Log In/Sign Up
Your email has been sent.
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



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 | Building Class | C |
| Price Per Unit | $139,520 CAD | Lot Size | 3.10 AC |
| Sale Type | Investment | Building Size | 30,896 SF |
| Cap Rate | 6.63% | Average Occupancy | 95% |
| No. Units | 40 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1964/2023 |
| Property Subtype | Apartment | Parking Ratio | 3.4/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | R3 - High density residential | ||
| 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 |
1 1
PROPERTY TAXES
| Parcel Number | 124F-H-006.01 | Total Assessment | $1,397,615 CAD (2024) |
| Land Assessment | $214,699 CAD (2024) | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $1,182,916 CAD (2024) | Tax Year | 2025 |
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
1 of 13
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Landings at Red Rock | 407 N College St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
