Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    1119 Hwy 25E Newport, TN 37821

    Sponsored
    For Sale
    $290,000

    LAND - Newport, TN

    Lot size:
    1.38 Acres
    Days on Market:
    6
    Last Refresh:
    Feb 2 at 4:06 pm

    Property Features for 1119 Hwy 25E

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    Zoning
    A-1
    APN
    030 016.44
    Lot size
    1.38 Acres

    Utilities

    Sewer type
    Public Sewer
    Water source
    Public
    Water front features
    Lake Front, Waterfront
    Water front
    1

    We can help!

    Listing Contact
    Susie Mull

    TN Living Realty (865) 680-9653

    Listing agent Susie Mull (865) 680-9653

    Listing date Jan 28, 2026

    MLS# 309943 Listing URL

    Copyright © 2026 Great Smoky Mountains Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Lakefront Retreat on Douglas Lake

    This 1.38-acre property offers a private, flat camping site on Douglas Lake. The level property provides access to the lake for launching a boat, kayaking, paddle boarding, and swimming. A covered pavilion and pier are in place, along with a kitchen for gatherings. Fishing is possible directly from the pier. City water and sewer are available. The property is located in Newport, TN. The property is zoned A-1. The survey indicates the entire property is below the 1007' elevation; however, campers are allowed. Neighboring properties have houses built on stilts, suggesting a possibility for similar construction, pending further investigation. Lake levels are lower in the fall and winter months, but the water remains visible year-round. The property offers views of the mountains and sunsets.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Recreation land

    Map

    City
    Newport
    County
    Cocke
    State
    Tennessee
    Longitude
    -83.243409
    Latitude
    36.025403

    Nearby Similar for Sale

    • New
      $748,800
      3,561 SF

      Turnkey Investment Opportunity Near Smokies

      Income-producing tri-plex and single-family home near medical facilities and shopping.
      2482 Elk Way, Newport, TN 37821
      View Details
    • New
      $748,800
      1,187 SF

      Turnkey Investment Opportunity Near Smokies

      Income-producing tri-plex and single-family home near medical facilities.
      2482 Elk Way, Newport, TN 37821
      View Details
    • $575,000
      0.82 Acres

      Newport Commercial Property For Sale

      Versatile commercial property with excellent visibility and convenient access.
      555 Morrell Springs Rd, Newport, TN 37821
      View Details
    • New
      $748,800
      6,133 SF

      Turnkey Investment Opportunity Near Smokies

      Income-producing tri-plex and single-family home near medical facilities.
      2482 Elk Way, Newport, TN 37821
      View Details
    • $775,000
      0.33 Acres

      Remodeled Mixed-Use Building Near Interstate

      Remodeled multi-use commercial building near Interstate 40, ideal for various businesses.
      1010 Hwy W, Newport, TN 37821
      View Details
    • $787,000
      10,716 SF

      Versatile Commercial Property on 1.9 Acres

      Over 10,000 sq ft on 1.9 acres near I-40.
      977 Hwy, Newport, TN 37821
      View Details
    • $1,500,000
      0.57 Acres

      Newport Warehouse with Living Quarters

      Distribution warehouse with living space and high visibility.
      868 Hwy W, Newport, TN 37821
      View Details
    • $2,999,000
      9,029 SF

      Newport, TN Multi-Use Commercial Property

      Thriving commercial property with diverse income streams in high-traffic location.
      861 Hwy W, Newport, TN 37821
      View Details
    • $2,999,000
      9,029 SF

      Multi-Use Commercial Property For Sale

      Thriving commercial property with diverse income streams in Newport, TN.
      861 Hwy E, Newport, TN 37821
      View Details
    • $2,999,000
      1.68 Acres

      Newport Commercial Property For Sale

      Multi-use commercial property with diverse income streams in Newport, TN.
      861 Hwy W, Newport, TN 37821
      View Details
    • $2,999,000
      9,029 SF

      Multi-Use Commercial Property For Sale

      Thriving commercial property with diverse income streams in Newport, TN.
      861 Hwy W, Newport, TN 37821
      View Details
    • $787,000
      1.90 Acres

      Spacious Warehouse on 1.9 Acres

      Warehouse with apartment, highway frontage, and ample parking.
      977 W Hwy 25-70 Hwy, Newport, TN 37821
      View Details

    FAQs

    What type of property is this?
    Recreation land - Private, flat 1.38-acre camping site on Douglas Lake.
    Where is this recreation land located?
    The property is located at 1119 Hwy 25E Newport, TN.
    What is the asking price?
    The asking price for this property is $290,000.
    What are key features of this property?
    This property features: - Private, flat, lakefront property on Douglas Lake ideal for camping and gatherings.; - Includes a **covered pavilion and pier with a kitchen** for entertaining.; - Effortless lake access for boating, kayaking, paddle boarding, and swimming.
    (865) 680-9653
    Request Owner's contact information
    1119 Hwy 25E Newport, TN 37821
    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.
    1119 Hwy 25E
    Newport, TN 37821
    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
    1119 Hwy 25E Newport, TN 37821
    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

    We can help!
    Listing Contact
    Susie Mull
    (865) 680-9653
    Learn more
    Google sign-in failed. Please try again or use another login method.