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.
33158559
33158558

117 CEDARWOOD DR, LEBANON, TN 37087 For Sale

PC
TN TN 341774
Marcus & Millichap - Nashville
Marcus & Millichap - Nashville
IG
Marcus & Millichap - Nashville
Listed by Marcus & Millichap - Nashville
$5,725,000
55 days on market
Updated 36 days ago

The Reserve at Lebanon

Details
APN 081-043.01-014
Property Type Multifamily
Sub Type Apartment Building
Net Rentable (SqFt) 29,470
Units 40
Cap Rate 6.08%
NOI $347,898
Pro-Forma Cap Rate 7.56%
Pro-Forma NOI $432,777
Class B
Year Built 1970
Year Renovated 2023
Buildings 1
Stories 2
Acreage 3.330
Investment Type Value Add

40-Unit Value-Add Investment Opportunity in Lebanon, TN

Marketing description

Link to Deal Room and Financials: https://www.marcusmillichap.com/properties/183951/the-reserve-at-lebanon

Marcus & Millichap has been selected to exclusively market for sale The Reserve at Lebanon in Lebanon, TN. This offering will allow a potential investor to purchase a rare value-add investment opportunity located in the Nashville, TN MSA.

The Reserve at Lebanon is a 40-unit multifamily community built in 1970, offering a mix of one- and two-bedroom floorplans with strong in-place occupancy and clear value-add upside. Ownership has invested approximately $585,000 over the past three years, including exterior improvements, unit renovations, and major system upgrades, with over 70% of HVAC units replaced and the roof replaced in 2018. With 17 units already renovated and rents currently below market, investors have the opportunity to continue interior upgrades and capture proven rent premiums. The property is individually metered and well amenitized, positioned in a growing Lebanon corridor within commuting distance to Nashville.

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 Reserve at Lebanon.

Investment highlights

  • 40-unit apartment community built in 1970 offering a mix of 1 bed/1 bath and 2 bed/1.5 bath units
  • $585,000 spent on capital improvements over the last 36 months. Improvements include new windows, unit renovations, exterior painting, exterior lighting upgrades, new signage, repaving, and landscaping
  • More than 70% of the HVAC units have been replaced in the past 3 years
  • The roof was replaced in 2018
  • Rents are currently $145 below the market rate, offering immediate value-add potential
  • 17 of 40 units have been renovated, allowing the opportunity to capitalize on proven rent premiums
  • Community amenities include a dog park, picnic area, and grill
  • Ample green space throughout the property provides the opportunity to further enhance the community through the addition of outdoor amenities and tenant gathering areas
  • Individually metered for water and electricity
  • All units are equipped with washer and dryer connections
  • The building is built on a slab
  • Located 30 miles (35 minutes) from downtown Nashville
  • Within a few miles of local and state parks and a short (~28 min) drive to Nashville International Airport

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
$347,898.00
$28,991.50/mo

Valuation Metrics

0
DSCR
6.08%
Cap Rate
6.08%
ROI

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