Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Cordova Office Building Investment Title is generated by Realmo AI

    779 Walnut Knoll Ln, Cordova, TN 38018

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    6,000 SF Memphis area office building for sale.

    Type:Office
    Property size:
    6,000 SF
    Price / SF:
    $131/SF
    Added:
    Jun 7, 2024
    Days on Market:
    728
    Last Refresh:
    May 12 at 9:38 pm

    Property Features for 779 Walnut Knoll Ln

    General Information

    Standard status
    Active
    Size
    6,000 SF
    Property subtype
    Office

    We can help!

    Listing Contact
    Daniel L. McPhail, SIOR

    Listing agent Daniel L. McPhail, SIOR License #TN 332146

    Listing office NAI Saig Company

    Listing date Jun 7, 2024

    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 NAI Saig Company

    HighLights

    • Strategic location with easy access to major highways.
    • 6,000 SF building suitable for office or office building investment.
    • Flexible floor plans with potential for customization.
    • Located in the thriving Memphis business community.
    • Modern amenities.
    • Close proximity to FedExForum and Graceland.

    Overview

    This 6,000 SF building in the Memphis area presents an investment opportunity. The property features a strategic location with convenient access to major highways and the Memphis business community. It offers modern amenities, flexible floor plans, and customization potential, making it suitable for office or office building investment. The location provides access to dining, entertainment, and cultural experiences, and is a short drive from attractions such as the FedExForum and Graceland. The property is located in Cordova, TN.

    Local Financial Insights For Office B

    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 $100.8k $16.80
    − Vacancy −$22.2k −$3.70
    EGI $78.6k $13.10
    − OpEx −$19.7k −$3.28
    NOI $59.0k $9.83
    6,000 SF · lease $16.80/SF/yr · vacancy 22.00% · expense 25.00%

    Alternative Uses

    Best Use
    Office B
    $842.4K
    $737.1K – $982.8K (±1% cap)
    NOI $58,968 @ 7.0% cap · market cap 7.46%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $1.21M
    $1.06M – $1.42M (±1% cap)
    NOI $85,018 @ 7.0% cap · market cap 10.76%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Murphy & Associates Insurance Agency Cordova Music Academy Vocational School Grace Assembly Church

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Spa & Massage Center Dental Office Big Box & Wholesale Store Auto Repair Shop Hair Salon Nail Salon

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

    Location Insight

    • Map
    • Local Demand
    City
    Cordova
    County
    Shelby
    State
    Tennessee
    Longitude
    -89.794056
    Latitude
    35.146654

    Nearby Similar for Sale

    • $790,000
      6,000 SF

      Cordova Office Building Investment Opportunity

      6,000 SF Memphis area building for office or investment.
      779 Walnut Knoll Lane, Cordova, TN 38018
      View Details
    • $700,000

      Retail Property Near Kroger

      Retail property for sale in prime location near Kroger.
      8079 Trinity Road, Cordova, TN 38018
      View Details
    • Contact for pricing
      4,066 SF

      Cordova Office Suites For Sale

      Office suites available in Cordova near Germantown Parkway Corridor.
      1600 Bonnie Ln, Cordova, TN 38016
      View Details
    • Contact for pricing
      2,100 SF

      Medical Office Suite in Cordova

      Turnkey medical office suite available in the N Germantown Parkway.
      315 South Walnut Bend Road, Cordova, TN 38018
      View Details
    • Contact for pricing
      26,336 SF

      Newly Renovated Medical Suites Available

      Newly renovated medical suites ranging from 2,214 to 6,707 SF.
      8066 Walnut Run Road, Cordova, TN 38018
      View Details
    • Contact for pricing
      233,981 SF

      Power Center in Wolfchase Area

      233,981 SF retail center in Memphis' premier shopping area.
      2201 N Germantown Pkwy, Cordova, TN 38016
      View Details
    • Contact for pricing
      21,204 SF

      Germantown Parkway Boutique Office Building

      Boutique office building near Shelby Farms Park.
      7990 Trinity Road, Cordova, TN 38016
      View Details
    • Contact for pricing
      47,939 SF

      Walmart Shadow Shopping Center

      47,939 SF shopping center at Germantown Parkway and Trinity Road.
      7990 Trinity Road, Cordova, TN 38018
      View Details
    • Contact for pricing

      Mixed-Use Center in Strong Corridor

      Established mixed-use center with upside in a prime location.
      7990 Trinity Road, Cordova, TN 38018
      View Details
    • $4,600,391
      3,605 SF

      Cordova Car Wash For Sale

      Whistle Express car wash on 1.69 acres in Cordova.
      10003 Macon Rd, Cordova, TN 38016
      View Details
    • $1,350,000
      3,624 SF

      Cordova Office Building For Sale

      3,624 SF office building available in Cordova, Tennessee.
      8556 Macon Rd, Cordova, TN
      View Details
    • $1,350,000
      2,805 SF

      Cordova Office Space For Sale

      Office property with 2,805 square feet of space.
      8534 Macon Rd, Cordova, TN
      View Details

    FAQs

    What type of property is this?
    Office building - 6,000 SF Memphis area office building for sale.
    Where is this office building located?
    The property is located at 779 Walnut Knoll Ln Cordova, TN.
    What is the asking price?
    The asking price for this property is $790,000.
    What are key features of this property?
    This property features: Strategic location with easy access to major highways.; **6,000 SF building suitable for office or office building investment.**; Flexible floor plans with potential for customization.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Daniel L. McPhail, SIOR
    Real Estate License ID: TN 332146
    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
    779 Walnut Knoll Ln, Cordova, TN 38018
    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!