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.
32837714
32837713

1484 Milligan Hwy, Johnson City, TN 37604

PC
TN TN 341774
Marcus & Millichap - Nashville
Marcus & Millichap - Nashville
IG
Marcus & Millichap - Nashville
Listed by Marcus & Millichap - Nashville
$2,110,000
9 days on market
Updated 8 days ago

West Haven Apartments

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 840
Net Rentable (SqFt) 20,160
Units 24
Cap Rate 6.38%
NOI $134,533
Pro-Forma Cap Rate 9.98%
Pro-Forma NOI $210,491
Year Built 1993
Buildings 6
Stories 2
Acreage 2.000
Investment Type Value Add

24-Unit Value-Add Investment Opportunity in Johnson City, TN

Marketing description

Link to Deal Room and Financials: https://www.marcusmillichap.com/properties/302624/west-haven-apartments

Marcus & Millichap has been selected to exclusively market for sale the West Haven Apartments. This offering provides investors with a rare opportunity to acquire a value‑add multifamily property in the highly sought‑after Tri‑Cities region of Tennessee.

West Haven Apartments is a 24 unit multifamily asset in Johnson City offering stable in place cash flow supported by strong occupancy and steady leasing demand. Ownership has invested over $100,000 in recent capital improvements, including a new roof, unit renovations, and exterior upgrades, reducing near term capital requirements. All units feature tenant paid utilities, driving efficient operations and expense control. Consistent unit upgrades and in unit washer and dryer hookups support tenant retention while providing a clear path for continued rent growth.

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 West Haven Apartments.

Investment highlights

  • 24-Unit community featuring two-bedroom layouts
  • Strong occupancy supported by consistent leasing demand and multiple recent move‑ins
  • In the past 36-months current ownership has spent $104,164 in capital expenditures
  • Recent capital expenditures consist of new signage, unit renovations, and replacing the roof (2025)
  • Tenant‑paid electricity and tenant‑paid water
  • All units include washer and dryer connections with many units already containing machines
  • Standard appliance package including stove and refrigerator in all units
  • Slab construction with copper and PVC water lines
  • Copper wiring used throughout the property
  • The property is served by municipal water and a private on‑site septic system
  • Heating and air provided by window units, and baseboard heat
  • Three Section 8 households providing stable and guaranteed rent streams

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
$134,533.00
$11,211.08/mo

Valuation Metrics

0
DSCR
6.38%
Cap Rate
6.38%
ROI

Map

Broker Selected Comps View More Comps

Property 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