Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Spacious Townhome in Waukee Title is generated by Realmo AI

    1034 Maple Street, Waukee, IA 50263

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $257,990

    Four-bedroom townhome with modern amenities in a convenient location.

    Type:Condominium
    Property size:
    1,658 SF
    Price / SF:
    $155/SF
    Added:
    May 29, 2025
    Days on Market:
    363
    Last Refresh:
    May 19 at 8:44 pm

    Property Features for 1034 Maple Street

    General Information

    Standard status
    Active
    Size
    1,658 SF
    Property subtype
    Condominium

    Building Details

    Year Built
    2025

    We can help!

    Listing Contact
    (515) 605-7444
    (515) 605-7444

    Listing agent (515) 605-7444 License #3239461

    Listing office DRH Realty of Iowa

    Listing date May 29, 2025

    Source Kw

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of DRH Realty of Iowa

    HighLights

    • New construction (2025) in Waukee's desirable Spring Crest Community.
    • Includes all appliances and window blinds.
    • 4 Bedrooms, 2.5 Bathrooms, and 2‑Car Garage.
    • Gourmet Kitchen with Oversized Pantry and Large Island.
    • Primary Bedroom with ensuite Bathroom and Walk‑In Closet.
    • Smart Home Technology and DEAKO light switches included.

    Overview

    Located in the Spring Crest Community of Waukee, this two-story townhome features 4 bedrooms, 2.5 bathrooms, and a 2-car garage. The property offers 1658 square feet of living space in an open floorplan. The home includes a great room with a fireplace and a gourmet kitchen with an oversized pantry and large island. The second level includes the primary bedroom with an ensuite bathroom featuring a dual vanity sink and a walk-in closet, three additional large bedrooms, a full bathroom, and a laundry room. The property includes appliances and window blinds. It is located minutes from Waukee schools, shops, and restaurants. The home includes America’s Smart Home™ Technology and DEAKO® light switches. This home is currently under construction.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $154.6K
    NOI $13,916 @ 9.00% cap · cautious / downside scenario
    Moderate
    $198.8K
    NOI $13,916 @ 7.00% cap · market / base-case scenario
    Aggressive
    $278.3K
    NOI $13,916 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $26.9k $16.20
    − Vacancy −$1.6k −$0.94
    EGI $25.3k $15.26
    − OpEx −$11.4k −$6.87
    NOI $13.9k $8.39
    1,658 SF · lease $16.20/SF/yr · vacancy 5.80% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $198.8K
    $174.0K – $231.9K (±1% cap)
    NOI $13,916 @ 7.0% cap · market cap 5.39%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Flex RnD
    $1.60M
    $1.40M – $1.86M (±1% cap)
    NOI $111,723 @ 7.0% cap · market cap 43.31%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Dental Office Spa & Massage Center Big Box & Wholesale Store Auto Repair Shop Hair Salon Nail Salon

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Waukee
    County
    Dallas
    State
    Iowa
    Longitude
    -93.8912592
    Latitude
    41.6122039

    Nearby Similar for Sale

    • $2,950,000
      12,180 SF

      Waukee Brewery with Dog Park

      Brewery with patio and dog park near bike trail.
      255 Northwest Sunrise Drive, Waukee, IA, 50263
      View Details
    • $1,350,000
      7,400 SF

      Retail Facility in Waukee, Iowa

      Established retail facility with operational systems in place for sale.
      100 4th St, Waukee, IA
      View Details
    • $2,250,000
      12,155 SF

      Waukee Office/Warehouse For Sale

      Freestanding office/warehouse available for sale or lease in Waukee, Iowa.
      33083 Ute Ave, Waukee, IA 50263
      View Details
    • Contact for pricing
      147,538 SF

      Premier Youth Sports Complex

      Exceptional investment opportunity in a premier youth sports complex.
      2045 Southeast Glacier Trail, Waukee, IA, 50263
      View Details
    • Contact for pricing

      Single-Tenant KinderCare NNN Property

      Single-tenant KinderCare in Waukee, Iowa with corporate NNN lease.
      1155 Southeast Kettlestone Boulevard, Waukee, IA, 50263
      View Details
    • Contact for pricing
      17,060 SF

      Fully Leased Storage Facility

      Income-producing storage facility with additional commercial and outdoor rental opportunities.
      33124 Ute Ave, Waukee, IA
      View Details
    • $254,990
      1,658 SF

      Spacious Townhome in Waukee Community

      Four-bedroom townhome with modern amenities in a convenient Waukee location.
      1038 Maple Street, Waukee, IA 50263
      View Details
    • $254,990
      1,658 SF

      New Townhome in Waukee

      Spacious 4-bedroom townhome with modern amenities in a prime location.
      1032 Maple Street, Waukee, IA 50263
      View Details
    • $256,990

      New Townhome in Waukee, Iowa

      Spacious 4-bedroom townhome with modern amenities in a prime location.
      1031 Daisy Lane, Waukee, IA 50263
      View Details
    • $252,990

      Spacious Townhome in Waukee

      Four-bedroom townhome with modern amenities in a desirable Waukee location.
      1035 Daisy Lane, Waukee, IA 50263
      View Details
    • $239,990

      Waukee Townhome in Spring Crest

      New construction townhome with 3 bedrooms, 2.5 baths, and garage.
      1044 Maple Street, Waukee, IA 50263
      View Details
    • Contact for pricing
      108,800 SF

      Waukee Manufacturing and Industrial Building

      108,800 SF manufacturing and light industrial building in Waukee, Iowa.
      250 NW 10th St, Waukee, IA
      View Details

    FAQs

    What type of property is this?
    Apartment building - Four-bedroom townhome with modern amenities in a convenient location.
    Where is this apartment building located?
    The property is located at 1034 Maple Street Waukee, IA.
    What is the asking price?
    The asking price for this property is $257,990.
    What are key features of this property?
    This property features: New construction (2025) in Waukee's desirable Spring Crest Community.; Includes all appliances and window blinds.; 4 Bedrooms, 2.5 Bathrooms, and 2‑Car Garage.
    (515) 605-7444
    We can help!
    Listing Contact
    (515) 605-7444
    (515) 605-7444
    Real Estate License ID: 3239461
    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.
    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

    Thank You for Inquiry
    1034 Maple Street, Waukee, IA 50263
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!