Back to Search
Property profile & analytics
OFF-MARKET
Retail space
3125 Hwy 25th 70th E Del Rio, TN 37727-2852
Entity Owned
2-yr Hold
~
Est. High Equity
Property ID
US80-1334537
Property profile
Verified
Property type
Retail space
Use group
RETAIL STORES (PERSONAL SERVICES)
Year built
1940
Total area
6,697 SF
Lot
0.4 ac (17,424 SF)
APN
015068 01000
UPID
US80-1334537
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
by Request
Blend (final)
Blend
by Request
Owner & transaction history
Maruti 2021 INC · 2 yrs held
Maruti 2021 INC
since 2023
Last sale
$190,000
7 recorded transactions
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Del Rio submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Del Rio submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
CAP Approach
Comparable Approach
Alternative Use
Get a detailed, property-specific estimation — fast and free
Price per SF
Sale + rent benchmarks
Subject property
—
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$1,394
Tax year 2023
Assessed value
$54,440
Assessed 2023
Previous assessed
$54,440
+0.0% YoY
Effective rate
2.56%
On assessed value
Assessed land
$4,200
Assessed improvement
$50,240
Land market value
$10,500
Improvement market value
$125,600
Total market value
$136,100
Applied tax rate
15.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Retail space
Use group
RETAIL STORES (PERSONAL SERVICES)
Status
Off-Market
Year built
1940
Heating
YES
Cooling
AC.PACKAGE
Stories
1
Units
1
Bathrooms
1
Total area
6,697 SF
Lot
0.4 ac (17,424 SF)
APN
015068 01000
UPID
US80-1334537
Jurisdiction
COCKE
Zoning & alternative use
Zoning · permitted uses
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Building & site characteristics
From public records
Year built
1940
Heating
YES
Cooling
Yes
Stories
1
Units
1
Bathrooms
1
Lot
0.4 ac
Current owner
From public records · entity-resolved
Maruti 2021 INC
Entity
Mailing address
315 FOXTAIL RD, NEWPORT, TN 37821-7623
Ownership since
2023
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
11 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Mar 19, 2026
—
Maruti 2021 INC
—
Deed
related
$200,000 · Newport Federal Bank
Oct 4, 2023
$190,000
Maruti 2021 INC
Sairam Properties INC
Warranty Deed
$50,000 · Sairam Properties INC
Aug 28, 2018
—
Sairam Properties INC
—
Deed
related
$179,900 · Commercial Bk
Aug 4, 2017
$90,000
W Gregg Sparks
Mundy,betty
Warranty Deed
—
Mar 31, 2014
$65,000
Mundy,betty
Newport Fedl Bk
Grant Deed
$61,750 · Newport Fed'l Bk
Feb 28, 2012
$125,000
Newport Fedl Bk
Bell,vida I
Trustees Deed
related
—
May 25, 2007
—
Hollis Stinson
Stinson,mary M
Quit Claim Deed
related
—
May 25, 2007
$74,000
Hollis Stinson
Ramsey,john D & Brenda
Warranty Deed
$135,000 · Newport Federal Bank
Sep 20, 1988
$12,000
D C Ramsey
Unknown
Grant Deed
—
—
—
Hollis Stinson
—
Deed Of Trust
related
$26,000 · Newport Federal Bank
—
—
Sairam Properties INC
—
Deed Of Trust
related
$179,900 · Commercial Bk
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 3125 Hwy 25th 70th E?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
