Add Listing
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

    787 Willow Ave Cookeville, TN 38501-4617

    • Retail space
    • 5,320 SF
    • 0.64 lot acres
    OFF-MARKET
    Value Estimations
    $710,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US80-3175307
    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

    • The Fade Room / Barber Shop
    • Gaw Family Dentistry - Ted Gaw DDS/Brad Gaw DDS / Dental Office
    • Dr. Kimi Andaya / Dental Office
    • Dr. Kirti Lokhande / Dental Office
    • Dr. Jason Howell / Dental Office

    Property Details for 787 Willow Ave

    Year built
    1986
    Lot size
    0.64 lot acres
    Property size
    5,320 SF
    Zone code
    C-3
    Property type
    Retail space
    APN
    071066A A 00600
    APU
    071066AA00600

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $677,000
      Market price range: $297k - $1.02M
      AI Estimate
      $624,000
      Market price range: $284k - $861k

    • Alternative Use

      Use
      Estimation
      RETAIL STORES
      $620,000
      Current use
      COMMERCIAL (GENERAL)
      $705,000
      Change: +13% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Cookeville
    County
    Putnam
    State
    Tennessee
    Longitude
    -85.5219
    Latitude
    36.1467
    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
    $5,611
    $84,800
    $83,760
    $168,560
    -
    $212,000
    $209,400
    $421,400

    Comparable in this City

    • Value Estimation by Request
      1,360 SF

      31 1st St

      RETAIL STORES (PERSONAL SERVICES) • 1,360 SF
      31 1st St, Cookeville, TN 38501-2501
      View Details
    • Value Estimation by Request
      1,768 SF

      2740 Broad St

      RETAIL STORES (PERSONAL SERVICES) • 1,768 SF
      2740 Broad St, Cookeville, TN 38501-2196
      View Details
    • Value Estimation by Request
      2,000 SF

      127 Broad St

      RETAIL STORES (PERSONAL SERVICES) • 2,000 SF
      127 Broad St, Cookeville, TN 38501-2479
      View Details
    • Value Estimation by Request
      2,116 SF

      2594 Broad St

      RETAIL STORES (PERSONAL SERVICES) • 2,116 SF
      2594 Broad St, Cookeville, TN 38501-2135
      View Details
    • Value Estimation by Request
      1,980 SF

      350 Broad St

      RETAIL STORES (PERSONAL SERVICES) • 1,980 SF
      350 Broad St, Cookeville, TN 38501-2332
      View Details
    • Value Estimation by Request
      2,058 SF

      113 Cedar Ave

      RETAIL STORES (PERSONAL SERVICES) • 2,058 SF
      113 Cedar Ave, Cookeville, TN 38501-2416
      View Details

    Similar Nearby for Sale

    • New
      $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
    • $1,499,000
      8,946 SF

      Prime Commercial Property, Cookeville, TN

      Excellent investment opportunity in Cookeville with high traffic and visibility.
      1470 S Jefferson Ave, 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
    • $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
    • $3,000,000
      4,500 SF

      Cookeville Auto Shop - $3M

      Established auto business, prime location.
      225 Jackson St, Cookeville, TN 38501
      View Details
    • New
      $2,000,000
      19.53 Acres

      Prime Commercial Land in Cookeville

      19.53 acres ideal for retail, hotel, or offices.
      540 Neal St, Cookeville, TN 38501
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      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
    • New
      $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
    • Contact for pricing
      2,427 SF

      Retail Space in Cookeville Center

      Retail space available in a Walmart shadow-anchored shopping center.
      768 S Jefferson Ave, Cookeville, TN 38501
      View Details
    • New
      $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
    • New
      $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
    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.
    787 Willow Ave
    Cookeville, TN 38501-4617
    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.
    Sign Up Successful!
    You now have access to more from Realmo!