Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1130 Jack Warner Pkwy Tuscaloosa, AL 35404
    Property profile & analytics

    1130 Jack Warner Pkwy Tuscaloosa, AL 35404

    View on Map
    • Dormitories
    • 13.26 lot acres
    Off-Market
    Property ID
    US03-0568969
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hillside Commons / Student Housing Center / Apartment Building

    Property Details for 1130 Jack Warner Pkwy

    Year built
    1987
    Lot size
    13.26 lot acres
    Property type
    Dormitories
    Property subtype
    Student housing

    Description

    Exceptional investment opportunity in Hillside Commons, a 138-unit (277-bed) student housing community in Tuscaloosa, Alabama. This Class B multifamily property boasts a 100% occupancy rate for the 2024-2025 school year, generating a pro-forma NOI of $1,532,048 and a 6.03% cap rate. Situated on 13.26 acres at 1130 Jack Warner Pkwy, it's conveniently located one mile from the University of Alabama. The property comprises 26 two-story buildings totaling 136,264 net rentable square feet. Originally built in 1987, Hillside Commons underwent a complete interior renovation in 2022, with $30,000 invested per unit. A $2 million clubhouse, completed in Fall 2024, features a resort-style pool, state-of-the-art fitness center, café, and student lounge. The property is zoned RMF-1 and offers a significant value-add opportunity due to rental rates currently 20% below the top third of comparable properties. With a 3% increase in University of Alabama enrollment in 2024 and 73% of students living off-campus, this property presents a strong investment with high barriers to entry in a powerful student market. The property is priced below replacement costs.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Tuscaloosa
    County
    Tuscaloosa
    State
    Alabama
    Longitude
    -87.5233374
    Latitude
    33.2211487

    Comparable in this City

    • $325,000
      1,952 SF

      Mobile Home Park with House

      Mobile home park with a house on a 2-acre lot.
      1704 Crescent Ridge Rd, Tuscaloosa, AL 35404
      View Details
    • $284,900
      2,590 SF

      Versatile Property with Income Potential

      Duplex and home with rental income and recent updates.
      4010 16Th St NE, Tuscaloosa, AL 35404
      View Details
    • $219,900
      1,696 SF

      Tuscaloosa Duplex with Extra Lot

      Income-producing duplex with potential for additional development.
      3105 Hood St, Tuscaloosa, AL 35404
      View Details
    • Contact for pricing

      Residential Lot in Hillsdale

      Residential lot ready for your dream home in Tuscaloosa.
      906 Hillsdale Ct, Tuscaloosa, AL 35404
      View Details
    • $399,000
      0.48 Acres

      Tuscaloosa Commercial Opportunity Zone Lot

      Commercial lot in Tuscaloosa's Opportunity Zone, near amenities.
      2523 University Blvd E, Tuscaloosa, AL 35404
      View Details
    • $850,000

      High-Traffic Corner Lot in Alberta

      Prime corner lot suitable for retail, office, or automotive.
      2430 University Blvd East, Tuscaloosa, AL 35404
      View Details

    Similar Nearby for Sale

    • $325,000
      1,952 SF

      Mobile Home Park with House

      Mobile home park with a house on a 2-acre lot.
      1704 Crescent Ridge Rd, Tuscaloosa, AL 35404
      View Details
    • $284,900
      2,590 SF

      Versatile Property with Income Potential

      Duplex and home with rental income and recent updates.
      4010 16Th St NE, Tuscaloosa, AL 35404
      View Details
    • $219,900
      1,696 SF

      Tuscaloosa Duplex with Extra Lot

      Income-producing duplex with potential for additional development.
      3105 Hood St, Tuscaloosa, AL 35404
      View Details
    • Contact for pricing

      Residential Lot in Hillsdale

      Residential lot ready for your dream home in Tuscaloosa.
      906 Hillsdale Ct, Tuscaloosa, AL 35404
      View Details
    • $399,000
      0.48 Acres

      Tuscaloosa Commercial Opportunity Zone Lot

      Commercial lot in Tuscaloosa's Opportunity Zone, near amenities.
      2523 University Blvd E, Tuscaloosa, AL 35404
      View Details
    • $850,000

      High-Traffic Corner Lot in Alberta

      Prime corner lot suitable for retail, office, or automotive.
      2430 University Blvd East, Tuscaloosa, AL 35404
      View Details

    Similar Nearby for Lease

    • $1,800 /Mo
      1,500 SF

      Tuscaloosa Office Suite For Rent

      Renovated office suite on high-visibility corridor near University of Alabama.
      2110 University Blvd E, Tuscaloosa, AL 35404
      View Details
    • $2,500 /Mo
      1,033 SF

      Turnkey Commercial Kitchen in Tuscaloosa

      Turnkey food truck commissary/restaurant with fully operational commercial kitchen.
      3702 Alabama Ave NE, Tuscaloosa, AL 35404
      View Details
    • $2,588 /Mo
      1,725 SF

      Tuscaloosa Office Space For Rent

      1,725 SF office suite in multi-tenant strip center.
      4720 University Blvd, Tuscaloosa, AL 35404
      View Details
    • $5,000 /Mo
      6,000 SF

      Tuscaloosa Retail Space Available

      6000 SF retail space in high-traffic Tuscaloosa location.
      4628 University Blvd, Tuscaloosa, AL 35404
      View Details
    • Contact for pricing

      Tuscaloosa Retail Space Available

      6000 SF retail space in high-traffic Tuscaloosa location.
      4628 University Blvd E, Tuscaloosa, AL 35404
      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.
    1130 Jack Warner Pkwy
    Tuscaloosa, AL 35404
    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
    1130 Jack Warner Pkwy, Tuscaloosa, AL, 35404
    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!