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

    9770 Walnut Grv Rd Cordova, TN 38018-7727

    • Grocery and convenience stores
    • 5,100 SF
    • 1.05 lot acres
    OFF-MARKET
    Last Sale
    Dec 12, 2023
    $1,900,000
    Value Estimations
    $1,700,000
    Show details
    Cap Rate Potential
    3.5%
    Grocery and convenience stores
    Location Intelligence
    Property ID
    US80-2953441
    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

    • Taqueria El Plebe 502 #2 / Mexican Restaurant
    • Walnut Grove shell(Hunt Brother Pizza) / Gas Station / Pizza Takeout
    • Vape cloud / Vaporizer Store / Cigar Shop

    Property Details for 9770 Walnut Grv Rd

    Year built
    2018
    Lot size
    1.05 lot acres
    Property size
    5,100 SF
    Zone code
    CA
    Property type
    Grocery and convenience stores
    APN
    D02-15 - - -00731
    APU
    D021500731

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,720,000
      ML approach
      $1,665,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,150,000
      6.5%
      $1,060,000
      7%
      $985,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,885,000
      Market price range: $538k - $1.89M

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

    Location Insight

    • Map
    • Local Demand
    City
    Cordova
    County
    Shelby
    State
    Tennessee
    Longitude
    -89.7371
    Latitude
    35.1301
    CBSA code
    32820
    CBSA name
    MEMPHIS, TN-MS-AR 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
    2022
    $20,340
    $259,120
    $340,880
    $600,000
    -
    $647,800
    $852,200
    $1,500,000

    Comparable in this City

    • Value Estimation
      $350,000
      2,873 SF

      610 Germantown Pkwy

      CONVENIENCE STORE • 2,873 SF
      610 Germantown Pkwy, Cordova, TN 38018-6248
      View Details
    • Value Estimation
      $3,255,000
      6,641 SF

      141 Houston Levee Rd

      CONVENIENCE STORE • 6,641 SF
      141 Houston Levee Rd, Cordova, TN 38018-7161
      View Details
    • Value Estimation
      $690,000
      56,950 SF

      1230 Houston Levee Rd

      GROCERY, SUPERMARKET • 56,950 SF
      1230 Houston Levee Rd, Cordova, TN 38018-6653
      View Details
    • Value Estimation
      $315,000
      6,300 SF

      1253 Houston Levee Rd

      CONVENIENCE STORE • 6,300 SF
      1253 Houston Levee Rd, Cordova, TN 38018-7154
      View Details
    • Value Estimation
      $345,000
      3,876 SF

      360 Germantown Pkwy

      CONVENIENCE STORE • 3,876 SF
      360 Germantown Pkwy, Cordova, TN 38018-4204
      View Details
    • Value Estimation by Request
      28,130 SF

      8130 Macon Sta At Cordova Sta

      Individual retail properties • 28,130 SF
      8130 Macon Sta At Cordova Sta, Memphis, TN 38018
      View Details

    Similar Nearby for Sale

    • $700,000
      868 SF

      Retail Property Near Germantown Parkway

      Retail space for sale in prime location near Kroger.
      8079 Trinity Rd, Cordova, TN 38018
      View Details
    • $1,240,000
      2,987 SF

      NNN Ground Lease Investment Opportunity

      NNN ground lease with T-Mobile sublease in Cordova, TN.
      675 N Germantown Pkwy, Cordova, TN 38018
      View Details
    • Contact for pricing

      Cordova Development Opportunity For Sale

      New development with retail and residential opportunities in Cordova, Tennessee.
      Swc Walnut Grv Rd & Houston Levee Rd, Cordova, TN 38018
      View Details
    • $4,200,000
      31,720 SF

      Esplanade Event Center: Memphis, TN

      Prime Event Center, High Parking Ratio, Flexible Use
      901 Cordova Sta Ave, Memphis, TN 38018
      View Details
    • $2,000,000
      7.69 Acres

      Cordova Restaurant & Land Portfolio

      Prime Cordova location, restaurant included.
      8556 Macon Rd, Memphis, TN 38018
      View Details
    • $950,000
      868 SF

      Memphis Restaurant - Turnkey Opportunity

      Established Restaurant, Prime Location, High Traffic
      8079 Trinity Rd, Memphis, TN 38018
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      28,130 SF

      Memphis Retail & Office Space

      Prime Cordova location, two suites available
      8130 Macon Sta At Cordova Sta, Memphis, TN 38018
      View Details
    • Contact for pricing
      1,463 SF

      Retail Space in Cordova, TN

      Retail space available for lease in Cordova, Tennessee.
      750 N Germantown Pkwy, Cordova, TN 38018
      View Details
    • Contact for pricing
      3,636 SF

      Retail Space in Cordova

      Retail space available for rent in Cordova, Tennessee.
      8100 Macon Station Dr, Cordova, TN 38018
      View Details
    • Contact for pricing
      2,800 SF

      Cordova Retail Space Available

      Retail space for lease in Cordova, Tennessee.
      465 N Germantown Pkwy, Cordova, TN 38018
      View Details
    • Contact for pricing
      7,500 SF

      Retail Space on Germantown Parkway

      Retail space available on a busy thoroughfare in Cordova.
      584 N Germantown Pkwy, Cordova, TN 38018
      View Details
    • Contact for pricing
      1,400 SF

      Retail Space on Germantown Parkway

      Retail space available at N Germantown Parkway and Macon Rd.
      1010-1034 N Germantown Pkwy, Cordova, TN 38018
      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.
    9770 Walnut Grv Rd
    Cordova, TN 38018-7727
    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.