Se Connecter/S’inscrire
Votre courriel a été envoyé.
Boones Creek Village Townhomes 3300 Boones Creek Village Ct 89 Unité Immeuble d’appartements 23 377 366 $ CAD (262 667 $ CAD/Unité) 5,54% Taux de capitalisation Jonesborough, TN 37659



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- 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
Résumé de l'annonce
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.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
1 917 624 $
|
21,84 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
38 352 $
|
0,44 $
|
| Revenu brut effectif |
1 879 272 $
|
21,41 $
|
| Taxes |
87 053 $
|
0,99 $
|
| Dépenses d’exploitation |
496 882 $
|
5,66 $
|
| Total des dépenses |
583 935 $
|
6,65 $
|
| Revenu net d’exploitation |
1 295 337 $
|
14,76 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 1 917 624 $ |
| Annuel par pi² | 21,84 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 38 352 $ |
| Annuel par pi² | 0,44 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 1 879 272 $ |
| Annuel par pi² | 21,41 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 87 053 $ |
| Annuel par pi² | 0,99 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 496 882 $ |
| Annuel par pi² | 5,66 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 583 935 $ |
| Annuel par pi² | 6,65 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 1 295 337 $ |
| Annuel par pi² | 14,76 $ |
Faits sur la propriété
| Prix | 23 377 366 $ CAD | Style d’appartement | Maison en ville |
| Prix par unité | 262 667 $ CAD | Classe d’immeuble | B |
| Type de vente | Investissement | Taille du lot | 6,86 AC |
| Taux de capitalisation | 5,54% | Taille du bâtiment | 87 784 pi² |
| Multiplicateur du loyer brut | 12.19 | Occupation moyenne | 100% |
| Nombre d’unités | 89 | Nombre d’étages | 1 |
| Type de propriété | Immeuble residentiel | Année de construction | 2005 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,42/1 000 pi² |
| Prix | 23 377 366 $ CAD |
| Prix par unité | 262 667 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,54% |
| Multiplicateur du loyer brut | 12.19 |
| Nombre d’unités | 89 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Maison en ville |
| Classe d’immeuble | B |
| Taille du lot | 6,86 AC |
| Taille du bâtiment | 87 784 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 1 |
| Année de construction | 2005 |
| Ratio de stationnement | 1,42/1 000 pi² |
Commodités
Commodités des unités
- Climatisation
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Traitement des déchets
- Micro-ondes
- Connexions pour laveuse/Sécheuse
- Ventilateurs de plafond
- Moulures
- Vanités doubles
- Accès Internet à haute vitesse
- Machine à glace
- Réfrigérateur
- Fourchette
- Vues
- Walk-in
- Terrasse
- Garde-manger
- Patio
- Accessible aux fauteuils roulants (chambres)
Commodités du site
- Installations de lessive
- Collecte d'ordures - sur rue
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 16 | - | 802 |
| 2+1.5 | 73 | - | 1 024 |
1 1
Relativement accessible à pied
20/100
Exceptionnellement adapté aux voitures
90/100
Inaccessible en vélo
10/100
Impôts fonciers
| Numéros de lot | Évaluation totale | 4 249 829 $ CAD | |
| Évaluation du terrain | 205 185 $ CAD | Impôts annuels | 87 053 $ CAD (0,99 $ CAD/pi²) |
| Évaluation des bâtiments | 4 044 644 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéros de lot
Évaluation du terrain
205 185 $ CAD
Évaluation des bâtiments
4 044 644 $ CAD
Évaluation totale
4 249 829 $ CAD
Impôts annuels
87 053 $ CAD (0,99 $ CAD/pi²)
Année d’imposition
2025
1 de 18
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Boones Creek Village Townhomes | 3300 Boones Creek Village Ct
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.
