Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    3974 New Horn Lake Rd Memphis, TN 38109

    • Land
    • 105,451 SF
    • 9.30 lot acres
    For Sale
    View listing
    $650,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 3974 New Horn Lake Rd

    Lot size
    9.30 lot acres
    Property size
    105,451 SF
    Property type
    Land
    Property subtype
    Farms

    Description

    This exceptional investment opportunity presents Farm Hills Estate, a gated 85-unit multifamily property situated on 9.3 acres in Memphis, Tennessee. The property, located at 3974 New Horn Lake Rd, zip code 38109, consists of 17 buildings, each a single-story structure, totaling 105,451 square feet. The community offers a mix of 18 two-bedroom and 67 three-bedroom townhomes, designed as duplex-like structures, providing residents with private backyards. Ample parking is available with 89 spaces. Conveniently located just three miles from Graceland Mansion and within walking distance of Levi Elementary School, Farm Hills Estate provides residents with a blend of suburban tranquility and urban accessibility. The property's attractive design and amenities cater to families seeking comfortable and luxurious rental living. The asking price for this prime multifamily investment is $650,000. The property's APN is 07507400037. This offering presents a unique chance to acquire a well-maintained, established rental community in a desirable Memphis location. The property's strong tenant base and attractive features make it an ideal investment for those seeking a stable and profitable return.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Memphis
    County
    Shelby
    State
    Tennessee
    Longitude
    -90.0694
    Latitude
    35.048

    Comparable in this City

    • Value Estimation by Request
      582.00 Acres

      00 Paul Riverport Rd

      Farms • 582.00 Acres
      00 Paul Riverport Rd, Memphis, TN 38109
      View Details
    • Value Estimation by Request
      582.00 Acres

      00 Paul Riverport Rd

      Farms • 582.00 Acres
      00 Paul Riverport Rd, Memphis, TN 38109
      View Details
    • Value Estimation by Request
      25.20 Acres

      1351 Holmes Rd

      Land • 25.20 Acres
      1351 Holmes Rd, Memphis, TN 38109
      View Details
    • Value Estimation by Request

      1226 Margaret Rd

      Land
      1226 Margaret Rd, Memphis, TN 38109
      View Details
    • Value Estimation by Request
      2,016 SF

      1628 Kansas St

      GARDEN APT, COURT APT (5+ UNITS) • 2,016 SF
      1628 Kansas St, Memphis, TN 38109-1660
      View Details
    • Value Estimation by Request
      2,073 SF

      1904 Swift St

      GARDEN APT, COURT APT (5+ UNITS) • 2,073 SF
      1904 Swift St, Memphis, TN 38109-2100
      View Details

    Similar Nearby for Sale

    • $650,000
      9.30 Acres

      Farm Hills Estate: Memphis Multifamily

      85-unit farm, gated community, luxury rentals
      3974 New Horn Lake Rd, Memphis, TN 38109
      View Details
    • $499,000
      25.20 Acres

      Memphis Multi-Use Land - Hwy 61

      25 Acres, Commercial, Industrial, Residential
      1351 Holmes Rd, Memphis, TN 38109
      View Details
    • $200,000
      58.62 Acres

      Memphis Land Ideal for Development

      Over 58 acres of farm/industrial land in Memphis, TN.
      Memphis, TN 38109
      View Details
    • $249,000
      40.00 Acres

      Memphis Commercial Land - 40 Acres

      Prime 40-acre commercial tract in Memphis, TN.
      0 Holmes Rd, Memphis, TN 38109
      View Details
    • $499,000
      25.20 Acres

      Memphis Hwy 61 Commercial Land

      High-traffic US Hwy 61 frontage, diverse zoning.
      1351 Holmes Rd 1374 W Holmes Rd S 3 St, Memphis, TN 38109
      View Details
    • $175,000
      0.58 Acres

      Memphis Commercial Land - High Traffic

      .58 acre lot, prime commercial location.
      W Parkway, Memphis, TN 38109
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      582 AC Industrial Land Available

      582 AC industrial land for lease or sale in Memphis.
      Paul R Lowry Rd, Memphis, TN 38109
      View Details
    • Contact for pricing
      15,000 SF

      Prime Shelby County Warehouse

      15,000 SF Warehouse, 5.44 Acres
      2964 3Rd St, Memphis, TN 38109
      View Details
    • $6 SF/Yr
      194,206 SF

      Southgate North Shopping Center Investment

      High-traffic retail center; 11 spaces available.
      1833 3Rd St, Memphis, TN 38109
      View Details
    • Contact for pricing
      90,170 SF

      Secured Industrial Park Space

      Gated industrial park with ample loading and 18’ clear height.
      3389 Gemini Dr, Memphis, TN 38109
      View Details
    • Contact for pricing
      22,100 SF

      Southwest Memphis Warehouse and Office

      22,100 SF industrial space with warehouse and office components.
      160 W Mallory Ave, Memphis, TN 38109
      View Details
    • Contact for pricing
      1,200 SF

      Germantown Retail, Restaurant, Medical Space

      Class A retail space available in new Germantown development.
      Winchester Rd, Germantown, TN 38109
      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.
    3974 New Horn Lake Rd
    Memphis, TN 38109
    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!