Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    6125 Kingsport Hwy Johnson City, TN 37615
    Property profile & analytics

    6125 Kingsport Hwy, Johnson City, TN 37615

    View on Map
    • Apartment buildings
    • 1.25 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • The Village at Twin Hills / Apartment Building

    Property Details for 6125 Kingsport Hwy

    Year built
    1998
    Lot size
    1.25 lot acres
    Property type
    Apartment buildings

    Description

    This meticulously maintained 26-unit apartment complex presents a compelling investment opportunity. Located in Gray, TN, with a Johnson City address, this property boasts 24 one-bedroom, 1.5-bathroom units, each featuring a drive-under garage. Additionally, a two-bedroom duplex with drive-under garages is included. The complex sits on 1.25 acres (buyer to verify) and comprises four units across four parcels, offering significant potential for rental income growth. Constructed in 1998, the property has benefited from substantial capital improvements under the same ownership since 2015. The current owner has prioritized maintaining a high-quality product, resulting in a complex ready for immediate income generation. The property is zoned PRD 1. While the seller is not providing financial statements, this turnkey investment is ideal for an investor seeking a well-maintained, multi-unit property with upside potential. Note that the seller owns three additional apartment complexes currently for sale.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Johnson City
    County
    Washington
    State
    Tennessee
    Longitude
    -82.4417
    Latitude
    36.424

    Comparable in this City

    • Value Estimation by Request
      3.26 Acres

      405 Christian Church Rd

      Multifamily properties
      405 Christian Church Rd, Johnson City, TN 37615
      View Details
    • Value Estimation by Request
      2.44 Acres

      346 Old Gray Station Rd

      Multifamily properties
      346 Old Gray Station Rd, Gray, TN 37615
      View Details
    • Value Estimation by Request
      1.90 Acres

      Land On Bobby Hicks Hwy

      Individual retail properties
      0 Land On Bobby Hicks Hwy, Johnson City, TN 37615
      View Details
    • Value Estimation by Request
      1.00 Acre

      5700 Bobby Hicks Hwy

      Individual retail properties
      5700 Bobby Hicks Hwy, Johnson City, TN 37615
      View Details
    • Value Estimation by Request
      100.00 Acres

      465 Rockingham Rd

      MOBILE HOME PARK, TRAILER PARK
      465 Rockingham Rd, Gray, TN 37615-2926
      View Details
    • Value Estimation by Request
      100.00 Acres

      459 Rockingham Rd, Unit 457

      MOBILE HOME PARK, TRAILER PARK
      459 Rockingham Rd, Gray, TN 37615-2926
      View Details

    Similar Nearby for Sale

    • $79,900
      1.00 Acre

      Land for Multifamily Units

      Land suitable for multifamily development in Johnson City, Tennessee.
      Kingsport Hwy, Johnson City, TN 37615
      View Details
    • $450,000
      Pending

      Four-Unit Apartment Complex Investment

      Fully occupied four-unit apartment complex with income potential.
      150 Joe Hale Dr, Johnson City, TN 37615
      View Details
    • $589,900
      Pending

      Turnkey Fourplex in Gray, TN

      Remodeled four-unit property with strong rental income potential.
      127 Patrick Ln, Gray, TN 37615
      View Details
    • $539,000
      0.53 Acres

      Investment Properties with Boone Lake Access

      Multiple income-generating properties on 1.15 acres with lake access.
      473 Rockingham Rd, Johnson City, TN 37615
      View Details
    • $599,000
      3.70 Acres

      Income-Producing Residential Investment Opportunity

      Seven single-family homes on 3.7 acres near Gray Station Road.
      166-178 Gray Station Rd, Johnson City, TN 37615
      View Details
    • $599,000
      99,999 SF

      Income-Producing Residential Investment Opportunity

      Seven single-family homes on 3.7 acres near Gray Station Road.
      166-178 Gray Station Rd, Johnson City, TN 37615
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Interstate Accessible Land in Gray, TN

      Large acreage with visibility and access off Suncrest Drive.
      Mohler Rd, Johnson City, TN 37615
      View Details
    • Contact for pricing
      1,660 SF

      New Retail Construction Development

      New retail spaces available in high-growth East Tennessee location.
      Tbd Suncrest Dr, Johnson City, TN 37615
      View Details
    • Contact for pricing
      11,000 SF

      Functional Flex Space in Boones Creek

      Clear span flex space suitable for sales, service, or distribution.
      115 Mary St, Johnson City, TN 37615
      View Details
    • Contact for pricing

      Established Coffee House in Gray, TN

      Thriving coffee shop for sale in a prime location.
      5049 Bobby Hicks Hwy, Johnson City, TN 37615
      View Details
    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.
    6125 Kingsport Hwy
    Johnson City, TN 37615
    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
    6125 Kingsport Hwy, Johnson City, TN, 37615
    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!