Log In/Sign Up
Your email has been sent.
Boones Creek Village Townhomes 3300 Boones Creek Village Ct 89 Unit Apartment Building $23,377,366 CAD ($262,667 CAD/Unit) 5.54% Cap Rate Jonesborough, TN 37659



Investment Highlights
- Newer construction 89-unit multifamily community completed in 2011
- Approved plans for an additional 15 units, providing a clear pathway for future revenue growth and value creation
- No Deferred Maintenance
- Maintained approximately 98% occupancy since initial lease-up, demonstrating strong tenant demand and market acceptance
- Effective On-Site Management in Place
- Excellent unit mix featuring a variety of spacious floorplans, providing broad appeal across multiple renter demographics and supporting occupancy
Executive Summary
Boone's Creek Village Apartments is a relatively new 89-unit multifamily community strategically located within the highly desirable Boone's Creek corridor of Jonesborough,
Tennessee. In addition to the existing apartment community, the property offers a compelling value-add opportunity through approved in-place plans for the development of an additional 15 units, allowing a future owner to increase density, revenue, and overall asset value without the entitlement risks commonly associated with new development.
Situated within the rapidly growing Johnson City MSA, the property benefits from strong population growth, expanding employment opportunities, and increasing housing demand throughout Northeast Tennessee.
The Boone's Creek corridor has emerged as one of the region's most sought-after residential and commercial submarkets, attracting significant investment from both developers and national retailers. The property's location provides residents with convenient access to Interstate 26, downtown Johnson City, downtown Jonesborough, and the region's largest employment centers. Major economic drivers include East Tennessee State University, Ballad Health, and the James H. Quillen VA Medical Center, collectively supporting thousands of jobs throughout the market.
Jonesborough and the surrounding Washington County area continue to experience strong residential growth fueled by in-migration, a favorable business climate, no state income tax, and a cost of living significantly below the national average. The Boone's Creek submarket is particularly attractive due to its above-average household incomes, high quality of life, excellent schools, and proximity to major retail and healthcare amenities.
Boone's Creek Village Apartments offers investors the rare combination of a stabilized, newer construction asset with an embedded expansion opportunity. The ability to add 15 additional units provides a clear path to future NOI growth while leveraging existing infrastructure and operational efficiencies. As housing demand continues to outpace supply in the Tri-Cities region, the property is well-positioned to benefit from rising rents, continued population growth, and long-term appreciation.
Tennessee. In addition to the existing apartment community, the property offers a compelling value-add opportunity through approved in-place plans for the development of an additional 15 units, allowing a future owner to increase density, revenue, and overall asset value without the entitlement risks commonly associated with new development.
Situated within the rapidly growing Johnson City MSA, the property benefits from strong population growth, expanding employment opportunities, and increasing housing demand throughout Northeast Tennessee.
The Boone's Creek corridor has emerged as one of the region's most sought-after residential and commercial submarkets, attracting significant investment from both developers and national retailers. The property's location provides residents with convenient access to Interstate 26, downtown Johnson City, downtown Jonesborough, and the region's largest employment centers. Major economic drivers include East Tennessee State University, Ballad Health, and the James H. Quillen VA Medical Center, collectively supporting thousands of jobs throughout the market.
Jonesborough and the surrounding Washington County area continue to experience strong residential growth fueled by in-migration, a favorable business climate, no state income tax, and a cost of living significantly below the national average. The Boone's Creek submarket is particularly attractive due to its above-average household incomes, high quality of life, excellent schools, and proximity to major retail and healthcare amenities.
Boone's Creek Village Apartments offers investors the rare combination of a stabilized, newer construction asset with an embedded expansion opportunity. The ability to add 15 additional units provides a clear path to future NOI growth while leveraging existing infrastructure and operational efficiencies. As housing demand continues to outpace supply in the Tri-Cities region, the property is well-positioned to benefit from rising rents, continued population growth, and long-term appreciation.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$1,917,624
|
$21.84
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$38,352
|
$0.44
|
| Effective Gross Income |
$1,879,272
|
$21.41
|
| Taxes |
$87,053
|
$0.99
|
| Operating Expenses |
$496,882
|
$5.66
|
| Total Expenses |
$583,935
|
$6.65
|
| Net Operating Income |
$1,295,337
|
$14.76
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $1,917,624 |
| Annual Per SF | $21.84 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $38,352 |
| Annual Per SF | $0.44 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $1,879,272 |
| Annual Per SF | $21.41 |
| Taxes (CAD) | |
|---|---|
| Annual | $87,053 |
| Annual Per SF | $0.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $496,882 |
| Annual Per SF | $5.66 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $583,935 |
| Annual Per SF | $6.65 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $1,295,337 |
| Annual Per SF | $14.76 |
Property Facts
| Price | $23,377,366 CAD | Apartment Style | Townhome |
| Price Per Unit | $262,667 CAD | Building Class | B |
| Sale Type | Investment | Lot Size | 6.86 AC |
| Cap Rate | 5.54% | Building Size | 87,784 SF |
| Gross Rent Multiplier | 12.19 | Average Occupancy | 100% |
| No. Units | 89 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 2005 |
| Property Subtype | Apartment | Parking Ratio | 1.42/1,000 SF |
| Price | $23,377,366 CAD |
| Price Per Unit | $262,667 CAD |
| Sale Type | Investment |
| Cap Rate | 5.54% |
| Gross Rent Multiplier | 12.19 |
| No. Units | 89 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | B |
| Lot Size | 6.86 AC |
| Building Size | 87,784 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 2005 |
| Parking Ratio | 1.42/1,000 SF |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer Hookup
- Ceiling Fans
- Crown Molding
- Double Vanities
- High Speed Internet Access
- Ice Maker
- Refrigerator
- Range
- Views
- Walk-In Closets
- Deck
- Pantry
- Patio
- Wheelchair Accessible (Rooms)
Site Amenities
- Laundry Facilities
- Trash Pickup - Curbside
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 16 | - | 802 |
| 2+1.5 | 73 | - | 1,024 |
1 1
Somewhat walkable
20/100
Exceptionally drivable
90/100
Not bikeable
10/100
Property Taxes
| Parcel Numbers | Total Assessment | $4,249,829 CAD | |
| Land Assessment | $205,185 CAD | Annual Taxes | $87,053 CAD ($0.99 CAD/SF) |
| Improvements Assessment | $4,044,644 CAD | Tax Year | 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$205,185 CAD
Improvements Assessment
$4,044,644 CAD
Total Assessment
$4,249,829 CAD
Annual Taxes
$87,053 CAD ($0.99 CAD/SF)
Tax Year
2025
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Boones Creek Village Townhomes | 3300 Boones Creek Village Ct
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
