Add Listing
    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

    #23 Phillips Drive Rockwood, TN 37854

    View on Map
    For Sale
    $199,900

    LAND - Rockwood, TN

    Type:Single Family Residence
    Lot size:
    1.70 Acres
    Added:
    Sep 9, 2025
    Days on Market:
    205
    Last Refresh:
    Apr 1 at 5:06 pm

    Property Features for #23 Phillips Drive

    General Information

    Property type
    Land
    Property subtype
    Single Family Residence
    Standard status
    Active
    APN
    103g A 023.00
    Lot size
    1.70 Acres

    Taxes and HOA fees

    TaxAnnualAmount
    450

    Utilities

    Utilities
    Cable Available
    Water source
    Public
    Water front features
    Lake
    Water front
    1

    We can help!

    Listing Contact
    Lee Franz
    Lee Franz

    Listing agent Lee Franz License #337960

    Listing office Blue Key Properties, LLC - Spring City 22002 Rhea Co Hwy, Cleveland, TN

    Listing date Sep 9, 2025

    MLS# 20254295

    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.

    Overview

    Acreage on Watts Bar Lake

    This 1.7-acre lot is located within the Bella Mara Subdivision, a neighborhood known for well-maintained homes and a welcoming atmosphere. The property includes approximately 265 feet of accessible TVA shoreline and offers summer water access. A boat ramp is located less than a mile away, across the slew from the property. Originally composed of three lots, the acreage can be subdivided in compliance with Roane County and State requirements. Multiple potential building sites are available. Water and electric utilities are accessible at the road. The property features hardwoods, enhancing its overall appearance. The property is located in Rockwood, TN.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Rockwood
    County
    Roane
    State
    Tennessee
    Longitude
    -84.6987
    Latitude
    35.8538

    Nearby Similar for Sale

    • $325,000

      Waterfront Lot in Gated Community

      Almost an acre waterfront lot with permitted two-level dock.
      E Shore Drive lot: 39, Rockwood, TN 37854
      View Details
    • $395,000

      Lakefront Homesite in Gated Community

      2.15-acre lakefront homesite with dockable shoreline in Rockwood, TN.
      E Shore Drive lot: 123, Rockwood, TN 37854
      View Details
    • $325,000

      Lakefront Lot in Gated Community

      0.74-acre lakefront lot in Grande Vista Bay, Rockwood, TN.
      E Shore Drive lot: 170, Rockwood, TN 37854
      View Details
    • $315,000

      Lakefront Lot in Gated Community

      Lakefront lot with deep water access and community amenities.
      E Shore Drive, Rockwood, TN 37854
      View Details
    • $65,000

      Versatile Land in Rockwood, TN

      2.09-acre corner lot near I-40, ideal for various ventures.
      W End Rd, Rockwood, TN 37854
      View Details
    • $445,000

      25 Acres Development Opportunity

      25.14 acre property in downtown Rockwood, Tennessee.
      Clymersville Rd, Rockwood, TN 37854
      View Details
    • $655,900

      Prime Commercial Land Near College

      16.46 acre commercial development site near Roane State.
      4382 Roane State Hwy, Rockwood, TN 37854
      View Details
    • $90,000

      Residential Lot in Gated Community

      0.72-acre lot in Grande Vista Bay community on Watts Bar Lake.
      E Shore Drive lot: 237, Rockwood, TN 37854
      View Details
    • $54,900

      Rockwood Land Near Watts Bar

      1.32-acre homesite in Grande Vista Bay, Rockwood, Tennessee.
      E Shore Drive lot: 75, Rockwood, TN 37854
      View Details
    • $350,000
      2,256 SF

      Rockwood Multifamily Property on Acreage

      Two residences on 4.6 acres near Watts Bar Lake.
      288 Cates Rd, Rockwood, TN 37854
      View Details
    • $349,000

      12.84 Acres Building Site

      Mostly level, fenced land near Lone Star WMA.
      3835 Millstone Mountain Rd, Rockwood, TN 37854
      View Details
    • $92,500

      Rockwood Land with Lake Views

      Over an acre with utilities and community amenities.
      213 Majestic View Drive, Rockwood, TN 37854
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - 1.7-acre lot with TVA shoreline in Bella Mara Subdivision.
    Where is this residential land & home lot located?
    The property is located at #23 Phillips Drive Rockwood, TN.
    What is the asking price?
    The asking price for this property is $199,900.
    What are key features of this property?
    This property features: 1.7 Acre lot with approximately 265' of Accessible TVA Shoreline on Watts Bar Lake.; Located in the Bella Mara Subdivision, a peaceful and scenic neighborhood.; Potential for subdivision as the original makeup was 3 lots (subject to Roane County and State Requirements).
    (865) 399-7665
    We can help!
    Listing Contact
    Lee Franz
    Lee Franz
    Real Estate License ID: 337960
    Learn More
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!