Se Connecter/S’inscrire
Votre courriel a été envoyé.
200/204/206 Watauga Ave 16 Unité Immeuble d’appartements 2 190 225 $ CAD (136 889 $ CAD/Unité) 9,71% Taux de capitalisation Johnson City, TN 37601



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Three-building multifamily portfolio with 16 total units in Johnson City, TN.
- Conveniently located less than 3 miles from ETSU and under 5 miles from Milligan University.
- Professionally managed asset with a projected 9% cap rate and strong income potential.
- Over $300,000 in recent capital improvements, including full interior upgrades.
- On-site laundry facilities with mobile payment options and dedicated parking for tenants.
Résumé de l'annonce
Attention investors! This is a rare opportunity to acquire a three-property multifamily portfolio located at 200, 204, and 206 E Watauga Avenue in the heart of Johnson City. Together, these assets offer 16 total units with a strong rental history, professional management, and an impressive projected cap rate of approximately 9%.
The portfolio generates a combined gross annual income of $207,600 and is currently managed by Casa Haven Property Management, with the option to continue for a seamless transition. Each building has undergone significant updates, including modern kitchens, renovated bathrooms, new flooring, and upgraded appliances.
Building 200 features six 1-bedroom/1-bath units producing $77,700 annually, with separate electric meters and tenant-paid utility fees for water, sewer, trash, and internet. Building 204 mirrors this setup with six 1-bedroom/1-bath units generating $75,900 annually, also benefiting from recent renovations. Building 206 is a versatile quadplex with three 1-bedroom/1-bath units and one spacious 3-bedroom/1-bath unit, together producing $54,600 annually. Two upper units are fully renovated, while the 3-bedroom unit offers hardwood floors, tile bath, newer appliances, and a sunroom with a spiral staircase. The basement unit features a unique design and shared laundry/storage access.
Located just 2.6 miles from East Tennessee State University, 5 miles from Milligan University, and near Johnson City Medical Center, this portfolio sits in a highly desirable rental corridor with strong tenant demand. With updated interiors, structured utility cost recovery, and proximity to major employers and schools, this offering provides immediate cash flow and long-term growth potential in a thriving market.
The portfolio generates a combined gross annual income of $207,600 and is currently managed by Casa Haven Property Management, with the option to continue for a seamless transition. Each building has undergone significant updates, including modern kitchens, renovated bathrooms, new flooring, and upgraded appliances.
Building 200 features six 1-bedroom/1-bath units producing $77,700 annually, with separate electric meters and tenant-paid utility fees for water, sewer, trash, and internet. Building 204 mirrors this setup with six 1-bedroom/1-bath units generating $75,900 annually, also benefiting from recent renovations. Building 206 is a versatile quadplex with three 1-bedroom/1-bath units and one spacious 3-bedroom/1-bath unit, together producing $54,600 annually. Two upper units are fully renovated, while the 3-bedroom unit offers hardwood floors, tile bath, newer appliances, and a sunroom with a spiral staircase. The basement unit features a unique design and shared laundry/storage access.
Located just 2.6 miles from East Tennessee State University, 5 miles from Milligan University, and near Johnson City Medical Center, this portfolio sits in a highly desirable rental corridor with strong tenant demand. With updated interiors, structured utility cost recovery, and proximity to major employers and schools, this offering provides immediate cash flow and long-term growth potential in a thriving market.
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 | 2 190 225 $ CAD | Classe d’immeuble | C |
| Prix par unité | 136 889 $ CAD | Taille du lot | 0,55 AC |
| Type de vente | Investissement | Taille du bâtiment | 8 942 pi² |
| Taux de capitalisation | 9,71% | Occupation moyenne | 90% |
| Nombre d’unités | 16 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1920/2022 |
| 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 | 2 190 225 $ CAD |
| Prix par unité | 136 889 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 9,71% |
| 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 | 0,55 AC |
| Taille du bâtiment | 8 942 pi² |
| Occupation moyenne | 90% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1920/2022 |
| 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 | 15 | 1 309 $ CAD | 500 - 558 |
| 3+1 | 1 | 1 791 $ CAD | 1 000 |
Assez praticable à pied
50/100
Exceptionnellement facile d’accès en voiture
90/100
Plutôt praticable en vélo
50/100
Impôts fonciers
| Numéro de lot | 046K-N-018.00 | Évaluation des bâtiments | 181 721 $ CAD (2025) |
| Évaluation du terrain | 11 848 $ CAD (2025) | Évaluation totale | 193 569 $ CAD (2025) |
Impôts fonciers
Numéro de lot
046K-N-018.00
Évaluation du terrain
11 848 $ CAD (2025)
Évaluation des bâtiments
181 721 $ CAD (2025)
Évaluation totale
193 569 $ CAD (2025)
1 de 22
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
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.

