2324 Big River Overlook Dr 10 Unit Apartment Building $1,350,000 ($135,000/Unit) 5.72% Cap Rate Sevierville, TN 37876



INVESTMENT HIGHLIGHTS
- Conveniently located in a quiet neighborhood.
EXECUTIVE SUMMARY
This is a fantastic investment opportunity! Ten 2-bedroom 1-bath units with laundry room, refrigerator, and electric stove. Low maintenance and well maintained. About half the units have vinyl plank flooring, and the other half have carpeting. Current rents are $800.00 per month. Each unit pays for all utilities. The owner provides dumpsters for trash, pest control service, and lawn care. Most of the property is in a 500-year flood zone; to this date, the property has never flooded. The owner is willing to finance. Current rents are $800.00 per month. Each unit pays for all utilities. Owner provides for dumpster for trash, pest control service and lawn care. Property is in a 500 year flood zone, to this date, property has not flooded. Gross income: $96,000.00 a year. Yearly expenses: Management Fee: .09% = $8,640.00 yearly. Trash pickup: $2,400.00 per year. Lawn maintenance: $1,400.00 a year. Pest Control: $2,040.00 a year. Total Expenses: $14,480.00 yearly Net to Seller yearly: $81,520.00.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$96,000
![]() |
$12.00
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$96,000
![]() |
$12.00
![]() |
Taxes |
$4,300
![]() |
$0.54
![]() |
Operating Expenses |
$14,480
![]() |
$1.81
![]() |
Total Expenses |
$18,780
![]() |
$2.35
![]() |
Net Operating Income |
$77,220
![]() |
$9.65
![]() |
PROPERTY FACTS
Price | $1,350,000 |
Price Per Unit | $135,000 |
Sale Type | Investment |
Cap Rate | 5.72% |
No. Units | 10 |
Property Type | Multifamily |
Property Subtype | Apartment |
Building Class | C |
Lot Size | 1.40 AC |
Building Size | 8,000 SF |
No. Stories | 1 |
Year Built | 2002 |
Opportunity Zone |
Yes |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Cable Ready
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Eat-in Kitchen
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
- Carpet
- Deck
- Lawn
- Large Bedrooms
SITE AMENITIES
- Private Bathroom
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
2+1 | 10 | $800.00 | 780 |
1 of 1
PROPERTY TAXES
Parcel Numbers | Total Assessment | $187,700 | |
Land Assessment | $17,500 | Annual Taxes | $4,300 ($0.54/SF) |
Improvements Assessment | $170,200 | Tax Year | 2024 |
ZONING
Zoning Code | R 1 (Residential) |