Log In/Sign Up
Your email has been sent.
Logan Avenue 1807 Logan Ave 6 Unit Apartment Building $1,700,000 ($283,333/Unit) 9.50% Cap Rate Knoxville, TN 37921
Investment Highlights
- Consistent STR bookings via AIRBNB. Building 1809 is rented to UTK students and young professionals on a month to month basis.
- Close to UTK, Downtown Knoxville, Neyland Stadium and Smokys Baseball Stadium
Executive Summary
Great Investment Opportunity. Features three townhomes consisting of two units per buidling. Unit A are 1000 sqft with 2 bedrooms, 2 private bathrooms. Unit B are 1200 sqft, 2 bedrooms, 2 private bathrooms. All have private balconies. The ground floor level has strage closet, plus stackable washer/dryer in each building.
Smartlocks. Security Cameras. Three 2 car garages, plus 3 parking spaces onsite, plus an additional 4 cars can park on the side of the building; parking across the street (after business hours).
Gross Profit- $17,000/month ($12k STR, $2500/month each unit in building 1809).
Close to UTK campus, downtown and stadiums.
Zoned mixed use.
Smartlocks. Security Cameras. Three 2 car garages, plus 3 parking spaces onsite, plus an additional 4 cars can park on the side of the building; parking across the street (after business hours).
Gross Profit- $17,000/month ($12k STR, $2500/month each unit in building 1809).
Close to UTK campus, downtown and stadiums.
Zoned mixed use.
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$204,000
|
$11.33
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$204,000
|
$11.33
|
| Taxes |
$16,000
|
$0.89
|
| Operating Expenses |
$25,000
|
$1.39
|
| Total Expenses |
$41,000
|
$2.28
|
| Net Operating Income |
$163,000
|
$9.06
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $204,000 |
| Annual Per SF | $11.33 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $204,000 |
| Annual Per SF | $11.33 |
| Taxes | |
|---|---|
| Annual | $16,000 |
| Annual Per SF | $0.89 |
| Operating Expenses | |
|---|---|
| Annual | $25,000 |
| Annual Per SF | $1.39 |
| Total Expenses | |
|---|---|
| Annual | $41,000 |
| Annual Per SF | $2.28 |
| Net Operating Income | |
|---|---|
| Annual | $163,000 |
| Annual Per SF | $9.06 |
Property Facts
| Price | $1,700,000 | Building Class | B |
| Price Per Unit | $283,333 | Lot Size | 0.18 AC |
| Sale Type | Investment | Building Size | 18,000 SF |
| Cap Rate | 9.50% | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2024 |
| Property Subtype | Apartment | Parking Ratio | 0.33/1,000 SF |
| Apartment Style | Townhome | ||
| Zoning | mixed use - Zoned Residential and Commercial. | ||
| Price | $1,700,000 |
| Price Per Unit | $283,333 |
| Sale Type | Investment |
| Cap Rate | 9.50% |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | B |
| Lot Size | 0.18 AC |
| Building Size | 18,000 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 2024 |
| Parking Ratio | 0.33/1,000 SF |
| Zoning | mixed use - Zoned Residential and Commercial. |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Disposal
- Microwave
- Storage Space
- Washer/Dryer
- Tile Floors
- Kitchen
- Granite Countertops
- High Speed Internet Access
- Ice Maker
- Refrigerator
- Oven
- Range
- Dining Room
- Instant Hot Water
- Smoke Free
Site Amenities
- 24 Hour Access
- Tenant Controlled HVAC
- Trash Pickup - Curbside
- Private Bathroom
- Walk-Up
- Smoke Detector
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Limited public transit
30/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 094KV-013 | Total Assessment | $566,200 (2025) |
| Land Assessment | $0 (2025) | Annual Taxes | $16,000 ($0.89/SF) |
| Improvements Assessment | $0 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
094KV-013
Land Assessment
$0 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$566,200 (2025)
Annual Taxes
$16,000 ($0.89/SF)
Tax Year
2024
1 of 38
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Logan Avenue | 1807 Logan Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.