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

    415 Devonia St Harriman, TN 37748

    • Commercial real estate
    • 21,576 SF
    • 0.22 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US80-2353387
    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

    • Stiles William B / Attorney

    Property Details for 415 Devonia St

    Lot size
    0.22 lot acres
    Property size
    21,576 SF
    Property type
    Commercial real estate

    Description

    This exceptional investment opportunity presents a 19-unit apartment building located at 415 Devonia St, Harriman, TN 37748. The property, classified as a Class B multifamily building, boasts a total of 21,576 square feet situated on a 0.22-acre lot. The asking price is $1,750,000, representing a compelling 7.00% cap rate. The building comprises 19 units, including three 1-bedroom/1-bathroom units, two 2-bedroom/1-bathroom units, and fourteen 3-bedroom/1-bathroom units. Each floor features a convenient laundry room for residents. A shared game room on the ground floor adds to the community amenities, including a vending machine, ping pong table, and coin changer. Completely renovated in 2016, the property benefits from historically high occupancy rates, largely attributed to its proximity to Roane State Community College (approximately 10 minutes away), attracting many student athletes as tenants. The current owner utilizes a per-bedroom rental strategy. This well-maintained property offers a strong return on investment and significant potential for future growth in a desirable location. The property's strong performance and convenient amenities make it an attractive investment for discerning buyers seeking a stable and profitable multifamily asset.

    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
    Harriman
    County
    Roane
    State
    Tennessee
    Longitude
    -84.5519374
    Latitude
    35.9357106

    Comparable in this City

    • $250,000
      0.30 Acres

      Harriman Midtown Outparcel - $250K

      Prime 0.3-acre commercial land, ideal for retail.
      0 Tanner Way, Harriman, TN 37748
      View Details
    • $567,500
      4,144 SF

      Mixed-Use Investment Opportunity, Harriman TN

      Mixed-use property with commercial space and residential units in Harriman.
      512 N Roane St, Harriman, TN 37748
      View Details
    • $429,900
      3,796 SF

      Harriman TN Multifamily Investment Property

      Well-maintained 4-unit apartment building with long-term income potential.
      725 Chilhowee St, Harriman, TN 37748
      View Details
    • $610,000
      4,358 SF

      Harriman Multifamily Investment Opportunity

      Quadplex and single-family home with income potential in Harriman, TN.
      929 N Roane St, Harriman, TN 37748
      View Details
    • New
      $247,500
      Pending

      Harriman Duplex: All Brick Construction

      All brick duplex in Harriman, Tennessee with strong cash flow.
      722 Sewanee St, Harriman, TN 37748
      View Details
    • $152,000
      1,360 SF

      Two Houses on One Parcel

      Two single-family homes in Harriman, TN, generating rental income.
      212 Clinton St, Harriman, TN 37748
      View Details

    Similar Nearby for Sale

    • $250,000
      0.30 Acres

      Harriman Midtown Outparcel - $250K

      Prime 0.3-acre commercial land, ideal for retail.
      0 Tanner Way, Harriman, TN 37748
      View Details
    • $567,500
      4,144 SF

      Mixed-Use Investment Opportunity, Harriman TN

      Mixed-use property with commercial space and residential units in Harriman.
      512 N Roane St, Harriman, TN 37748
      View Details
    • $429,900
      3,796 SF

      Harriman TN Multifamily Investment Property

      Well-maintained 4-unit apartment building with long-term income potential.
      725 Chilhowee St, Harriman, TN 37748
      View Details
    • $610,000
      4,358 SF

      Harriman Multifamily Investment Opportunity

      Quadplex and single-family home with income potential in Harriman, TN.
      929 N Roane St, Harriman, TN 37748
      View Details
    • New
      $247,500
      Pending

      Harriman Duplex: All Brick Construction

      All brick duplex in Harriman, Tennessee with strong cash flow.
      722 Sewanee St, Harriman, TN 37748
      View Details
    • $152,000
      1,360 SF

      Two Houses on One Parcel

      Two single-family homes in Harriman, TN, generating rental income.
      212 Clinton St, Harriman, TN 37748
      View Details

    Similar Nearby for Lease

    • $375,000
      2,700 SF

      Retail Space on Roane State

      Retail space available on Roane State Hwy in Harriman, TN.
      3307 Roane State Hwy, Harriman, TN 37748
      View Details
    • $7 SF/Yr
      24,070 SF

      Expansive Industrial/Retail Space Available

      24,000 sq ft industrial/retail space near major interstates.
      265 S Roane St, Harriman, TN 37748
      View Details
    • $18 SF/Yr
      29,308 SF

      Harriman Medical Office Space For Lease

      Prime Medical Office Building, 8,922 SF Available
      2497 Roane St, Harriman, TN 37748
      View Details
    • $0.35 SF/Yr
      2 SF

      Flat Site with Utilities Access

      Flat commercial land with easy access to utilities and highways.
      145 Patton Ln, Harriman, TN 37748
      View Details
    • $23 SF/Yr
      1,200 SF

      Retail Space in Harriman Center

      1,200 SF retail space in Kroger/Lowe's Shopping Center.
      1832 Roane State Hwy, Harriman, TN 37748
      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.
    415 Devonia St
    Harriman, TN 37748
    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.