Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Harriman Multifamily Investment Opportunity Title is generated by Realmo AI

    435 Hillside Dr, Harriman, TN 37748

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Multifamily property with 10 units in Harriman, Tennessee.

    Type:Multifamily
    Property size:
    9,072 SF
    Price / SF:
    $162/SF
    Added:
    Mar 4, 2026
    Days on Market:
    84
    Last Refresh:
    Mar 16 at 2:27 pm

    Property Features for 435 Hillside Dr

    General Information

    Standard status
    Active
    Size
    9,072 SF
    Property subtype
    Multifamily

    Building Details

    Year Built
    1978

    We can help!

    Listing Contact
    Cohl Morgan
    Cohl Morgan

    Listing agent Cohl Morgan License #351465

    Listing office PWA Properties

    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

    HighLights

    • Multifamily property in Harriman, TN
    • Features 10 Units
    • Built in 1978

    Overview

    This multifamily property, located in Harriman, Tennessee, features 10 units. The property encompasses a total size of 9072 square feet, presenting a residential income opportunity.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $904.6K
    NOI $81,415 @ 9.00% cap · cautious / downside scenario
    Moderate
    $1.16M
    NOI $81,415 @ 7.00% cap · market / base-case scenario
    Aggressive
    $1.63M
    NOI $81,415 @ 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 $160.0k $17.64
    − Vacancy −$12.0k −$1.32
    EGI $148.0k $16.32
    − OpEx −$66.6k −$7.34
    NOI $81.4k $8.97
    9,072 SF · lease $17.64/SF/yr · vacancy 7.50% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $1.16M
    $1.02M – $1.36M (±1% cap)
    NOI $81,415 @ 7.0% cap · market cap 5.52%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $2.25M
    $1.97M – $2.62M (±1% cap)
    NOI $157,287 @ 7.0% cap · market cap 10.66%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Fox Ridge Apartments Apartment Building

    Suggested Use

    Restaurant Spa & Massage Center Hair Salon Nail Salon Auto Repair Shop HVAC Service Grocery & Convenience Store Storage Facility Garden Center Tanning Salon

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

    Location Insight

    • Map
    • Local Demand
    City
    Harriman
    County
    Roane
    State
    Tennessee
    Longitude
    -84.536225
    Latitude
    35.95225

    Nearby Similar for Sale

    • $375,000
      5,324 SF

      Harriman Warehouse on One Acre

      One-acre warehouse lot near Roane State Highway in Harriman.
      198 Adkisson Rd, Harriman, TN 37748
      View Details
    • $399,000
      3,796 SF

      Harriman, TN Four-Unit Apartment Building

      Well-maintained four-unit apartment building with long-term income potential.
      725 Chilhowee St, Harriman, TN 37748
      View Details
    • $529,900
      4,144 SF

      Mixed-Use Investment in Harriman, TN

      Mixed-use property with commercial space and residential units in Harriman.
      512 N Roane St, Harriman, TN 37748
      View Details
    • $190,000
      3,000 SF

      Harriman Retail Property For Sale

      Retail property with high visibility and traffic in Harriman, TN.
      430 N Roane Street, Harriman, TN 37748
      View Details
    • Contact for pricing
      8,558 SF

      NNN Ground Lease Restaurant

      Corporately guaranteed restaurant property with over 7 years remaining.
      1839 S Roane St, Harriman, TN 37748
      View Details
    • $369,900
      1,536 SF

      Spacious One-Level Home with Updates

      Updated 3BD/2BA home with commercial potential near I-40.
      1723 Roane State Hwy, Harriman, TN
      View Details
    • $2,300,000
      8,588 SF

      Established Harriman Restaurant Investment Opportunity

      Long-term leased Cracker Barrel with corporate guarantee and rental increases.
      1839 S Roane St, Harriman, TN 37748
      View Details
    • $375,000
      6,493 SF

      Warehouse with Open Yard Space

      One-acre Harriman warehouse with open floor plan and yard.
      198 Adkisson Rd, Harriman, TN 37748
      View Details
    • $299,000
      1,760 SF

      Well-Maintained Harriman Quadplex For Sale

      Quadplex in Harriman, Tennessee, featuring vintage character and modern upgrades.
      811 Siluria St, Harriman, TN 37748
      View Details
    • $249,000
      1,538 SF

      Highway Commercial Space on US 70

      4,000 SF C2 space in Harriman, TN for sale.
      2310 Harriman Hwy, Harriman, TN 37748
      View Details
    • $1,900,000
      14,925 SF

      Harriman Storage Facility For Sale

      High-visibility storage facility with strong occupancy and recent upgrades.
      3010 Roane State Hwy, Harriman, TN 37748
      View Details
    • $349,000
      2,480 SF

      Harriman Industrial Property with Yard

      Industrial property with fenced yard and vehicle storage area.
      325 Fairchild Street, Harriman, TN 37748
      View Details

    FAQs

    What type of property is this?
    Apartment building - Multifamily property with 10 units in Harriman, Tennessee.
    Where is this apartment building located?
    The property is located at 435 Hillside Dr Harriman, TN.
    What is the asking price?
    The asking price for this property is $1,475,000.
    What are key features of this property?
    This property features: Multifamily property in Harriman, TN; Features 10 Units; Built in 1978
    (865) 936-9999 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Cohl Morgan
    Cohl Morgan
    Real Estate License ID: 351465
    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
    435 Hillside Dr, Harriman, TN 37748
    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!