Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    30 Faith Cv Bells, TN 38006

    Property Lookup

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

    30 Faith Cv Bells, TN 38006

    View on Map
    • Residential income homes
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 30 Faith Cv

    Property type
    Residential income homes
    Property subtype
    Apartment buildings

    Description

    This exceptional multifamily investment opportunity in Bells, Tennessee, presents a portfolio of 19 duplex buildings comprising 38 units. The property is strategically located just 16.5 miles from Brownsville, 13 miles from Humboldt, and 14 miles from Interstate 40 in Jackson, offering convenient access to major transportation routes. The portfolio includes a mix of unit sizes: eleven 3-bedroom, 2-bathroom units; five 2-bedroom, 2-bathroom units; four 2-bedroom, 1.5-bathroom units; and eighteen 2-bedroom, 1-bathroom units. The asking price is $3,600,000, representing a price per unit of $94,736.84 and a 6.08% capitalization rate based on a Net Operating Income (NOI) of $218,719. Significant recent upgrades enhance the property's value and appeal, including six new roofs, remodeled units, three upgraded HVAC systems, and five to six new water heaters. The portfolio is comprised of 14 duplexes in Bells and 5 in Alamo, near the Blue Oval development. A rent roll is available upon request. This Class B property offers a strong return on investment and significant potential for future growth. The property is situated in Crockett County, Tennessee, with the address listed as 30 Faith Cove, Bells, TN 38006.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Bells
    County
    Crockett
    State
    Tennessee
    Longitude
    -89.0838
    Latitude
    35.7327

    Comparable in this City

    • Value Estimation by Request
      14,490 SF

      4565 Hwy 88th S

      APARTMENT HOUSE (UNDER 5 UNITS) • 14,490 SF
      4565 Hwy 88th S, Bells, TN 38006-3969
      View Details
    • Value Estimation by Request
      720 SF

      Davis St Ext

      MOBILE HOME PARK, TRAILER PARK • 720 SF
      Davis St Ext, Bells, TN 38006
      View Details
    • Value Estimation by Request
      3,712 SF

      1029 Campbell St, Unit 101

      MOBILE HOME PARK, TRAILER PARK • 3,712 SF
      1029 Campbell St, Bells, TN 38006
      View Details
    • Value Estimation by Request
      11,240 SF

      Dove Lndg

      MOBILE HOME PARK, TRAILER PARK • 11,240 SF
      Dove Lndg, Bells, TN 38006
      View Details
    • Value Estimation by Request

      0000 Stonehaven Dr Lot 3 Dr

      Land
      0000 Stonehaven Dr Lot 3 Dr, Bells, TN 38006
      View Details
    • Value Estimation by Request

      0000 Stonehaven Dr Lot 5 Dr

      Land
      0000 Stonehaven Dr Lot 5 Dr, Bells, TN 38006
      View Details

    Similar Nearby for Sale

    • $75,000
      0.46 Acres

      Residential Land in Bells, TN

      Residential land opportunity with utilities available in Bells, Tennessee.
      Stonehaven Dr, Bells, TN 38006
      View Details
    • $250,000
      1,633 SF

      Commercial Property on 2.3 Acres

      Commercial space off Hwy 412 with high traffic count.
      461 Walnut Hill Rd, Bells, TN 38006
      View Details
    • $250,000
      1,633 SF

      Commercial Space Near Highway 412

      Commercial space with possibilities on 2.3 acres near Hwy 412.
      461 Walnut Hill Rd, Bells, TN 38006
      View Details
    • $1,200,000
      30,324 SF

      Versatile Commercial Property in Bells, TN

      30,324 sq ft commercial property on 8.23 acres.
      30 Sullivan Dr, Bells, TN 38006
      View Details
    • $75,000
      0.44 Acres

      Residential Land in Bells, TN

      Residential land opportunity with utilities available in Bells, Tennessee.
      Stonehaven Dr, Bells, TN 38006
      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.
    30 Faith Cv
    Bells, TN 38006
    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!