Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Tilly Mixed-Use Property For Sale Title is generated by Realmo AI

    158 Ragon Road, Tilly, AR 72679

    View on Map
    Claim this Listing
    New
    For Sale
    $650,000

    SINGLE_FAMILY - Tilly, AR

    Type:Office
    Property size:
    4,500 SF
    Lot size:
    8.84 Acres
    Price / SF:
    $144/SF
    Added:
    May 22, 2026
    Days on Market:
    2
    Last Refresh:
    May 23 at 3:06 pm

    Property Features for 158 Ragon Road

    General Information

    Property type
    Residential
    Property subtype
    Office
    Exterior features
    Storage
    Standard status
    Active
    APN
    095-00015-001C
    Size
    4,500 SF
    Lot size
    8.84 Acres

    Taxes and HOA fees

    Tax Description
    Pt NE NW STR 5-12-17

    Utilities

    Sewer type
    Public Sewer
    Water source
    Public

    Building Details

    Year built
    1995
    Flooring type
    Concrete
    Building materials
    MetalSiding
    Roof type
    Metal
    Additional Structures
    Storage

    We can help!

    Listing Contact
    Ray Davenport

    Listing agent Ray Davenport License #EB00083949

    Listing office Davenport Realty 301 Hwy 62 W, Yellville, AR

    Listing date May 22, 2026

    MLS# 1348515

    Copyright © 2026 ArkansasONE MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • 4,288 sqft Office/House with additional insulated shop and warehouse spaces.
    • Over 8 acres with highway frontage and no restrictions.
    • Multiple buildings including a 50X90 insulated shop, 2500 sqft insulated warehouse with loading dock, and a 60X70 pole barn with electric.
    • Multiple utilities: 3 wells, multiple septic systems, city water, and 3 electric meters.
    • Commercial potential: shop, warehouse, office space, and rental opportunities.
    • Located minutes from the national forest.

    Overview

    This mixed-use property in Tilly, Arkansas, features a 4,288 square foot office/house, a 50x90 insulated red iron shop, and a 2,500 square foot insulated red iron warehouse with a loading dock. Additionally, there is a 60x70 pole barn with electric and several storage buildings with power. Situated on over 8 acres with highway frontage, the property offers opportunities for a commercial shop, warehouse, and office space, as well as rental options or a living compound. There are no restrictions on use. The property includes three wells, multiple septic systems, city water, and three electric meters. An asphalt drive provides access. The location is just minutes from the national forest. The property also offers room to graze livestock or expand.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $440.4K
    NOI $39,633 @ 9.00% cap · cautious / downside scenario
    Moderate
    $566.2K
    NOI $39,633 @ 7.00% cap · market / base-case scenario
    Aggressive
    $792.7K
    NOI $39,633 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Office B

    Component $ $/SF
    Gross rent $56.7k $12.60
    − Vacancy −$3.9k −$0.86
    EGI $52.8k $11.74
    − OpEx −$13.2k −$2.94
    NOI $39.6k $8.81
    4,500 SF · lease $12.60/SF/yr · vacancy 6.80% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $566.2K
    $495.4K – $660.6K (±1% cap)
    NOI $39,633 @ 7.0% cap · market cap 6.10%
    Second Best
    Mixed Use
    $447.4K
    $391.5K – $522.0K (±1% cap)
    NOI $31,320 @ 7.0% cap · market cap 4.82%
    Theoretical Best
    Office A
    $719.0K
    $629.1K – $838.8K (±1% cap)
    NOI $50,328 @ 7.0% cap · market cap 7.74%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Office buildings

    Suggested Use

    Restaurant Food Market Grocery & Convenience Store

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

    Location Insight

    • Map
    • Local Demand
    City
    Tilly
    County
    Pope
    State
    Arkansas
    Longitude
    -92.820947
    Latitude
    35.720053

    FAQs

    What type of property is this?
    Mixed-use property - Versatile commercial property with shop, warehouse, and living space.
    Where is this mixed-use property located?
    The property is located at 158 Ragon Road Tilly, AR.
    What is the asking price?
    The asking price for this property is $650,000.
    What are key features of this property?
    This property features: 4,288 sqft Office/House with additional insulated shop and warehouse spaces.; Over 8 acres with highway frontage and no restrictions.; Multiple buildings including a **50X90 insulated shop**, **2500 sqft insulated warehouse with loading dock**, and a 60X70 pole barn with electric.
    (870) 656-7872
    We can help!
    Listing Contact
    Ray Davenport
    Real Estate License ID: EB00083949
    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.
    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
    158 Ragon Road, Tilly, AR 72679
    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!