Se Connecter/S’inscrire
Votre courriel a été envoyé.
200/204/206 Watauga Ave 16 Unité Immeuble d’appartements 2 341 427 $ CAD (146 339 $ CAD/Unité) 9,08% Taux de capitalisation Johnson City, TN 37601
Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- Close to ETSU campus
- Laundry On-site
RÉSUMÉ DE L'ANNONCE
Attention investors!
200, 204, and 206 E Watauga Avenue are being offered together as a rare investment portfolio in the heart of Johnson City.
Combined, these properties feature 16 total units with a strong rental history, professional management, and an impressive overall cap rate of approximately 9%.
200 E Watauga, Six (1BR/1BA) apartments generating $77,700 gross annual income. Units have been updated with kitchens, bathrooms, flooring, and appliances. Separate electric meters; tenants cover electricity plus a utility fee for water, sewer, trash, and internet with fees structured to offset expenses for owner.
204 E Watauga, Six (1BR/1BA) apartments producing $75,900 gross annual income. Similar to building 200, units are individually metered for electricity with tenants paying a utility fee. Many updates including new kitchens, new bathrooms, flooring, and new appliances.
206 E Watauga – A versatile quadplex with three (1BR/1BA) units and one spacious (3BR/1BA) ground level unit, together producing $54,600 gross annual income. Two upper units are fully renovated; the 3BR features hardwood floors, tile bath, newer appliances, and a sunroom with spiral staircase. The basement unit offers a stylish, unique design and easy access to a shared laundry/storage area. Utilities are shared, with fees structured to offset owner expenses.
Combined Highlights:
16 total units across three properties
Gross annual income: $207,600
9% cap rate fully rented
Professionally managed by Casa Haven Property Management (with option to continue for seamless transition)
Majority of units updated with modern finishes and appliances
Strong tenant base with utility cost structures in place
Close proximity to schools and hospital.
2.6 miles from ETSU campus
5 miles from Milligan campus
2.6 miles from JCMC
This portfolio is ideal for investors seeking immediate cash flow with long-term growth potential in one of Johnson City’s most desirable rental corridors.
200, 204, and 206 E Watauga Avenue are being offered together as a rare investment portfolio in the heart of Johnson City.
Combined, these properties feature 16 total units with a strong rental history, professional management, and an impressive overall cap rate of approximately 9%.
200 E Watauga, Six (1BR/1BA) apartments generating $77,700 gross annual income. Units have been updated with kitchens, bathrooms, flooring, and appliances. Separate electric meters; tenants cover electricity plus a utility fee for water, sewer, trash, and internet with fees structured to offset expenses for owner.
204 E Watauga, Six (1BR/1BA) apartments producing $75,900 gross annual income. Similar to building 200, units are individually metered for electricity with tenants paying a utility fee. Many updates including new kitchens, new bathrooms, flooring, and new appliances.
206 E Watauga – A versatile quadplex with three (1BR/1BA) units and one spacious (3BR/1BA) ground level unit, together producing $54,600 gross annual income. Two upper units are fully renovated; the 3BR features hardwood floors, tile bath, newer appliances, and a sunroom with spiral staircase. The basement unit offers a stylish, unique design and easy access to a shared laundry/storage area. Utilities are shared, with fees structured to offset owner expenses.
Combined Highlights:
16 total units across three properties
Gross annual income: $207,600
9% cap rate fully rented
Professionally managed by Casa Haven Property Management (with option to continue for seamless transition)
Majority of units updated with modern finishes and appliances
Strong tenant base with utility cost structures in place
Close proximity to schools and hospital.
2.6 miles from ETSU campus
5 miles from Milligan campus
2.6 miles from JCMC
This portfolio is ideal for investors seeking immediate cash flow with long-term growth potential in one of Johnson City’s most desirable rental corridors.
SALLE DE DONNÉES Cliquez ici pour accéder à
BILAN FINANCIER (RÉEL - 2024) Cliquez ici pour accéder à |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
-
|
-
|
BILAN FINANCIER (RÉEL - 2024) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
FAITS SUR LA PROPRIÉTÉ
| Prix | 2 341 427 $ CAD | Classe d’immeuble | C |
| Prix par unité | 146 339 $ CAD | Taille du lot | 0,54 AC |
| Type de vente | Investissement | Taille du bâtiment | 8 942 pi² |
| Taux de capitalisation | 9,08% | Occupation moyenne | 90% |
| Nombre d’unités | 16 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1925/2022 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1/1 000 pi² |
| Style d’appartement | De faible hauteur | Zone de développement économique |
Oui
|
| Zonage | RO1 | ||
| Prix | 2 341 427 $ CAD |
| Prix par unité | 146 339 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 9,08% |
| Nombre d’unités | 16 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,54 AC |
| Taille du bâtiment | 8 942 pi² |
| Occupation moyenne | 90% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1925/2022 |
| Ratio de stationnement | 1/1 000 pi² |
| Zone de développement économique |
Oui |
| Zonage | RO1 |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Micro-ondes
- Cuisine
- Réfrigérateur
- Four
- Fourchette
- Bain/Douche
COMMODITÉS DU SITE
- Installations de lessive
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 1+1 | 14 | 1 308 $ CAD | 500 - 558 |
| 3+1 | 2 | 1 791 $ CAD | 1 000 |
1 1
Walk Score®
Très pratique à pied (75)
Impôts fonciers
| Numéro de lot | 046K-N-018.00 | Évaluation des bâtiments | 184 273 $ CAD |
| Évaluation du terrain | 12 014 $ CAD | Évaluation totale | 196 287 $ CAD |
Impôts fonciers
Numéro de lot
046K-N-018.00
Évaluation du terrain
12 014 $ CAD
Évaluation des bâtiments
184 273 $ CAD
Évaluation totale
196 287 $ CAD
1 de 22
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
200/204/206 Watauga Ave
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.