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

    3858 Holders Grove Rd Cosby, TN 37722

    Sponsored
    For Sale
    $240,000

    LAND - Cosby, TN

    Lot size:
    7.00 Acres
    Days on Market:
    2
    Last Refresh:
    Jan 29 at 8:06 pm

    Property Features for 3858 Holders Grove Rd

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    Zoning
    R1
    APN
    111 00601 000
    Parking features
    Paved or Surfaced
    Lot size
    7.00 Acres

    Utilities

    Utilities
    Electricity Available
    Sewer type
    Septic Tank
    Water source
    Well
    Water front features
    Creek
    Water front
    1

    We can help!

    Listing Contact
    Stephen D Waddell
    Stephen D Waddell

    Smoky Mountain Real Estate Corporation (865) 277-8115

    Listing agent Stephen D Waddell (504) 450-1658

    Listing date Jan 28, 2026

    MLS# 306095 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

    Smoky Mountain Retreat Land

    This 7-acre lot, suitable for a Smoky Mountain retreat, is located in Cosby, Tennessee. The property features frontage on Cosby Creek with mountain views. It is situated 30 minutes from Gatlinburg and 15 minutes from I-40. The property includes a new well, septic system designed for a 2-bedroom dwelling, and 1310 feet of electricity. A 34-foot camper that sleeps 4 to 5 people and includes a washer/dryer, a macerator pump, and hoses for a gray/black tank is also included. The property is zoned R-1. An approved 4-bedroom septic permit is on file for potential buyers. The previous owners had planned to build a 2-bedroom yurt on the property.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Suggested Use

    Realty agency Building Supply Hotel & Motel Department Store Discount Store Travel Agency Carpet & Flooring Store Coworking Space Tailor Shop

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

    Location Insight

    • Map
    • Local Demand
    City
    Cosby
    County
    Cocke
    State
    Tennessee
    Longitude
    -83.249881
    Latitude
    35.828881

    Nearby Similar for Sale

    • $725,000
      9.92 Acres

      Glamping Resort Near National Park

      Turn-key glamping resort with expansion potential near the Smoky Mountains.
      910 Windy Hill Way, Cosby, TN 37722
      View Details
    • $449,000
      Pending

      Charming Duplex Near Smoky Mountains

      Cash-flowing duplex near Great Smoky Mountains National Park.
      122 Quail Roost Dr, Cosby, TN 37722
      View Details
    • New
      $390,000
      1,440 SF

      Two Cabins on 3.94 Acres

      Two cabins on 3.94 acres with no restrictions.
      2655 Craig Circle Way, Cosby, TN 37722
      View Details
    • $450,000
      2,340 SF

      Riverfront Cabins in Cosby, TN

      Two income-producing cabins on Cosby Creek, near Gatlinburg and Pigeon Forge.
      2745-2727 Cosby Hwy, Cosby, TN 37722
      View Details
    • $450,000
      2,040 SF

      Riverfront Cabins in Cosby, TN

      Income-producing property with two cabins on Cosby Creek.
      2741-2743 Cosby Hwy, Cosby, TN 37722
      View Details
    • $99,000
      0.10 Acres

      Cosby, TN Single Family Residence

      Single family residence in gated community near Gatlinburg, Tennessee.
      5355 Parkway E, Cosby, TN 37722
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - 7-acre lot with creek, well, septic, and electric hookup.
    Where is this residential land & home lot located?
    The property is located at 3858 Holders Grove Rd Cosby, TN.
    What is the asking price?
    The asking price for this property is $240,000.
    What are key features of this property?
    This property features: - 1. 7-acre lot on Cosby Creek with **stunning mountain views**, ideal for your Smoky Mountain retreat.; - New well, septic (sized for 2 bedrooms, with approved permit for 4 bedrooms), and electricity (1310 ft) are already installed.; - Includes a 34 ft camper (sleeps 4/5) with washer/dryer and macerator pump.
    (865) 277-8115
    Request Owner's contact information
    3858 Holders Grove Rd Cosby, TN 37722
    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.
    3858 Holders Grove Rd
    Cosby, TN 37722
    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
    3858 Holders Grove Rd Cosby, TN 37722
    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
    Stephen D Waddell
    Stephen D Waddell
    (865) 277-8115
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.