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

    1221 Lynn Gdn Dr Kingsport, TN 37665-1601

    • Banks
    • 3,328 SF
    • 187.00 lot acres
    OFF-MARKET
    Last Sale
    Sep 30, 2024
    $2,510,789
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US80-0506773
    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

    • Dollar General / Grocery & Convenience Store

    Property Details for 1221 Lynn Gdn Dr

    Year built
    1956
    Lot size
    187.00 lot acres
    Property size
    3,328 SF
    Property type
    Banks
    APN
    082030H D 04000
    APU
    082030HD04000

    Description

    This exceptional investment opportunity presents a brand-new, free-standing Dollar General store in Kingsport, Tennessee. Located at 1221 Lynn Garden Dr, Kingsport, TN 37665, this Class A property boasts 10,542 square feet on a 1.15-acre lot with 36 parking spaces. The property features a 15-year absolute NNN lease, commencing May 31, 2024, and expiring May 31, 2039, with five, five-year renewal options. Rent increases by 5% every five years throughout the primary term and each option period. The tenant, Dollar General, is investment-grade, providing a corporate guarantee and ensuring a stable income stream. The property's strong financial performance is reflected in its 6.25% cap rate and a net operating income (NOI) of $165,712. The asking price is $2,651,393, translating to a price per square foot of $251.51. This single-tenant, single-story building was constructed in 2024 and enjoys 100% occupancy. The Kingsport-Johnson City-Bristol MSA provides a robust market for this type of retail investment. This is a compelling opportunity for investors seeking a secure, high-return investment with a credit-rated tenant and significant lease term remaining.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Kingsport
    County
    Sullivan
    State
    Tennessee
    Longitude
    -82.5668
    Latitude
    36.5764
    CBSA code
    28700
    CBSA name
    KINGSPORT-BRISTOL-BRISTOL, TN-VA 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
    0
    $0.00
    $29,800
    $155,080
    $184,880
    -
    $74,500
    $387,700
    $462,200

    Comparable in this City

    • Value Estimation by Request
      1,280 SF

      922 Lynn Gdn Dr

      RETAIL STORES (PERSONAL SERVICES) • 1,280 SF
      922 Lynn Gdn Dr, Kingsport, TN 37665-2145
      View Details
    • Value Estimation by Request
      3,010 SF

      1017 Lynn Gdn Dr

      RETAIL STORES (PERSONAL SERVICES) • 3,010 SF
      1017 Lynn Gdn Dr, Kingsport, TN 37665-1964
      View Details
    • Value Estimation by Request
      2,040 SF

      1313 Lynn Gdn Dr

      RETAIL STORES (PERSONAL SERVICES) • 2,040 SF
      1313 Lynn Gdn Dr, Kingsport, TN 37665-1603
      View Details
    • Value Estimation
      $500,000
      3,095 SF

      1205 Lynn Gdn Dr

      GROCERY, SUPERMARKET • 3,095 SF
      1205 Lynn Gdn Dr, Kingsport, TN 37665-1645
      View Details
    • Value Estimation by Request
      1,980 SF

      1729 Lynn Gdn Dr

      RETAIL STORES (PERSONAL SERVICES) • 1,980 SF
      1729 Lynn Gdn Dr, Kingsport, TN 37665-1310
      View Details
    • Value Estimation by Request
      6,480 SF

      1528 Lynn Gdn Dr

      RETAIL STORES (PERSONAL SERVICES) • 6,480 SF
      1528 Lynn Gdn Dr, Kingsport, TN 37665-1642
      View Details

    Similar Nearby for Sale

    • $197,000
      1,069 SF

      Kingsport Commercial Property with B3 Zoning

      Multi-use commercial space with B3 zoning and road frontage.
      976 Lynn Garden Dr, Kingsport, TN 37665
      View Details
    • $210,000
      14.20 Acres

      Kingsport Land Parcel for Development

      14.2 acre parcel rezoned R-3, potential for 160 units.
      Granby Rd, Kingsport, TN 37665
      View Details
    • $79,000

      Commercial Land with Income Potential

      Commercial property in Kingsport, TN, with income and development potential.
      1040 Lynn Garden Dr, Kingsport, TN 37665
      View Details
    • $344,300
      1,976 SF

      Kingsport Duplex: Investment Opportunity

      Well-maintained Kingsport duplex with two units, ideal for investors.
      536 Mayfield Ave, Kingsport, TN 37665
      View Details
    • $35,000
      0.12 Acres

      Residential Land in Harmony Ridge

      Residential land for sale in Harmony Ridge Subdivision, Kingsport, TN.
      2212 Friendship Cir, Kingsport, TN 37665
      View Details
    • $279,900
      43.67 Acres

      Expansive Kingsport Acreage Opportunity

      43.67-acre tract in Lynn Garden area, unrestricted possibilities.
      Off Mullins St, Kingsport, TN 37665
      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.
    1221 Lynn Gdn Dr
    Kingsport, TN 37665-1601
    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.