Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Tennessee Ranch with Creek Title is generated by Realmo AI

    428 Gwin Cemetery Rd, Waverly, TN 37185

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    40-acre ranch featuring a spacious home and Little Richard Creek.

    Type:Land
    Property size:
    3,630 SF
    Lot size:
    40.00 Acres
    Price / SF:
    $206/SF
    Added:
    May 26, 2026
    Days on Market:
    8
    Last Refresh:
    May 27 at 8:25 am

    Property Features for 428 Gwin Cemetery Rd

    General Information

    Standard status
    Active
    Size
    3,630 SF
    Lot size
    40.00 Acres
    Property subtype
    Land

    We can help!

    Listing Contact
    Dylan Jones

    Listing agent Dylan Jones License #366978

    Listing office Southern LifeStyle Properties

    Listing date May 26, 2026

    Source Crexi

    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 Southern LifeStyle Properties

    HighLights

    • 40‑acre ranch featuring rolling pasture and mature timber, ideal for various agricultural pursuits.
    • Spacious 3,600 sq ft brick home with a full basement, offering ample living space.
    • Little Richard Creek flows through the backyard, providing scenic water views.
    • Updated features including new flooring and kitchen countertops, plus a whole‑home generator.
    • Multiple outbuildings provide ample storage, including a four‑car carport and large pole barn.
    • Conveniently located 15 minutes from the Tennessee River and Turkey Creek Marina.

    Overview

    Located in Waverly, Tennessee, this 40-acre ranch features pasture and mature timber. The land is suitable for hay production, row crops, or fenced pasture for horses and livestock, with 14 acres of hardwood timber providing privacy. The brick home offers over 3,600 square feet of living space with a full basement. Updates include new flooring, updated kitchen countertops, and a whole-home generator. A heated and cooled sunroom is also featured. The main level includes three bedrooms and two bathrooms, while the basement has its own living area, bedroom, bath, garage, workshop space, and additional storage. Little Richard Creek flows along the backyard. The property includes a wraparound deck, a four-car carport, a large pole barn, and a one-car garage. It is located 15 minutes from the Tennessee River and Turkey Creek Marina. Waverly offers a peaceful lifestyle with access to outdoor recreation, local shops, and community amenities.
    Location Intelligence

    Current Use by Public Records

    Ranches

    Map

    City
    Waverly
    County
    Humphreys
    State
    Tennessee
    Longitude
    -87.82623
    Latitude
    36.126553

    Nearby Similar for Sale

    • $899,000
      6,864 SF

      Mixed-Use Retail/Office/Industrial Opportunity

      6,864 SqFt mixed-use property suitable for retail, office, or industrial.
      201 Willow Ave, Waverly, TN 37185
      View Details
    • $299,000
      3,180 SF

      Waverly Office Building For Sale

      Well-maintained office building with potential for multiple uses.
      191 S Clydeton Rd, Waverly, TN 37185
      View Details
    • $175,000
      2,160 SF

      Commercial Building in Waverly

      Commercial building with high potential in a central location.
      302 W Main St, Waverly, TN 37185
      View Details
    • $799,900
      20,000 SF

      Highway 70 West Commercial Property

      Prime commercial property on Highway 70 West in Waverly, Tennessee.
      1416 Highway 70 W, Waverly, TN 37185
      View Details

    FAQs

    What type of property is this?
    Ranch - 40-acre ranch featuring a spacious home and Little Richard Creek.
    Where is this ranch located?
    The property is located at 428 Gwin Cemetery Rd Waverly, TN.
    What is the asking price?
    The asking price for this property is $749,900.
    What are key features of this property?
    This property features: 40‑acre ranch featuring rolling pasture and mature timber, ideal for various agricultural pursuits.; Spacious 3,600 sq ft brick home with a full basement, offering ample living space.; Little Richard Creek flows through the backyard, providing scenic water views.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Dylan Jones
    Real Estate License ID: 366978
    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

    Thank You for Inquiry
    428 Gwin Cemetery Rd, Waverly, TN
    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!