Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1778 Dellwood City Rd Waynesville, NC 28786

    Property Lookup

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

    1778 Dellwood City Rd Waynesville, NC 28786

    View on Map
    • Retail properties & Spaces
    • 1,200 SF
    • 0.47 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Retail properties & Spaces

    Property Details for 1778 Dellwood City Rd

    Year built
    1947
    Lot size
    0.47 lot acres
    Property size
    1,200 SF
    Property type
    Retail properties & Spaces
    Property subtype
    Restaurants

    Description

    This exceptional 1,200 square foot retail property, situated on a 0.47-acre lot in Waynesville, North Carolina, presents a compelling investment opportunity. Located at 1778 Dellwood City Rd, this single-story, 1947-built building boasts a prime location between Maggie Valley and Waynesville, ensuring high visibility and significant traffic. Currently operating as a food service establishment under a long-term lease extending to 2029, the property generates a consistent income stream. The current monthly rent is $2,500, slated to increase to $3,000 per month in 2026. The property is zoned for commercial use (Comm) and features a single unit within a single building. The asking price is $486,900, translating to $405.75 per square foot. This represents a rare chance to acquire a profitable, established business in a high-demand area, offering both immediate income and significant long-term potential. The property's APN is 8617-10-6618. This turnkey operation is ideal for savvy investors seeking a stable and appreciating asset in a thriving community. The property's net rentable square footage is 1,200 square feet.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Waynesville
    County
    Haywood
    State
    North Carolina
    Longitude
    -82.9954
    Latitude
    35.5272

    Comparable in this City

    • Value Estimation by Request
      1.04 Acres

      1980 Dellwood City Rd

      Automotive properties • 1.04 Acres
      1980 Dellwood City Rd, Waynesville, NC 28786
      View Details
    • Value Estimation by Request
      2,885 SF

      1507 Main St

      RETAIL STORES (PERSONAL SERVICES) • 2,885 SF
      1507 Main St, Waynesville, NC 28786-2155
      View Details
    • Value Estimation by Request
      2,000 SF

      110 Depot St

      RETAIL STORES (PERSONAL SERVICES) • 2,000 SF
      110 Depot St, Waynesville, NC 28786-3712
      View Details
    • Value Estimation by Request
      3,120 SF

      1336 Asheville Rd

      RETAIL STORES (PERSONAL SERVICES) • 3,120 SF
      1336 Asheville Rd, Waynesville, NC 28786-3448
      View Details
    • Value Estimation by Request
      3,015 SF

      429 Hazelwood Ave

      RETAIL STORES (PERSONAL SERVICES) • 3,015 SF
      429 Hazelwood Ave, Waynesville, NC 28786-1946
      View Details
    • Value Estimation
      $780,000
      4,409 SF

      14 Main St

      RETAIL STORES (PERSONAL SERVICES) • 4,409 SF
      14 Main St, Waynesville, NC 28786-3889
      View Details

    Similar Nearby for Sale

    • $919,000

      Waynesville Commercial Building For Sale

      Prime corner location, updated building, and ample parking.
      595 N Main St, Waynesville, NC 28786
      View Details
    • $492,500
      2,310 SF

      Renovated Victorian Commercial Building

      Stunning renovated Victorian building suitable for various commercial uses.
      145 Shackford St, Waynesville, NC 28786
      View Details
    • Contact for pricing

      Prime Location Flat Land

      1.34 acre flat land in high-traffic area.
      1727 S Main St, Waynesville, NC 28786
      View Details
    • $294,000
      Pending

      Waynesville Commercial Property For Sale

      Prime commercial property with high visibility near the highway.
      1478 Dellwood Rd, Waynesville, NC 28786
      View Details
    • $1,925,000
      1.38 Acres

      Historic Waynesville Commercial Landmark

      Haywood County landmark with business and residential potential.
      123 S Main St, Waynesville, NC 28786
      View Details
    • $799,000

      Two Buildings in Waynesville

      Two well-maintained buildings in Waynesville, suitable for various businesses.
      163 Depot St, Waynesville, NC 28786
      View Details

    Similar Nearby for Lease

    • $2,495 /Mo
      3,600 SF

      Versatile Commercial Building in Bethel

      Charming 3,600+ sqft commercial building in the heart of Bethel.
      62 Birdsong Trl, Waynesville, NC 28786
      View Details
    • $2,495 /Mo

      Bethel Commercial Building For Lease

      Charming commercial building in Bethel with versatile space and accessibility.
      62 Birdsong Trl, Waynesville, NC 28786
      View Details
    • $4,000 /Mo
      4,200 SF

      Cannabis/Hemp Cultivation Operation For Rent

      Thriving cannabis/hemp cultivation operation in the Blue Ridge Mountains.
      80 Allegiance Ln, Waynesville, NC 28786
      View Details
    • $2,000 /Mo
      747 SF

      Renovated Office Space For Lease

      Move-in ready office space with modern upgrades and convenient location.
      491 Allens Creek Rd, Waynesville, NC 28786
      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.
    1778 Dellwood City Rd
    Waynesville, NC 28786
    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!