Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1092 Us-25 Newport, TN 37821

    Property Lookup

    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    1092 Us-25 Newport, TN 37821

    View on Map
    • Apartment buildings
    • 800 SF
    • 3.03 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 1092 Us-25

    Lot size
    3.03 lot acres
    Property size
    800 SF
    Property type
    Apartment buildings

    Description

    Exceptional investment opportunity in Newport, Tennessee (37821), featuring a multifamily property situated on a 3.03-acre lot with stunning Douglas Lake and French Broad River views. This property consists of two modern A-frame style cabins, currently utilized as short-term rentals, offering immediate income generation. The property boasts four RV camper hookups and up to four additional building sites, allowing for expansion to a total of ten rental units. The existing structures are low-maintenance, newly constructed, and ready for immediate rental, capitalizing on the upcoming summer vacation season. The property is located at 1092 US-25 E and includes existing infrastructure such as water, sewer, and electric. The asking price is $1,699,000, with a total square footage of 800 across two one-story buildings. This property is located in an Opportunity Zone, presenting significant tax advantages for investors. The property's unique combination of lakefront location, existing rental income, and expansion potential makes it an ideal investment for those seeking high returns in a desirable East Tennessee location. The property's current configuration is suitable for single-tenant occupancy or multiple short-term rentals.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Newport
    County
    Cocke
    State
    Tennessee
    Longitude
    -83.2398
    Latitude
    36.0234

    Comparable in this City

    • Value Estimation by Request
      2,107 SF

      808 Blue Rdg Way, Unit 101

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,107 SF
      808 Blue Rdg Way, Newport, TN 37821-5117
      View Details
    • Value Estimation by Request
      6,696 SF

      401411 Broadway

      APARTMENT HOUSE (UNDER 5 UNITS) • 6,696 SF
      401411 Broadway, Newport, TN 37821
      View Details
    • Value Estimation by Request
      2,376 SF

      495 Ter Way, Unit 425

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,376 SF
      495 Ter Way, Newport, TN 37821-5160
      View Details
    • Value Estimation
      $3,590,000
      7,840 SF

      100 Elena Ln

      APARTMENT HOUSE (UNDER 5 UNITS) • 7,840 SF
      100 Elena Ln, Newport, TN 37821-4419
      View Details
    • Value Estimation by Request
      7,200 SF

      634 Nn St

      APARTMENT HOUSE (UNDER 5 UNITS) • 7,200 SF
      634 Nn St, Newport, TN 37821-2135
      View Details
    • Value Estimation by Request
      5,576 SF

      2 Nd St 540th 544a

      APARTMENT HOUSE (UNDER 5 UNITS) • 5,576 SF
      2 Nd St 540th 544a, Newport, TN 37821
      View Details

    Similar Nearby for Sale

    • $36,500
      1.20 Acres

      1.2 Acre Mobile Home Lot

      Wooded 1.2 acre lot suitable for mobile home or cabin.
      133 Huffman Way, Newport, TN 37821
      View Details
    • $748,800
      2,569 SF

      Turnkey Investment Opportunity Near Smokies

      Income-producing tri-plex and single-family home near medical facilities.
      2482 Elk Way, Newport, TN 37821
      View Details
    • $479,000
      17.00 Acres

      Mountain View Multi-Family Investment

      Two homes on 17 acres with mountain views.
      385 Gardenia Rd, Newport, TN 37821
      View Details
    • $748,800
      3,561 SF

      Turnkey Investment Property Near Smokies

      Income-producing triplex and single-family home near medical facilities.
      2482 Elk Way, Newport, TN 37821
      View Details
    • $36,500
      1.20 Acres

      Mobile Home Friendly Lot

      1.2 acre wooded lot ready for your vision!
      133 Huffman Way, Newport, TN 37821
      View Details
    • $748,800
      6,133 SF

      Turnkey Smoky Mountains Investment Opportunity

      Income-producing tri-plex and single-family home near the Smoky Mountains.
      2482 Elk Way, Newport, TN 37821
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      18,066 SF

      Food Grade Manufacturing Facility

      Manufacturing facility with rail access, convenient interstate access.
      540 E Broadway, Newport, TN 37821
      View Details
    • $2,000 /Mo
      1,628 SF

      Newport Commercial Space by River

      Multi-use commercial space in downtown Newport on the Pigeon River.
      386 E Main St, Newport, TN 37821
      View Details
    • $2,000 /Mo
      1,628 SF

      Newport Commercial Space by River

      Multi-use commercial space in downtown Newport, Tennessee, by Pigeon River.
      386 E Main St, Newport, TN 37821
      View Details
    • $575 /Mo
      436 SF

      Downtown Newport Business Offices

      Restored office spaces in vibrant downtown Newport, utilities included.
      273 E Broadway St, Newport, TN 37821
      View Details
    • Contact for pricing

      Manufacturing Facility Available For Lease

      202,065 SF manufacturing facility available for lease.
      540 E Broadway St, Newport, TN 37821
      View Details
    • $1,500 /Mo
      20,473 SF

      Downtown Newport Commercial Space Available

      Shell space ready for build-out in downtown Newport.
      237 E Broadway St, Newport, TN 37821
      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.
    1092 Us-25
    Newport, TN 37821
    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.
    Sign Up Successful!
    You now have access to more from Realmo!