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

PROPERTY TAXES

ZONING

Zoning Code R 1 (Residential)
  • Listing ID: 35188987

  • Date on Market: 3/19/2025

  • Last Updated:

  • Address: 2324 Big River Overlook Dr, Sevierville, TN 37876