Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Swc Walnut Grv Rd & Houston Levee Rd Cordova, TN 38018
    Property profile & analytics

    Swc Walnut Grv Rd & Houston Levee Rd, Cordova, TN 38018

    View on Map
    • Land
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 0 Swc Walnut Grv Rd & Houston Levee Rd

    Property type
    Land

    Description

    This exceptional commercial land development opportunity is located at the southwest corner of Walnut Grove Road and Houston Levee Road in Cordova, Tennessee, zip code 38018. The site presents a unique chance to acquire 11 retail parcels, available for sale or lease, within a larger mixed-use development. This proposed development also includes plans for a substantial assisted living facility (approximately 75,000 square feet), a significant apartment complex (approximately 232 units), and a townhouse community (approximately 130 units). The property benefits from a high-traffic location, with Walnut Grove Road boasting an average annual daily traffic (AADT) of 16,698 vehicles and Houston Levee Road showing an AADT of 17,432 vehicles. Its strategic location offers convenient access to major thoroughfares, being approximately 6 minutes from Germantown Parkway and 13 minutes from the eastern loop of Interstate 269. This presents a compelling investment opportunity with significant potential for long-term growth and high returns. The property is classified as commercial land and is situated in Shelby County. Detailed site plans and development specifications are available upon request. This is a rare chance to be part of a thriving community and a rapidly developing area.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Cordova
    County
    Shelby
    State
    Tennessee
    Longitude
    -89.7281
    Latitude
    35.1295

    Comparable in this City

    • Value Estimation by Request
      10.10 Acres

      Macon Rd And Cordova Sta Rd

      Land
      0 Macon Rd And Cordova Sta Rd, Memphis, TN 38018
      View Details
    • Value Estimation by Request
      10.10 Acres

      Macon Rd @ Country Vlg Dr

      Multifamily properties
      0 Macon Rd @ Country Vlg Dr, Memphis, TN 38018
      View Details
    • Value Estimation by Request

      8930 Freeman Oaks Cv

      Manufacturing properties
      8930 Freeman Oaks Cv, Memphis, TN 38018
      View Details
    • Value Estimation by Request
      3.23 Acres

      Macon Vw Dr

      Land
      0 Macon Vw Dr, Memphis, TN 38018
      View Details
    • Value Estimation by Request
      0.28 Acres

      14 Brownsville

      Land
      14 Brownsville, Memphis, TN 38018
      View Details
    • Value Estimation by Request
      1 SF

      Swc Walnut Grv Rd & Houston Levee Rd

      Land
      0 Swc Walnut Grv Rd & Houston Levee Rd, Memphis, TN 38018
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Land for Residential Development

      2.49 acres of land ready for development.
      580 Rocky Point Rd, Cordova, TN 38018
      View Details
    • Contact for pricing

      Cordova Land For Sale

      Land available for sale in Cordova, Tennessee.
      7520 Macon Rd, Cordova, TN 38018
      View Details
    • $35,000
      0.68 Acres

      Land Parcel Near Highway

      Land for sale near the highway in Memphis, TN.
      Warford St, Memphis, TN 38018
      View Details
    • Contact for pricing

      Land For Sale Memphis

      Land available for sale on Macon Rd, Memphis, TN.
      Macon Rd, Memphis, TN 38018
      View Details
    • Contact for pricing

      Vacant Land in Shelby County

      10± acres of vacant land available in Shelby County.
      800 Humphrey Rd, Cordova, TN 38018
      View Details
    • Contact for pricing

      Cordova Land Development Opportunity

      Land available for new development in Cordova, Tennessee.
      Swc Walnut Grv Rd & Houston Levee Rd, Cordova, TN 38018
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Cordova Land for Lease

      New development land available for lease in Cordova, Tennessee.
      Swc Walnut Grv Rd & Houston Levee Rd, Memphis, TN 38018
      View Details
    • Contact for pricing

      Prime Commercial Location Available Soon

      Spacious retail space available September 1, 2024, near Germantown Parkway.
      990 N Germantown Pkwy, Cordova, TN 38018
      View Details
    • Contact for pricing
      4,000 SF

      Cordova Industrial Space For Lease

      4,000± SF industrial space in Cordova, Tennessee available for lease.
      1280 Rebel Rd, Cordova, TN 38018
      View Details
    • Contact for pricing
      1,500 SF

      Restaurant/Retail Space Near Germantown Parkway

      Former restaurant space available for lease near Germantown Parkway.
      8095 Macon Rd, Cordova, TN 38018
      View Details
    • Contact for pricing

      Cordova Office Space Available

      Office space for lease in a convenient Cordova location.
      8620 Trinity Rd, Memphis, TN 38018
      View Details
    • Contact for pricing

      Class A Office Space Available

      Prestigious office space near Germantown and East Memphis communities.
      57 Germantown Ct, Memphis, TN 38018
      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.
    Swc Walnut Grv Rd & Houston Levee Rd
    Cordova, TN 38018
    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
    Swc Walnut Grv Rd & Houston Levee Rd, 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!