Add Listing
    For Lease
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search

    3411 W Walnut Street Johnson City, TN 37604

    View on Map
    Claim this Listing
    For Lease
    $674,999 SF/Yr $77,343,635/Mo (calc)

    COMMERCIAL - Johnson City, TN

    Property size:
    1,375 SF
    Lot size:
    0.38 Acres
    Added:
    Apr 25, 2025
    Days on Market:
    377
    Last Refresh:
    May 6 at 12:06 am

    Property Features for 3411 W Walnut Street

    General Information

    Property type
    Commercial Lease
    Property subtype
    Other
    Zoning
    Commercial
    Standard status
    Active
    APN
    053o B 006.00
    Size
    1,375 SF
    Lot size
    0.38 Acres

    Taxes and HOA fees

    Tax Annual Amount
    2103

    Utilities

    Sewer type
    Public Sewer
    Heating system
    Baseboard
    Cooling system
    Window Unit(s)
    Water source
    Public

    Building Details

    Year built
    1965
    Building materials
    Brick, Vinyl Siding
    Roof type
    Composition, Shingle

    We can help!

    Listing Contact
    Matthew McCrory

    Listing agent Matthew McCrory License #347285

    Listing office eXp Realty, LLC 3401 Mallory Lane #100, Nashville, TN

    Listing date Apr 25, 2025

    MLS# 9979343

    Copyright © 2026 Tennessee Virginia Regional Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Overview

    Johnson City Apartment Building For Rent

    This six-unit apartment building is located in Johnson City, TN, and offers an investment opportunity. The property generates $60,240 annually in rental income. The building features two 2-bedroom, 1-bath units on the upper level, two 2-bedroom, 1-bath units on the main level, and two 1-bedroom, 1-bath units on the lowest level at the back of the building. All units include tile flooring, fresh paint, and newer appliances. Situated in a central location, the property is near downtown, East Tennessee State University (ETSU), and major employers. The lot size is 0.38 acres, and the property size is 1375 square feet. The property is zoned for commercial use.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Real Estate Agency Restaurant Spa & Massage Center Hair Salon Nail Salon Building Supply Auto Repair Shop Pharmacy Big Box & Wholesale Store Skin Care Clinic

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Johnson City
    County
    Washington
    State
    Tennessee
    Longitude
    -82.41843
    Latitude
    36.297909

    Nearby Similar for Lease

    • $4,950/Mo

      Johnson City Executive Office Space

      Executive office space for lease in Johnson City, Tennessee.
      4502 Bristol Highway, Johnson City, TN 37601
      View Details
    • $1,688/Mo

      Professional Office Space For Lease

      Well-maintained office space in a highly visible, accessible location.
      302 Sunset Drive unit: 1, Johnson City, TN 37604
      View Details
    • $3,375/Mo

      Downtown Johnson City Retail Space

      Lease opportunity in the heart of Downtown Johnson City.
      212 E Main Street, Johnson City, TN 37604
      View Details
    • $377,900 SF/Yr

      Four-Unit Apartment Building For Rent

      Four-unit apartment building near Milligan University, fully occupied.
      103 Warrior Lane, Johnson City, TN 37601
      View Details
    • $2,400,000 SF/Yr

      25-Unit Apartment Complex Investment

      Multi-family investment opportunity in Johnson City, Tennessee.
      1106 Fremont Drive, Johnson City, TN 37601
      View Details
    • $10 SF/Yr

      Retail Space Near ETSU

      Retail space available near East Tennessee State University.
      1805 W State of Franklin Rd, Johnson City, Tennessee 37604
      View Details
    • $1,310/Mo

      Downtown Retail Space For Lease

      Street-level retail space in historic downtown building, available for lease.
      300 E Main St, Johnson City, TN
      View Details
    • $19 SF/Yr

      Downtown Johnson City Restaurant Space

      Restaurant space for lease with bar, kitchen, and parking.
      71 Wilson Ave, Johnson City, TN
      View Details
    • $500/Mo

      Downtown Johnson City Office Space

      Office suites available for lease in downtown Johnson City.
      316 E Main St, Johnson City, TN
      View Details
    • $14 SF/Yr

      Bristol Highway Office/Medical Space

      Office or medical space available near Winged Deer Park.
      3915 Bristol Hwy, Johnson City, TN
      View Details
    • $13 SF/Yr

      Downtown Retail Space for Lease

      Street-level retail space in revitalized downtown location for lease.
      313 E Main St, Johnson City, TN
      View Details
    • $900/Mo

      Retail Space in Roan Center

      Retail space for lease in established shopping center.
      101 E Unaka Ave, Johnson City, TN
      View Details

    FAQs

    What type of property is this?
    Apartment building - Six-unit apartment building with income potential in Johnson City, TN.
    Where is this apartment building located?
    The property is located at 3411 W Walnut Street Johnson City, TN.
    What is the lease rate?
    The lease rate is $674,999.
    What are key features of this property?
    This property features: Solid cash flow with $60,240 annual rental income.; Value‑add potential with below‑market rents.; Six‑unit apartment building with a mix of 2‑bed/1‑bath and 1‑bed/1‑bath units.
    (423) 557-7839
    We can help!
    Listing Contact
    Matthew McCrory
    Real Estate License ID: 347285
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    3411 W Walnut Street, Johnson City, TN 37604
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!