Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    4135-4165 Willow Lake Blvd Memphis, TN 38118
    Back to Search
    Property profile & analytics

    4135-4165 Willow Lake Blvd, Memphis, TN 38118

    View on Map
    • Warehouses
    • 50,000 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Warehouses

    Property Details for 4135-4165 Willow Lake Blvd

    Property type
    Warehouses
    Property subtype
    Industrial properties

    Description

    This 6,063-square-foot flex space is ideally situated at the front of Willow Lake Business Park in Shelby County, offering excellent visibility and convenient access. The unit boasts 14-foot ceilings, ample parking, and two grade-level doors, making it suitable for a variety of industrial uses. Interior features include a reception area, one private office, and two restrooms. The property benefits from a traffic light for easy ingress and egress, and its prominent location on Raines Road provides high visibility. Nearby businesses include HealthLink, Drivetrain, and Pugh's Landscaping. The space is part of a larger 50,000-square-foot building with a total of one suite. The property enjoys convenient access to Highway 78 and the BNSF Intermodal facility. New tenant incentives are available. The monthly rent is $3,750, with an asking rate of $7.42 per square foot. The building offers a total of ample parking spaces.

    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
    -89.8899
    Latitude
    35.0363

    Comparable in this City

    • Value Estimation by Request
      333,689 SF

      3599 Knight Rd

      Distribution properties
      3599 Knight Rd, Memphis, TN 38118
      View Details
    • Value Estimation by Request
      180,000 SF

      4270 Chrysler Dr

      Distribution properties
      4270 Chrysler Dr, Memphis, TN 38118
      View Details
    • Value Estimation by Request
      54,000 SF

      4539 Distriplex Dr

      Distribution properties
      4539 Distriplex Dr, Memphis, TN 38118
      View Details
    • Value Estimation by Request

      3635 Knight Rd

      Distribution properties
      3635 Knight Rd, Memphis, TN 38118
      View Details
    • Value Estimation by Request
      235,000 SF

      Airport Business Park

      Individual retail properties
      0 Airport Business Park, Memphis, TN 38118
      View Details
    • Value Estimation by Request

      4486 Delp St

      Flex space
      4486 Delp St, Memphis, TN 38118
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      100,000 SF

      Memphis Warehouse Space Available

      20,000 SF warehouse space for lease in Memphis.
      3366-3370 Miac Cv, Memphis, TN 38118
      View Details
    • Contact for pricing

      Office/Warehouse Facility in Southeast Memphis

      Well-maintained office and warehouse facility with flexible layouts.
      4445 Malone Rd, Memphis, TN 38118
      View Details
    • Contact for pricing

      Memphis Industrial Site for Sale

      Large industrial site in Memphis, near airport and intermodal.
      3461 E Raines Rd, Memphis, TN 38118
      View Details
    • Contact for pricing

      Memphis Industrial Property with Office

      22,507 SF industrial property with office and warehouse.
      3955 Whitebrook Dr, Memphis, TN 38118
      View Details
    • Contact for pricing
      Pending

      Heated and Cooled Flex Space

      10,741 SF flex space on 1.5 acres for sale.
      3689 Cherry Rd, Memphis, TN 38118
      View Details
    • Contact for pricing
      14,942 SF

      Ridgemoor Avenue Flex/Industrial Property

      Flex/industrial property featuring office and shop space on 1.62 acres.
      4155-4161 Ridgemoor Ave, Memphis, TN 38118
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      124,000 SF

      Memphis Warehouse Space Available

      Large industrial warehouse, multiple tenants.
      4013 Premier Ave, Memphis, TN 38118
      View Details
    • Contact for pricing
      69,958 SF

      Memphis Warehouse Space for Lease

      Warehouse space available for lease in Memphis, Tennessee.
      3635 Knight Rd, Memphis, TN 38118
      View Details
    • Contact for pricing
      96,440 SF

      Memphis Industrial Space Available For Lease

      96,440 SF industrial space with immediate airport access.
      4340 Swinnea Rd, Memphis, TN 38118
      View Details
    • Contact for pricing
      60,214 SF

      Industrial Space Available For Lease

      60,214 SF industrial space available for lease.
      4000-4040 Willow Lake Blvd, Memphis, TN 38118
      View Details
    • $4 SF/Yr

      Memphis Office/Warehouse Facility For Lease

      Office/warehouse facility in Southeast Memphis with dock high doors.
      4395 Pidgeon Roost Rd, Memphis, TN 38118
      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.
    4135-4165 Willow Lake Blvd
    Memphis, TN 38118
    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
    4135-4165 Willow Lake Blvd, Memphis, TN, 38118
    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!