Self-Storage Facility with Outdoor
For Sale
$4,050,000
3556 Marnie Ave, Waterloo, IA 50701
Multi-component storage property with drive-up units, climate-controlled office space, and secured outdoor vehicle parking.
Property Size30,080 SF
Lot Size5.19 Acres
Price / SF$134.64
Days on Market570
Property Features for 3556 Marnie Ave
General Information
Standard status
Active
Size
30,080 SF
Total Parking Spaces
122
Lot size
5.19 Acres
Net Operating Income
$253,289
Site & Location
Highway Access
Yes
Road Access
Yes
Fenced Yard
Yes
Outdoor Storage
Yes
Warehouse & Industrial
Warehouse Space
28,800 SF
Office Build-Out
1,280 SF
Self-Storage Units
280
Taxes and HOA fees
Annual Taxes
$70,441
Amenities
perimeter fencing
automated gate
high-definition security cameras
Building Details
Year Built
2023
Listing Agency:
Pinnacle Realty LLC
(319) 393-0900
Listed By:
Trev Adair · License #322502720
(319) 393-0900
Source:
Exprealty
Added: Jan 29, 2025
Changed: Aug 21
Last Checked: Aug 22 at 9:04AM
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 Pinnacle Realty LLC
Investment Insights
Based on property information with market context.
This self-storage facility at 3556 Marnie Ave in Waterloo, IA, opened its first phase in October 2023. The property spans 5.19 acres and provides 78,760 SF of leasable space, including 28,800 SF of indoor storage, a 1,280 SF climate-controlled office and shop, and 48,680 SF dedicated to outdoor parking. Indoor storage is configured with drive-up units measuring 10x15, 10x20, and 10x30, while the outdoor area includes 122 spaces measuring 10x40.
Security infrastructure includes perimeter fencing, an automated gate, and high-definition security cameras. Reported occupancy is 91.08% for indoor storage and 70.09% for outdoor parking. The property also carries a 15-year TIF package providing 90% for the first 10 years and 60% thereafter.
Security infrastructure includes perimeter fencing, an automated gate, and high-definition security cameras. Reported occupancy is 91.08% for indoor storage and 70.09% for outdoor parking. The property also carries a 15-year TIF package providing 90% for the first 10 years and 60% thereafter.
Key Highlights
- 5.19‑acre self‑storage property with 78,760 SF of leasable space
- 28,800 SF of indoor storage with 157 drive‑up units
- 48,680 SF of outdoor parking with 122 spaces measuring 10x40
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$360,058
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
8.89%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$7,201,160
$7.2M
Cap Rate 7%
$5,143,686
$5.1M
Cap Rate 9%
$4,000,644
$4.0M
Market Conditions
NOI Build-Up for 30,080 SF
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.
Gross rent
$541.4K $18.00/SF
− Vacancy
−$27.1K −$0.90/SF
EGI
$514.4K $17.10/SF
− OpEx
−$154.3K −$5.13/SF
NOI
$360.1K $11.97/SF
Area
Black Hawk County, IA
Vacancy
5.00%
Lease Rate
$18.00 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$7,201,160
Cap Rate 7%
$5,143,686
Cap Rate 9%
$4,000,644
Alternative Uses
Best Use
Warehouse
$30.42M
$26.62M – $35.49M
NOI $2,129,224 @ 7.0% cap · market cap 52.57%
Second Best
Self Storage
$5.14M
$4.50M – $6.00M
NOI $360,058 @ 7.0% cap · market cap 8.89%
Theoretical Best
Mixed Use
$37.71M
$32.99M – $43.99M
NOI $2,639,520 @ 7.0% cap · market cap 65.17%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
Yes
Fenced yard
Yes
Highway access
Yes
Paved road access
Location Intelligence
Trade Area within ½ mile
373
Businesses Nearby
Explore this area
Business Placement
Demographics for 50701, IA
29,806
Population
14,530
Households
2.1
Avg Household Size
39
Median Age
30%
College-Educated
95%
High-School Grad
79.1 sq mi
ZIP Area
377
Density / Sq Mi
$62,857
Median Household Income
$41,464
Median Earnings
$846
Median Rent
$183,400
Median Home Value
Market
Vacancy Rate% for Industrial in Midwest region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Self storage facility - Multi-component storage property with drive-up units, climate-controlled office space, and secured outdoor vehicle parking.
Where is this self storage facility located?
The property is located at 3556 Marnie Ave Waterloo, IA.
What is the asking price?
The asking price for this property is $4,050,000.
What are key features of this property?
This property features: 5.19‑acre self‑storage property with 78,760 SF of leasable space; 28,800 SF of indoor storage with 157 drive‑up units; 48,680 SF of outdoor parking with 122 spaces measuring 10x40
