Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Property profile & analytics

    109 Worthington Dr West Memphis, AR 72301-2641

    • Turn key restaurants
    • 2,511 SF
    OFF-MARKET
    Last Sale
    Aug 31, 2020
    Value Estimations
    $200,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US05-0141412
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • The Pancake Factory / Restaurant
    • Sizzlin’ Skillet / Family Restaurant

    Property Details for 109 Worthington Dr

    Year built
    1940
    Property size
    2,511 SF
    Property type
    Turn key restaurants
    APN
    393324000000
    APU
    393324000000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $240,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $159,000
      Market price range: $140k - $383k

    • Alternative Use

      Use
      Estimation
      RESTAURANT
      $260,000
      Current use
      OFFICE BUILDING
      $280,000
      Change: +7% Conversion: Moderate
      COMMERCIAL (GENERAL)
      $250,000
      Change: -2% Conversion: Easy
      MEDICAL BUILDING
      $235,000
      Change: -10% Conversion: Difficult
      RETAIL STORES
      $220,000
      Change: -16% Conversion: Easy

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    West Memphis
    County
    Crittenden
    State
    Arkansas
    Longitude
    -90.1857
    Latitude
    35.1575
    CBSA code
    32820
    CBSA name
    MEMPHIS, TN-MS-AR METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $2,162
    $20,250
    $24,830
    $45,080
    -
    $101,250
    $124,150
    $225,400

    Comparable in this City

    • Value Estimation by Request
      1,712 SF

      113 20th St

      RESTAURANT • 1,712 SF
      113 20th St, West Memphis, AR 72301-4624
      View Details
    • Value Estimation
      $280,000
      10,347 SF

      3600 Broadway St

      RESTAURANT • 10,347 SF
      3600 Broadway St, West Memphis, AR 72301-3744
      View Details
    • Value Estimation
      $265,000
      3,156 SF

      1109 Missouri St

      RESTAURANT • 3,156 SF
      1109 Missouri St, West Memphis, AR 72301-2620
      View Details
    • Value Estimation
      $235,000
      3,600 SF

      190 Shoppingway Blvd

      RESTAURANT • 3,600 SF
      190 Shoppingway Blvd, West Memphis, AR 72301-1732
      View Details
    • Value Estimation
      $255,000
      5,251 SF

      222 Service Rd

      RESTAURANT • 5,251 SF
      222 Service Rd, West Memphis, AR 72301
      View Details
    • Value Estimation
      $405,000
      19,126 SF

      800 College Blvd

      RESTAURANT • 19,126 SF
      800 College Blvd, West Memphis, AR 72301-2855
      View Details

    Similar Nearby for Sale

    • $259,900
      2,960 SF

      West Memphis Commercial Opportunity

      Unique commercial spot with expansion potential in West Memphis, Arkansas.
      125 S 2Nd St, West Memphis, AR 72301
      View Details
    • $2,000,000
      3,268 SF

      West Memphis Gas Station Opportunity

      Gas station for sale in West Memphis near Welcome Center.
      700 N Service Rd, West Memphis, AR 72301
      View Details
    • $325,000
      1,612 SF

      West Memphis Retail Opportunity

      Former gas station available for sale in West Memphis, Arkansas.
      1322 E Broadway St, West Memphis, AR 72301
      View Details
    • $139,900
      Pending

      West Memphis Industrial Service Business

      2400 SF industrial space suitable for vehicle service business.
      314 Jefferson Ave, West Memphis, AR 72301
      View Details
    • Contact for pricing
      2.00 Acres

      West Memphis Commercial Land - 2 Acres

      Prime I-40/I-55 Interchange Location. Ideal Trucking Hub.
      0 Mlk Dr, West Memphis, AR 72301
      View Details
    • $199,000
      1,468 SF

      West Memphis Office/Retail Opportunity

      Office, retail, or service business location in West Memphis.
      414 N Missouri St, West Memphis, AR 72301
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Restaurant/Retail Site Near Interstate 40

      Restaurant or retail property with high visibility near Interstate 40.
      N 18Th St, West Memphis, AR 72301
      View Details
    • Contact for pricing
      12,200 SF

      West Memphis Restaurant Opportunity

      Prime I-40 Frontage, 12,200 SF
      0 18Th St, West Memphis, AR 72301
      View Details
    • Contact for pricing

      Kroger Outparcel Retail Space

      Retail space available in West Memphis near major retailers.
      W Service Rd, West Memphis, AR 72301
      View Details
    • Contact for pricing
      4,500 SF

      Retail Space in Walmart Shadow

      Retail space available in a Walmart shadow center.
      650 S Service Rd, West Memphis, AR 72301
      View Details
    • Contact for pricing
      6,000 SF

      West Memphis Retail Space For Lease

      High-traffic Kroger Outparcel, 6,000 SF Available
      0 Service Rd, West Memphis, AR 72301
      View Details
    • Contact for pricing

      West Memphis Commercial Space Available

      High-traffic location ideal for retail, office, or service businesses.
      101 N 7Th St, West Memphis, AR 72301
      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.
    109 Worthington Dr
    West Memphis, AR 72301-2641
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.