Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Assisted Living Facility For Sale Title is generated by Realmo AI

    110 River Rd W, Loudon, TN 37774

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $1,900,000

    33-unit assisted living facility with city approval for addiction recovery.

    Type:Office
    Property size:
    15,290 SF
    Price / SF:
    $124/SF
    Added:
    Nov 21, 2025
    Days on Market:
    183
    Last Refresh:
    Dec 3 at 6:07 am

    Property Features for 110 River Rd W

    General Information

    Standard status
    Active
    Size
    15,290 SF
    Property subtype
    Office

    Building Details

    Year Built
    1996

    We can help!

    Listing Contact
    Craig S Binder
    Craig S Binder

    Listing agent Craig S Binder License #SA689699000

    Listing office Jason Mitchell Real Estate

    Listing date Nov 21, 2025

    Source Naiglobal

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Jason Mitchell Real Estate

    HighLights

    • Approval letter from city for addiction recovery use
    • 33 Units - each with bathroom
    • Approximately 15,290 square feet
    • New improvements include flooring, plumbing
    • Former Motel 6 and converted to assisted living
    • Year Built: 1996

    Overview

    The property is a former Motel 6 that has been converted into an assisted living facility. It features approximately 15,290 square feet. The building contains 33 units, each equipped with a bathroom. Recent improvements include new flooring and plumbing. The city has issued an approval letter for addiction recovery use. The property is located in Loudon, Tennessee.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $1.52M
    NOI $137,218 @ 9.00% cap · cautious / downside scenario
    Moderate
    $1.96M
    NOI $137,218 @ 7.00% cap · market / base-case scenario
    Aggressive
    $2.74M
    NOI $137,218 @ 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 Apartment 5plus

    Component $ $/SF
    Gross rent $269.7k $17.64
    − Vacancy −$20.2k −$1.32
    EGI $249.5k $16.32
    − OpEx −$112.3k −$7.34
    NOI $137.2k $8.97
    15,290 SF · lease $17.64/SF/yr · vacancy 7.50% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $1.96M
    $1.72M – $2.29M (±1% cap)
    NOI $137,218 @ 7.0% cap · market cap 7.22%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $3.79M
    $3.31M – $4.42M (±1% cap)
    NOI $265,092 @ 7.0% cap · market cap 13.95%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Assisted living facilities

    Suggested Use

    Restaurant Building Supply Big Box & Wholesale Store Auto Repair Shop Auto Parts Store Hotel & Motel Car Rental Facility Wine and Liquor Store Grocery & Convenience Store Parking Lot & Garage

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

    Location Insight

    • Map
    • Local Demand
    City
    Loudon
    County
    Loudon
    State
    Tennessee
    Longitude
    -84.400253
    Latitude
    35.734674

    Nearby Similar for Sale

    • $369,000
      2,320 SF

      Loudon Mixed-Use Investment Opportunity

      Two-story building with retail space, apartments, and storage shed.
      725 Church St, Loudon, TN 37774
      View Details
    • $500,000

      Loudon Land with Horse Facilities

      19+ acre Loudon property with horse boarding facilities.
      5816 Caldwell Rd, Loudon, TN 37774
      View Details
    • $349,000
      2,400 SF

      Adaptable Commercial Space Available

      Versatile commercial property suitable for various professional uses.
      1127 Grove St, Loudon, TN
      View Details
    • $699,000

      Loudon Land with Home and Shop

      44.57-acre parcel with home and shop, residential/agricultural potential.
      6005 Davis Ferry Rd, Loudon, TN 37774
      View Details
    • $840,000
      5,670 SF

      Turn-Key Restaurant in Loudon County

      Fully equipped restaurant for sale in high-traffic Loudon County.
      912 Mulberry St, Loudon, TN
      View Details
    • $35,000

      Land For Sale in Loudon

      Land available in Loudon, Tennessee.
      272 Ootsima Way, Loudon, TN 37774
      View Details

    FAQs

    What type of property is this?
    Assisted living facility - 33-unit assisted living facility with city approval for addiction recovery.
    Where is this assisted living facility located?
    The property is located at 110 River Rd W Loudon, TN.
    What is the asking price?
    The asking price for this property is $1,900,000.
    What are key features of this property?
    This property features: Approval letter from city for addiction recovery use; 33 Units - each with bathroom; Approximately 15,290 square feet
    (480) 522-1030
    We can help!
    Listing Contact
    Craig S Binder
    Craig S Binder
    Real Estate License ID: SA689699000
    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
    110 River Rd W, Loudon, TN 37774
    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!