Share This Listing

Message

934 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Investment Highlights

  • 95-Home, Institutionally Scaled BTR Community
  • Approximately 95% Occupancy
  • Highly Consistent 4BR / 2.5BA Home Portfolio
  • Strong, Stable In-Place Cash Flow
  • Recently Built 2021–2023 Construction
  • Attached Two-Car Garages & Modern Residential Layouts

Executive Summary

Henderson Trace is a 95-home single-family BTR community located in Calhoun, Georgia. Built between 2021 and 2023, the portfolio offers investors the opportunity to acquire a recently constructed, institutionally scaled rental community with a highly consistent unit profile, established operating history, and strong, stable in-place cash flow.
The community consists predominantly of 4-bedroom, 2.5-bath single-family homes averaging approximately 1,700–1,800 square feet. The homes feature modern residential layouts designed for long-term family occupancy, providing residents with the space and privacy of single-family living while allowing ownership to benefit from the operating efficiencies of a concentrated, professionally managed portfolio.
The community is currently approximately 95% occupied, with in-place monthly rents generally ranging from approximately $1,800 to $2,000 per home. Strong occupancy, an established tenant base, and consistent rental collections support durable cash flow and strong in-place NOI, providing an attractive income foundation from day one.
Calhoun 95 presents a compelling opportunity to acquire immediate scale in the single-family rental sector through a single transaction. The portfolio's recent construction, consistent four-bedroom product, strong occupancy, established cash flow, and concentrated ownership structure provide a solid foundation for continued institutional operation, with additional upside potential through future rent growth, lease renewals, and ongoing operational optimization.
Additional financial and operating information, including the T12 operating statement and current rent roll, is available to qualified parties upon execution of a confidentiality agreement (NDA). Please contact the listing team for additional information or with any questions regarding the offering.

Data Room Click Here to Access

Financial Summary (Actual - 2025) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Actual - 2025) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual $99,999
Annual Per SF $9.99
Vacancy Loss (CAD)
Annual $99,999
Annual Per SF $9.99
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Taxes (CAD)
Annual $99,999
Annual Per SF $9.99
Operating Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $37,872,826 CAD
Price Per Unit $398,661 CAD
Sale Type Investment
Cap Rate 5%
Sale Condition Bulk/Portfolio Sale
No. Units 95
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class B
Lot Size 20.00 AC
Building Size 163,533 SF
Average Occupancy 95%
No. Stories 1
Year Built 2021
Zoning PRD - Residential zoning permitting single-family residential use

Amenities

  • Smoke Detector

Unit Amenities

  • Air Conditioning
  • Dishwasher
  • Disposal
  • Microwave
  • Washer/Dryer Hookup
  • Heating
  • Ceiling Fans
  • Double Vanities
  • Kitchen
  • Granite Countertops
  • Refrigerator
  • Oven
  • Stainless Steel Appliances
  • Range
  • Carpet
  • Wi-Fi
  • Yard
  • Attic
  • Dining Room
  • Family Room
  • Island Kitchen
  • Lawn
  • Large Bedrooms

Site Amenities

  • Picnic Area
  • Playground
  • Property Manager on Site
  • Renters Insurance Program
  • Walking/Biking Trails
  • Maintenance on site
  • Private Bathroom

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
4+2.5 95 $2,606 CAD 1,700 - 1,767
Somewhat walkable
20/100
Exceptionally drivable
100/100
Somewhat bikeable
30/100
  • Listing ID: 41792555

  • Date on Market: 2026-08-18

  • Last Updated:

  • Address: 300 Harrison Dr, Calhoun, GA 30701

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}