2505 Merry Oaks Dr Nashville, TN 37214
This exceptional value-add multifamily investment opportunity presents a rare chance to acquire the 16-unit Merry Oaks Apartments in Nashville, Tennessee. Located on a 1.4-acre lot at 2505 Merry Oaks Dr, Nashville, TN 37214, this Class B property boasts 8,000 square feet of net rentable space, spread across two, two-story buildings. Built in 1957, the property features 16 one-bedroom units, each with individually metered water and electric, and includes all electrical appliances. The property offers 32 surface parking spaces (2 per unit). Recent improvements include all windows replaced in 2022. The property benefits from a convenient location in the Donelson neighborhood, offering a suburban feel with easy access to parks, recreational facilities, good schools, and major highways (I-40, I-24, and Briley Parkway). Its proximity to downtown Nashville (8.4 miles) and Nashville International Airport (3.3 miles) further enhances its appeal. The current Net Operating Income (NOI) is $89,105, with a pro-forma NOI of $114,747, resulting in a current cap rate of 5.40% and a pro-forma cap rate of 6.95%. The asking price is $1,650,000, representing a price per unit of $103,125. The property is zoned CL and features a community area with a pavilion. The building's construction includes a brick and vinyl exterior, concrete slab foundation, wood frame construction, and cinderblock interior walls. The property includes pad-mounted central heat and air HVAC systems. Current rents are below market, presenting a significant opportunity for value enhancement.
Cap rate
Implied · in-place · derived from last sale + estimated NOIValue
AI, CAP & Alternative Use estimations · Realmo proprietary blendComparables
6 recent transactions · within 1.5 miComparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Property description
Physical attributes from public recordsZoning & alternative use
No recorded transactions found for this property.
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.