Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    471 Silver City Rd Belzoni, MS 39038

    Property Lookup

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

    471 Silver City Rd Belzoni, MS 39038

    View on Map
    • Self storage facilities
    • 12,775 SF
    • 4.14 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Self storage facilities

    Property Details for 471 Silver City Rd

    Year built
    2000
    Lot size
    4.14 lot acres
    Property size
    12,775 SF
    Property type
    Self storage facilities

    Description

    This exceptional self-storage portfolio in Belzoni, Mississippi, presents a compelling value-add investment opportunity. Comprising two facilities totaling 12,775 square feet and 106 units, this property sits on a 4.14-acre lot (APN: H06H010003.03,3,) and is zoned for commercial use. Built in 2000 and 2003 (with renovations in 2003 and 2010), the portfolio includes five single-story buildings. Currently operating at 50% occupancy, the property offers significant upside potential. The current Net Operating Income (NOI) is $28,790, with a pro-forma NOI projected at $61,590, yielding a pro-forma cap rate of 17.60%. The asking price is $350,000, translating to $27.40 per square foot and $3,301.89 per unit. The property features a mix of unit sizes, including 5x10, 10x10, 10x12.5, 10x15, and 10x20 units. While some minor repairs are needed (a few doors require repair/replacement), the substantial potential for increased occupancy and operational improvements makes this a highly attractive investment. The property's location offers convenient access, and the large lot size (4.14 acres) provides ample space for future expansion. The existing buildings offer 12,775 rentable square feet, with an additional 180,338 square feet of potential air rights. This property is being offered fee simple. The current occupancy date is August 7, 2024. This is an ideal opportunity for investors seeking a value-add project with substantial upside potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Belzoni
    County
    Humphreys
    State
    Mississippi
    Longitude
    -90.4946
    Latitude
    33.1685

    Comparable in this City

    • Value Estimation by Request
      1,344 SF

      Belzoni, MS 39038

      WAREHOUSE, STORAGE • 1,344 SF
      Belzoni, MS 39038
      View Details
    • Value Estimation by Request
      18,392 SF

      Belzoni, MS 39038

      HEAVY INDUSTRIAL • 18,392 SF
      Belzoni, MS 39038
      View Details
    • Value Estimation by Request
      1,728 SF

      Belzoni, MS 39038

      WAREHOUSE, STORAGE • 1,728 SF
      Belzoni, MS 39038
      View Details
    • Value Estimation by Request
      82,683 SF

      Belzoni, MS 39038

      HEAVY INDUSTRIAL • 82,683 SF
      Belzoni, MS 39038
      View Details
    • Value Estimation by Request
      3,000 SF

      Jackson St

      WAREHOUSE, STORAGE • 3,000 SF
      Jackson St, Belzoni, MS 39038
      View Details
    • Value Estimation by Request
      5,000 SF

      309 Hayden St

      WAREHOUSE, STORAGE • 5,000 SF
      309 Hayden St, Belzoni, MS 39038-3637
      View Details

    Similar Nearby for Sale

    • $275,000
      22,500 SF

      22,500 SF Warehouse on Highway

      22,500 SF warehouse on 2.95 acres in Belzoni, MS.
      14805 Us Highway 49, Belzoni, MS 39038
      View Details
    • $109,500
      7,811 SF

      Mixed-Use Building in Belzoni, MS

      Income-producing mixed-use property with showroom, salon, warehouse, and apartments.
      111 E Jackson St, Belzoni, MS 39038
      View Details
    • $89,900
      1,081 SF

      Commercial Log Cabin on Acreage

      Unique commercial log cabin on 3 acres in Belzoni.
      205 N Hayden St, Belzoni, MS 39038
      View Details
    • $199,000
      10,732 SF

      Historic Belzoni Storefront Opportunity

      Landmark Belzoni property with versatile potential and vintage charm.
      121 N Hayden St, Belzoni, MS 39038
      View Details
    • $500,000
      3,300 SF

      Turn-Key Restaurant in Belzoni, MS

      Ready-to-operate restaurant in the Catfish Capital of the World.
      14805 Us Highway 49, Belzoni, MS 39038
      View Details
    • $65,000
      1,968 SF

      Former Bank Building on Two Acres

      Commercial opportunity in Isola, suitable for various business uses.
      100 Julia St, Belzoni, MS 39038
      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.
    471 Silver City Rd
    Belzoni, MS 39038
    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!