Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    121 Russell St Portland, TN 37148-1213

    • Warehouses
    • 24,221 SF
    • 2.52 lot acres
    OFF-MARKET
    Last Sale
    Apr 09, 2024
    $1,700,000
    Value Estimations
    $1,700,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US80-1885213
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Flexpac Inc / Packaging Supply Store

    Property Details for 121 Russell St

    Year built
    1974
    Lot size
    2.52 lot acres
    Property size
    24,221 SF
    Property type
    Warehouses
    APN
    083033A E 00800
    APU
    083033AE00800

    Description

    This exceptional investment opportunity presents a 24,221-square-foot warehouse located at 121 N Russell Street in Portland, Tennessee. The property sits on a 2.52-acre lot and was constructed in 1974. Currently configured as a single-tenant facility, it operates under a triple-net (NNN) leaseback agreement with FlexPAC Inc., a manufacturer of packaging supply materials. This sale-leaseback transaction offers investors immediate cash flow from a fully stabilized tenant. The warehouse is strategically located in Sumner County, an area recognized for its robust economic growth and skilled workforce. Portland's convenient proximity to Downtown Nashville provides access to a large labor pool and numerous amenities. This prime location, coupled with the strong tenant and stable lease structure, makes this warehouse an attractive investment for both short-term returns and long-term asset appreciation. The property's industrial nature and substantial size make it suitable for various distribution and manufacturing needs. The sale-leaseback structure minimizes management responsibilities for the investor while providing a consistent income stream. This presents a compelling opportunity to acquire a high-quality, fully leased industrial asset in a thriving Tennessee market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,700,000
      ML approach
      $1,700,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Portland
    County
    Sumner
    State
    Tennessee
    Longitude
    -86.5152
    Latitude
    36.5834
    CBSA code
    34980
    CBSA name
    NASHVILLE-DAVIDSON--MURFREESBORO--FRANKLIN, TN METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $4,642
    $37,880
    $98,160
    $136,040
    -
    $94,700
    $245,400
    $340,100

    Comparable in this City

    • Value Estimation
      $345,000
      9,000 SF

      3201 Hwy Highway

      WAREHOUSE, STORAGE • 9,000 SF
      3201 Hwy Highway, Portland, TN 37148
      View Details
    • Value Estimation
      $275,000
      2,850 SF

      5816 31st NE Hwy

      WAREHOUSE, STORAGE • 2,850 SF
      5816 31st NE Hwy, Portland, TN 37148
      View Details
    • Value Estimation by Request
      75,360 SF

      1035 Fred White Blvd

      WAREHOUSE, STORAGE • 75,360 SF
      1035 Fred White Blvd, Portland, TN 37148-8369
      View Details
    • Value Estimation
      $340,000
      1,860 SF

      409 Broadway

      WAREHOUSE, STORAGE • 1,860 SF
      409 Broadway, Portland, TN 37148-1750
      View Details
    • Value Estimation by Request
      749,988 SF

      1171 Vaughn Pkwy

      WAREHOUSE, STORAGE • 749,988 SF
      1171 Vaughn Pkwy, Portland, TN 37148-8473
      View Details
    • Value Estimation by Request
      264,853 SF

      1124 Vaughn Pkwy

      WAREHOUSE, STORAGE • 264,853 SF
      1124 Vaughn Pkwy, Portland, TN 37148-8472
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      338,000 SF

      338,000 SF Facility on 26.32 Acres

      338,000 SF facility on 26.32 acres in Portland, TN.
      3150 Barry Dr, Portland, TN 37148
      View Details
    • $6,987,500
      43,000 SF

      Prime Portland Warehouse - 43,000 SF

      Class A warehouse, 43,000 sq ft, 8 docks, 2024 construction.
      233 Kirby Dr, Portland, TN 37148
      View Details
    • Contact for pricing
      43,000 SF

      Portland Warehouse with LED Lighting

      43,000 SF warehouse featuring LED lighting and sprinkler system.
      233 Kirby Dr, Portland, TN 37148
      View Details
    • Contact for pricing
      338,000 SF

      Prime Portland Industrial Facility

      338,000 SF Manufacturing Plant, I-65 Access
      3150 Barry Dr, Portland, TN 37148
      View Details
    • $150,000
      0.20 Acres

      High-Visibility Portland Corner Lot

      Prime Location, Income Potential, 0.2 Acres
      107 Jackson Rd, Portland, TN 37148
      View Details
    • $590,000
      5.90 Acres

      Prime Portland TN Land Opportunity

      5.9 Acres, $590,000 - Development Potential
      1036 Broadway, Portland, TN 37148
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,229,640 SF

      Gateway 65: Portland Industrial Warehouse

      Modern Warehouse, 1.2M+ SF, I-65 Access
      1850 Vaughn Pkwy, Portland, TN 37148
      View Details
    • $6 SF/Yr
      54,000 SF

      Industrial Warehouse Space Available

      54,000 SF industrial warehouse for lease in Portland, TN.
      120 Davis St, Portland, TN 37148
      View Details
    • $6 SF/Yr
      75,360 SF

      Portland Industrial Warehouse - 73,360 SF

      7.5-acre lot, excellent condition, prime location.
      1035 Fred White Blvd, Portland, TN 37148
      View Details
    • Contact for pricing
      203,548 SF

      Industrial Warehouse Space in Portland

      203,548 SF warehouse space available for lease.
      1211 Vaughn Pkwy, Portland, TN 37148
      View Details
    • $6 SF/Yr
      54,000 SF

      Industrial Warehouse Space Available

      54,000 SF warehouse with dock and ground doors.
      128 Davis St, Portland, TN 37148
      View Details
    • $6 SF/Yr
      72,210 SF

      Industrial Space in Portland, TN

      72,210 SF industrial property available for lease.
      1115 Vaughn Pkwy, Portland, TN 37148
      View Details
    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.
    121 Russell St
    Portland, TN 37148-1213
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.