Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Boones Creek Village Townhomes 3300 Boones Creek Village Ct Immeuble residentiel 89 lots 14 501 850 € (162 942 €/Lot) Taux de capitalisation 5,54 % Jonesborough, TN 37659



Certaines informations ont été traduites automatiquement.
Informations principales sur 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 analytique
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 | Annuel par m² |
|---|---|---|
| Revenu de location brut |
1 189 574 €
|
145,86 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
23 791 €
|
2,92 €
|
| Revenu brut effectif |
1 165 783 €
|
142,95 €
|
| Taxes |
54 002 €
|
6,62 €
|
| Frais d’exploitation |
308 235 €
|
37,80 €
|
| Total des frais |
362 237 €
|
44,42 €
|
| Résultat net d’exploitation |
803 546 €
|
98,53 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 1 189 574 € |
| Annuel par m² | 145,86 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 23 791 € |
| Annuel par m² | 2,92 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 1 165 783 € |
| Annuel par m² | 142,95 € |
| Taxes | |
|---|---|
| Annuel | 54 002 € |
| Annuel par m² | 6,62 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 308 235 € |
| Annuel par m² | 37,80 € |
| Total des frais | |
|---|---|
| Annuel | 362 237 € |
| Annuel par m² | 44,42 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 803 546 € |
| Annuel par m² | 98,53 € |
Informations sur l’immeuble
| Prix | 14 501 850 € | Style d’appartement | Maison de ville |
| Prix par lot | 162 942 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 2,78 ha |
| Taux de capitalisation | 5,54 % | Surface de l’immeuble | 8 155 m² |
| Multiplicateur du loyer brut | 12.19 | Occupation moyenne | 100% |
| Nb de lots | 89 | Nb d’étages | 1 |
| Type de bien | Immeuble residentiel | Année de construction | 2005 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,13/1 000 m² |
| Prix | 14 501 850 € |
| Prix par lot | 162 942 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,54 % |
| Multiplicateur du loyer brut | 12.19 |
| Nb de lots | 89 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Maison de ville |
| Classe d’immeuble | B |
| Surface du lot | 2,78 ha |
| Surface de l’immeuble | 8 155 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 1 |
| Année de construction | 2005 |
| Ratio de stationnement | 0,13/1 000 m² |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Broyeur d’ordures
- Micro-ondes
- Raccord machine à laver/sèche-linge
- Ventilateurs de plafond
- Moulures
- Lavabo double
- Accès internet à haut débit
- Machine à glace
- Réfrigérateur
- Cuisinière
- Vues
- Dressing
- Terrasse
- Office
- Patio
- Accessible aux fauteuils roulants (chambres)
Caractéristiques du site
- Laverie
- Collecte d’ordures – Sur rue
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 16 | - | 75 |
| 2+1.5 | 73 | - | 95 |
1 1
Plutôt praticable à pied
20/100
Exceptionnellement adapté aux voitures
90/100
Impraticable en vélo
10/100
Taxes foncières
| N° de parcelle | Évaluation totale | 2 630 016 € | |
| Évaluation du terrain | 126 979 € | Impôts annuels | 54 002 € (6,62 €/m²) |
| Évaluation des aménagements | 2 503 037 € | Année d’imposition | 2025 |
Taxes foncières
N° de parcelle
Évaluation du terrain
126 979 €
Évaluation des aménagements
2 503 037 €
Évaluation totale
2 630 016 €
Impôts annuels
54 002 € (6,62 €/m²)
Année d’imposition
2025
1 sur 18
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Boones Creek Village Townhomes | 3300 Boones Creek Village Ct
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.
