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

    1505/1507 Rustic Dr NW Cleveland, TN 37312

    Sponsored
    Picture of Duplexes at Rustic Dr NW 1505/1507, Cleveland, TN
    For Sale
    $234,900

    MULTI_FAMILY - Cleveland, TN

    Property size:
    1,590 SF
    Days on Market:
    9
    Last Refresh:
    Feb 5 at 1:06 pm

    Property Features for 1505/1507 Rustic Dr NW

    General Information

    Special listing conditions
    Standard
    Property type
    Residential Multi Family
    Property subtype
    Other
    TransactionType
    Standard
    Standard status
    Active
    Rooms
    Bathroom 1, Bathroom 2
    Bathrooms
    2
    APN
    033d B 012.00
    Parking features
    Driveway
    Interior features
    Laminate Counters
    Appliances
    Electric Range, Refrigerator
    Size
    1,590 SF

    Utilities

    Sewer type
    Public Sewer
    Heating system
    Central
    Cooling system
    Central Air
    Water source
    Public

    Building Details

    Year built
    1984
    Floors in Building
    2
    Number of units
    2
    Flooring type
    Vinyl, Carpet
    Building materials
    Brick Veneer
    Roof type
    Shingle

    We can help!

    Listing Contact
    Max Phillips
    Max Phillips

    Crye-Leike, REALTORS (423) 892-1515

    Listing agent Max Phillips (423) 596-7173 License #203547

    Listing date Jan 28, 2026

    MLS# 20240307

    Copyright © 2026 River Counties 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

    Duplex in Northwest Cleveland

    This duplex, located in the northwest area of Cleveland, Tennessee, presents an investment opportunity. Each unit features 2 bedrooms, 1.5 bathrooms, a kitchen, a living room, and washer/dryer hookups. Tenants are responsible for electric, water, and sewer utilities. The property offers the potential for owner-occupancy with rental income from the other unit, or for generating wealth through renting both units. The total property size is 1590 square feet.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Accounting Firm

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

    Location Insight

    • Map
    • Local Demand
    City
    Cleveland
    County
    Bradley
    State
    Tennessee
    Longitude
    -84.865517
    Latitude
    35.222341

    Nearby Similar for Sale

    • $925,000
      10,021 SF

      Multi-Building Church Campus on 4.2 Acres

      Multi-building church campus in Cleveland, TN, ideal for religious or educational use.
      211 Trewhitt Dr SE, Cleveland, TN 37323
      View Details
    • $1,060,000
      Pending

      New Quadruplex Townhome-Style Investment

      New construction quadruplex with townhome-style units, stainless appliances, and garages.
      1922 Cypress Ln, Cleveland, TN 37323
      View Details
    • $479,900
      Pending

      New Duplex Investment Opportunity

      New construction duplex in Cleveland, TN, completion January 2026.
      122 Courtland Crest Dr SW, Cleveland, TN 37311
      View Details
    • $649,000
      6,656 SF

      Cleveland Commercial Properties Package

      Two commercial properties with unlimited potential in Cleveland, Tennessee.
      635 Central Ave NE, Cleveland, TN 37311
      View Details
    • $479,900
      2,450 SF

      New Duplex in Growing Cleveland

      New construction duplex in Cleveland, TN, ready May 2026.
      116 Courtland Crest Dr SW, Cleveland, TN 37311
      View Details
    • $400,000
      17.50 Acres

      Sprawling Tennessee Land with Home

      18.7 acres in Cleveland, TN with a charming 2-bedroom home.
      4222 Bates Pike SE, Cleveland, TN 37323
      View Details
    • $1,395,000
      2,915 SF

      Prime Commercial Property For Sale

      High-visibility commercial property ideal for restaurant or retail in Cleveland.
      2487 Keith St NW, Cleveland, TN 37311
      View Details
    • $285,000
      1,510 SF

      Charming Cottage with Airbnb Success

      Brick cottage on 1.6 acres, proven Airbnb income, furnished.
      4410 Michigan Avenue Rd NE, Cleveland, TN 37323
      View Details
    • $285,000
      1,510 SF

      Charming Cottage with Airbnb Success

      Brick cottage with proven Airbnb success on 1.6 acres.
      4410 Michigan Avenue Rd NE, Cleveland, TN 37323
      View Details
    • $649,000
      6,656 SF

      Cleveland Commercial Properties Package

      Two commercial properties with unlimited potential in Cleveland, Tennessee.
      650 Central Ave NE, Cleveland, TN 37311
      View Details
    • $1,700,000
      1,696 SF

      Commercial Property Near I-75

      Commercial property with multiple buildings and ample parking near I-75.
      2408 Guthrie Ave NW, Cleveland, TN 37311
      View Details
    • New
      $695,000
      2,680 SF

      Prime Cleveland Commercial Opportunity

      Commercial space in high-traffic Cleveland location with recent upgrades.
      2906 N Ocoee St, Cleveland, TN 37312
      View Details

    FAQs

    What type of property is this?
    Duplex - Duplex with tenant-paid utilities, ideal for investment or owner-occupancy.
    Where is this duplex located?
    The property is located at 1505/1507 Rustic Dr NW Cleveland, TN.
    What is the asking price?
    The asking price for this property is $234,900.
    What are key features of this property?
    This property features: - Great investment opportunity: Duplex allows for rental income or owner occupancy.; - Desirable NW city location.; - Each unit features 2 bedrooms and 1.5 bathrooms.
    (423) 596-7173
    Request Owner's contact information
    1505/1507 Rustic Dr NW Cleveland, TN 37312
    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.
    1505/1507 Rustic Dr NW
    Cleveland, TN 37312
    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
    1505/1507 Rustic Dr NW Cleveland, TN 37312
    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
    Max Phillips
    Max Phillips
    Real Estate License ID: 203547
    (423) 596-7173
    Learn more
    Google sign-in failed. Please try again or use another login method.