Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    404 N Willow Ave Cookeville, TN 38501

    • Medical offices
    • 5,160 SF
    • 0.22 lot acres
    For Sale
    View listing
    $2,500,000
    Last Sale
    Feb 08, 2023
    $1,320,000
    Value Estimations
    Cap Rate Potential
    5.4%
    Medical offices
    Location Intelligence
    Property ID
    US80-0717201
    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

    • Dr. Thomas Gannon, DO / Sports Medicine Physician
    • Thomas Milton Gannon / Sports Medicine Physician
    • Birth Tissue Donor Services / Corporate Office
    • Seeds Maternity by BTDSA / Maternity Store
    • MotusX Physical Therapy and Performance / Physical Therapy Clinic

    Property Details for 404 N Willow Ave

    Year built
    2017
    Lot size
    0.22 lot acres
    Property size
    5,160 SF
    Zone code
    C2
    Property type
    Medical offices
    Property subtype
    Medical centers
    APN
    071053B A 00100
    APU
    071053BA00100

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,110,000
      ML approach
      $1,235,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,000,000
      6.5%
      $920,000
      7%
      $855,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Cookeville
    County
    Putnam
    State
    Tennessee
    Longitude
    -85.5125
    Latitude
    36.1689
    CBSA code
    18260
    CBSA name
    COOKEVILLE, TN MICROPOLITAN 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
    2022
    $6,717
    $54,400
    $356,720
    $411,120
    -
    $136,000
    $891,800
    $1,027,800

    Comparable in this City

    • Value Estimation by Request
      6,538 SF

      320 Oak Ave

      MEDICAL BUILDING • 6,538 SF
      320 Oak Ave, Cookeville, TN 38501-2440
      View Details
    • Value Estimation by Request
      4,750 SF

      140 7th St

      MEDICAL BUILDING • 4,750 SF
      140 7th St, Cookeville, TN 38501-1726
      View Details
    • Value Estimation
      $425,000
      6,620 SF

      1195 Spg St

      MEDICAL BUILDING • 6,620 SF
      1195 Spg St, Cookeville, TN 38501-3652
      View Details
    • Value Estimation
      $2,255,000
      8,505 SF

      121 Washington Ave

      MEDICAL BUILDING • 8,505 SF
      121 Washington Ave, Cookeville, TN 38501-3547
      View Details
    • Value Estimation
      $335,000
      2,552 SF

      503 Cedar Ave

      MEDICAL BUILDING • 2,552 SF
      503 Cedar Ave, Cookeville, TN 38501-1707
      View Details
    • Value Estimation
      $3,340,000
      18,412 SF

      105 Willow Ave

      MEDICAL BUILDING • 18,412 SF
      105 Willow Ave, Cookeville, TN 38501-4667
      View Details

    Similar Nearby for Sale

    • $2,500,000
      7,740 SF

      Cookeville Commercial Real Estate Opportunity

      Commercial property near Cookeville Regional Hospital with renovation and high visibility.
      404 N Willow Ave, Cookeville, TN 38501
      View Details
    • $1,500,000
      3,657 SF

      Commercial Building Near I-40 Exit

      Commercial building in high-traffic area, close to I-40.
      820 S Jefferson Ave, Cookeville, TN 38501
      View Details
    • $9,400,000
      27,442 SF

      Cookeville Office Building Investment

      Prime TN location, AAA-rated lease.
      1843 Foreman Dr, Cookeville, TN 38501
      View Details
    • $1,500,000
      17,110 SF

      Prime Commercial Property in Cookeville

      17,000+ sq ft commercial property in a desirable location.
      215 S Jefferson Ave, Cookeville, TN 38501
      View Details
    • $659,000
      3,408 SF

      Renovated Office Building Near Square

      Completely renovated office building near Justice Center in Cookeville.
      107 S Washington St, Cookeville, TN 38501
      View Details
    • $350,000
      700 SF

      Office/Retail Building in Cookeville

      700+/- SF office/retail space near CRMC.
      220 W 3Rd St, Cookeville, TN 38501
      View Details

    Similar Nearby for Lease

    • $12,900 /Mo
      16,117 SF

      Medical/Office Space Near CRMC

      Prime medical/office space near Cookeville Regional Medical Center.
      221 N Oak Ave, Cookeville, TN 38501
      View Details
    • $900 /Mo
      600 SF

      Cookeville Office/Studio Space For Rent

      Versatile office or studio space in downtown Cookeville.
      410 E Spring St, Cookeville, TN 38501
      View Details
    • $5,000 /Mo
      3,200 SF

      Modern Commercial Space in Cookeville

      Spacious, modern commercial space with excellent visibility and flexible layout.
      1227 N Washington Ave, Cookeville, TN 38501
      View Details
    • $1,200 /Mo
      600 SF

      Versatile Retail/Office Space Available

      Prime Cookeville location suitable for retail or office use.
      425 E Broad St, Cookeville, TN 38501
      View Details
    • Contact for pricing
      30,000 SF

      Cookeville Industrial Warehouse

      30,000 SF Warehouse - New Construction
      45 C C Camp Rd, Cookeville, TN 38501
      View Details
    • $17 SF/Yr
      2,520 SF

      Retail Space Near Walmart

      2,520 SF retail space with high visibility and traffic.
      770 S Jefferson Ave, Cookeville, TN 38501
      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.
    404 N Willow Ave
    Cookeville, TN 38501
    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.