www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
31557880
31557892

6 Locations

PC
TN TN 341774
Marcus & Millichap - Nashville
Marcus & Millichap - Nashville
IG
Marcus & Millichap - Nashville
Listed by Marcus & Millichap - Nashville
$2,100,000
57 days on market
Updated 57 days ago

Bellshire Flats

Details
Property Type Multifamily
Sub Type Apartment Building, Single Family Rental Portfolio
Net Rentable (SqFt) 11,466
Units 12
Cap Rate 5.73%
NOI $120,400
Pro-Forma Cap Rate 7.07%
Pro-Forma NOI $148,553
Class B
Year Built 1985
Buildings 6
Stories 1
Acreage 2.140
Investment Type Value Add

12-Unit, Six-Building Value-Add Duplex Portfolio Located in Nashville, TN

Marketing description

Link to Deal Room and Financials: https://www.marcusmillichap.com/properties/204357/bellshire-flats

Marcus & Millichap has been selected to exclusively market for sale the Bellshire Flats in Nashville, TN. This offering will allow a potential investor to purchase a rare value-add investment opportunity located in one of the nation’s fastest-growing markets.

Bellshire Flats is a 12‑unit, six‑building duplex portfolio clustered along Westchester Drive and Tuckahoe Square West in North Nashville. Built in 1985, the asset features a straightforward duplex configuration with washer/dryer hookups in all units and separately metered water and electric, supporting efficient operations. Current rents are approximately $130 below market, presenting a clear value‑add opportunity through rent increases and modest operational improvements. The property is located approximately 15 minutes from Downtown Nashville with convenient access to I‑65, Dickerson Pike retail, and key employment nodes. The surrounding submarket continues to experience steady infill and reinvestment, supporting near‑term rental growth and long‑term demand.

Offers should be presented in the form of a non-binding Letter of Intent, spelling out the significant terms and conditions of the Purchaser’s offer including, but not limited to: 1) asset pricing, 2) due diligence and closing time frame, 3) earnest money deposit, 4) a description of the debt/equity structure, and 5) qualification to close. The purchase terms shall require all cash to be paid at closing.

At no point should tenants or staff be contacted regarding the sale of the Bellshire Flats.

Investment highlights

  • Six‑duplex portfolio consisting of 12 total units, all located in a tight cluster along Westchester Drive and Tuckahoe Square West in North Nashville.
  • Rents are currently $133 below market rate.
  • Built in 1985, providing durable construction with consistent renter appeal in an established residential pocket.
  • Five of six roofs have been replaced within the past two years, with the remaining roof only four years old.
  • All units feature washer/dryer connections, supporting competitive rents and tenant retention.
  • Individually metered for water and electricity
  • Clean, simple duplex layout offers operating efficiencies versus larger apartment complexes while still benefiting from multifamily scale.
  • Five of the six duplexes are located in a FEMA flood zone; Tuckahoe Square West is not in a flood zone.
  • Located in North Nashville, approximately 15 minutes from Downtown, with proximity to employment centers, I‑65, and Dickerson Pike retail corridors.
  • The surrounding area is seeing continued infill and reinvestment, supporting sustained rental demand.
  • Simple, duplex‑style portfolio that is easy to operate and well‑suited for local ownership.

Listing Contacts

PC
TN TN 341774
Marcus & Millichap - Nashville
Marcus & Millichap - Nashville
IG
Marcus & Millichap - Nashville
Listed by Marcus & Millichap - Nashville

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$120,400.00
$10,033.33/mo

Valuation Metrics

0
DSCR
5.73%
Cap Rate
5.73%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Patrick Cosgrove
License
TN 341774
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591