Share This Listing

Message

935 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 broker for more information about this property

The Landings at Red Rock 407 N College St 40 Unit Apartment Building $5,580,800 CAD ($139,520 CAD/Unit) 6.63% Cap Rate Tullahoma, TN 37388

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • this is a turnkey property with value add component
  • Large unit sq ft compared to like properties for competitive marketing.
  • Fully implemented RUBS use for allocating utility costs to tenants without submetering each unit

EXECUTIVE SUMMARY

The Landings at Red Rock, situated in Tullahoma, TN, is a turnkey multifamily opportunity. It comprises 40 units, consisting of 32 one bedroom and 8 two bedroom apartments. The property was first renovated in 2020 and since 2020, the owner has upgraded 39 of the 40 units, replaced all three roofs with brand new rubber membrane roofing and installed 40 new HVAC systems. On top of that, seller has just added a brand new laundry room complete with card operated washers and dryers in the 5800 square foot basement below the B building. The property manager expects a $75 to $100 increase to market rents with the addition of the onsite laundry. There's plenty of left over space in the basement to add something like rentable storage space to further increase potential income as well as plenty of open grass space to add amenities to the property and increase tenant satisfaction and retention. Please contact the listing broker for detailed information and questions.

FINANCIAL SUMMARY (PRO FORMA - 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 (PRO FORMA - 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 $5,580,800 CAD
Price Per Unit $139,520 CAD
Sale Type Investment
Cap Rate 6.63%
No. Units 40
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 3.10 AC
Building Size 30,896 SF
Average Occupancy 95%
No. Stories 2
Year Built/Renovated 1964/2023
Parking Ratio 3.4/1,000 SF
Zoning R3 - High density residential

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Balcony
  • Refrigerator
  • Oven
  • Range
  • Tub/Shower

SITE AMENITIES

  • 24 Hour Access
  • Picnic Area
  • Tenant Controlled HVAC
  • Cabana
  • Grill
  • Walk-Up
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 32 $1,165 CAD 750
2+1 8 $1,535 CAD 946

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
124F-H-006.01
Land Assessment
$214,699 CAD (2024)
Improvements Assessment
$1,182,916 CAD (2024)
Total Assessment
$1,397,615 CAD (2024)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
  • Listing ID: 32273682

  • Date on Market: 2024-06-27

  • Last Updated:

  • Address: 407 N College St, Tullahoma, TN 37388

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") }}