The Offering

  • Asking Price $9,970,000
  • Number of Units 71
  • Price per Unit $140,423
  • Number of Buildings 2
  • Number of Stories 4
  • Year Built/Renovated 1884-1937 / 2020
  • Land Area 3.21 ac

Riverfront Luxury Conversion with 110-Basis-Point NOI Upside

The Marine Residence

71 Luxury Apartments

Historic Landmark Conversion

Voted "Best Apartment Complex 2024", "Best Adaptive Reuse Property", & "Best of the South"

Potential Future Condo Exit

 

ASK PRICE: $9,970,000 or $140,400/Unit

 

                                      Actual                  Proforma*

In-Place NOI:                 $736,600            $853,000

Cap Rate:                      7.4%                    8.5%

Cash on Cash:              9.0%                    14.3%

*per market rents 


The Marine Residence represents a 2020 adaptive reuse of a National Register landmark, fully transformed into luxury multifamily residences with new systems, finishes, and amenities. Now a stabilized, turnkey investment at 90%+ occupancy and rising, the property offers clear mark-to-market upside, with potential to achieve an 8.5% Cap Rate and 14.3% Cash-on-Cash return as rents align with market levels.

Set along the Mississippi River on the southern edge of Downtown, The Marine combines a premier location near major employers and cultural destinations with the tranquility of a gated, park-like environment—driving above-average resident retention.

A 20-year PILOT tax abatement through 2039 enhances long-term cash flow relative to market peers. At its current basis and irreplaceable riverfront location, the asset is virtually impossible to replicate, while its condo-conversion design provides exit flexibility.

Untapped revenue potential includes view premiums for river-facing units, paid parking, and activation of the courtyard and lounge—with big-screen TV—as a rentable party or event space.

 

Positioned within a metro undergoing over $15 billion in Downtown and Medical District investment and a surge of multi-billion-dollar AI and tech development, The Marine offers investors exposure to both stable income and early-stage appreciation in one of Memphis’ most dynamic growth cycles.

Floor Plans

Location Map

Listing Agent

Lea Heilig

Lea Heilig

Woodyard Realty Corp.
TN 291983
MS S-41390