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.
32477948
32477940

542 Ashe Avenue, New Johnsonville, TN 37134

PC
TN TN 341774
Marcus & Millichap - Nashville
Marcus & Millichap - Nashville
Listed by Marcus & Millichap - Nashville
$1,879,000
25 days on market
Updated 25 days ago

Lakeside Manor Apartments

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 18,720
Net Rentable (SqFt) 18,720
Units 24
Cap Rate 6.52%
NOI $122,488
Occupancy 95%
Tenancy Multi
Pro-Forma Cap Rate 7.77%
Pro-Forma NOI $146,040
Price per SqFt $100
Year Built 1969
Buildings 3
Acreage 1.560
Investment Type Value Add

24-Unit Value-Add Multifamily Investment Opportunity in New Johnsonville, TN

Marketing description

Marcus & Millichap has been selected to exclusively market the sale of Lakeside Manor Apartments in New Johnsonville, Tennessee. This offering provides investors the opportunity to acquire a value‑add multifamily asset in a low‑density, workforce‑oriented market with limited competing supply.

Lakeside Manor is a 24‑unit, garden‑style multifamily asset located on 1.56 acres in New Johnsonville, Tennessee. The property is comprised entirely of 2‑bedroom / 1‑bath units at 780 square feet and serves a stable, workforce‑oriented renter base. Approximately $341,520 has been invested into the asset over the past three years, with the majority of units already renovated, positioning the property for durable cash flow with remaining upside through completion of the renovation program and in‑unit washer and dryer installations.

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 Lakeside Manor.

Investment highlights

  • 24‑unit garden‑style multifamily asset on 1.56 acres with all 2 bed / 1 bath units
  • $341,520 invested in capital improvements over the past three years
  • Approximately 21 of the 24 units renovated at roughly $5,000 per unit
  • Renovations include unit turns, appliance replacement, and system upgrades
  • Significant remaining upside through completion of unit renovation program and washer and dryer installation
  • Building C features in‑unit washer and dryer setups with ability to add to Buildings A and B
  • Built in 1969 with three buildings constructed on slab foundations
  • Roofs replaced at staggered intervals with Building C estimated 2015 and Buildings A and B estimated 2010
  • 12 Wall A/C systems replaced within the last six years with remaining systems approximately ten years old
  • Individually metered for water and electricity
  • Modernized plumbing with a mix of copper, PVC, and PEX
  • Electrical systems include ROMEX wiring and standard breaker panels
  • Owner expense limited primarily to trash service
  • Low‑density, workforce‑oriented market with limited competing multifamily supply

Listing Contacts

PC
TN TN 341774
Marcus & Millichap - Nashville
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
$122,488.00
$10,207.33/mo

Valuation Metrics

0
DSCR
6.52%
Cap Rate
6.52%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Jody McKibben
License
307629
Title
Broker of Record
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