435 Hillside Dr Harriman, TN 37748
Multifamily property with 10 units in Harriman, Tennessee.
- Added:
- Mar 4, 2026
- Days on Market:
- 129
- Last Refresh:
- Jun 26 at 7:48 am
Property Features for 435 Hillside Dr
General Information
- Standard status
- Active
- Size
- 9,072 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 1978
Listing office PWA Properties (865) 936-9999
Listing date Mar 4, 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 PWA Properties
Investment Insights
Based on property information with market context.
Key Highlights
- Multifamily property in Harriman, TN
- Features 10 Units
- Built in 1978
Local Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
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.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $160.0k | $17.64 |
| − Vacancy | −$12.0k | −$1.32 |
| EGI | $148.0k | $16.32 |
| − OpEx | −$66.6k | −$7.34 |
| NOI | $81.4k | $8.97 |
