Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
200/204/206 Watauga Ave Immeuble residentiel 16 lots 1 371 963 € (85 748 €/Lot) Taux de capitalisation 9,71 % Johnson City, TN 37601



Certaines informations ont été traduites automatiquement.
Informations principales sur 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 analytique
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.
Data room Cliquez ici pour accéder à
Bilan financier (Réel - 2024) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
-
|
-
|
Bilan financier (Réel - 2024) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
Informations sur l’immeuble
| Prix | 1 371 963 € | Classe d’immeuble | C |
| Prix par lot | 85 748 € | Surface du lot | 0,22 ha |
| Type de vente | Investissement | Surface de l’immeuble | 831 m² |
| Taux de capitalisation | 9,71 % | Occupation moyenne | 90% |
| Nb de lots | 16 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1920/2022 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,09/1 000 m² |
| Style d’appartement | De faible hauteur | Zone de développement économique [USA] |
Oui
|
| Zonage | RO1 | ||
| Prix | 1 371 963 € |
| Prix par lot | 85 748 € |
| Type de vente | Investissement |
| Taux de capitalisation | 9,71 % |
| Nb de lots | 16 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,22 ha |
| Surface de l’immeuble | 831 m² |
| Occupation moyenne | 90% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1920/2022 |
| Ratio de stationnement | 0,09/1 000 m² |
| Zone de développement économique [USA] |
Oui |
| Zonage | RO1 |
Caractéristiques
Caractéristiques du lot
- Micro-ondes
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
Caractéristiques du site
- Laverie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 15 | 819,73 € | 46 - 52 |
| 3+1 | 1 | 1 122 € | 93 |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Fairly bikeable
50/100
Taxes foncières
| Numéro de parcelle | 046K-N-018.00 | Évaluation des aménagements | 112 760 € (2025) |
| Évaluation du terrain | 7 352 € (2025) | Évaluation totale | 120 112 € (2025) |
Taxes foncières
Numéro de parcelle
046K-N-018.00
Évaluation du terrain
7 352 € (2025)
Évaluation des aménagements
112 760 € (2025)
Évaluation totale
120 112 € (2025)
1 sur 22
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
200/204/206 Watauga Ave
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.

