Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
River Rock Blvd
Murfreesboro, TN 37128-5398
Asking Price
Contact for price
Cap Rate
6.5%
Asset Type
Mixed-use
Class
Class B
What's Special
Mixed Use | 6.50% CAP | 12,840 SqFt <ul><li>Building A (7,800 SF @ $24/SF) = $187,200 Yearly Rent</li><li>Building B (5,000 SF @ $24/SF) = $120,000 Yearly Rent</li><li>Building 605 Office (8,015 SF @ $18/SF) = $144,270 Yearly Rent</li><li>Building 605 Warehouse (17,459 SF @ $16/SF) = $279,344 Yearly Rent</li><li>Outdoor Pickleball Courts = $180,000 Yearly Rent</li><li>Vacant Lot Valuation = $1,000,000</li><li>Total Valuation at 6.5% = $15,012,523</li></ul>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
8.00%
DSCR
1.35
Strong
Cash-on-Cash
6.88%
Monthly Payment
$4,947.454
Annual Cash Flow
$20,630.547
