Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    2141 And 4 Waterloo, IA 50703
    Back to Search
    Property profile & analytics

    2141 And 4, Waterloo, IA 50703

    View on Map
    • Residential income homes
    • 58,700 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 2141 And 4

    Year built
    1940
    Property type
    Residential income homes

    Description

    This exceptional investment opportunity presents a six-unit multifamily portfolio located at 2141 Logan Ave #1, 2, 3, and 4 in Waterloo, Iowa. The property consists of two single-family homes and two duplexes, totaling six units, all currently 100% occupied as of July 8, 2021, generating a substantial monthly income of $3,650. Built in 1940 and extensively renovated in 2020, this Class B property boasts a total of 58,700 square feet on a 58,700 square foot lot, zoned R4. The portfolio includes 20 parking spaces and a storage garage, adding further value. The property's strong financial performance is reflected in its impressive 8.64% cap rate and a Net Operating Income (NOI) of $43,200. The asking price is $499,900, representing a price per unit of $83,316.67. Water and sewer services are provided by Waterloo Water Works, with estimated quarterly costs of $75-$100. Annual well expenses are non-existent. Property insurance costs are approximately $2056 annually (replacement cost), and garbage disposal is $60 per month. Lawn maintenance was $780 in 2020. This is a corporate-owned property with no ground lease. Serious inquiries only. No showings unless an offer is made.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Waterloo
    County
    Black Hawk
    State
    Iowa
    Longitude
    -92.3394
    Latitude
    42.5294

    Comparable in this City

    • Value Estimation by Request
      0.01 Acres

      Waterloo, IA 50703

      OFFICE/RESIDENTIAL (MIXED USE)
      Waterloo, IA 50703
      View Details
    • Value Estimation by Request

      Confidential

      Investment properties
      0 Confidential, Waterloo, IA 50703
      View Details
    • Value Estimation
      $1,310,000
      15,180 SF

      617 Mulberry St

      OFFICE/RESIDENTIAL (MIXED USE)
      617 Mulberry St, Waterloo, IA 50703-5712
      View Details
    • Value Estimation
      $800,000
      15,666 SF

      620 Lafayette St

      STORE/OFFICE (MIXED USE)
      620 Lafayette St, Waterloo, IA 50703-4709
      View Details
    • Value Estimation by Request
      2.50 Acres

      Lot 3 Xing

      Land
      0 Lot 3 Xing, Waterloo, IA 50703
      View Details
    • Value Estimation by Request
      4.22 Acres

      Lot 4 Xing

      Land
      0 Lot 4 Xing, Waterloo, IA 50703
      View Details

    Similar Nearby for Sale

    • $270,000
      900 SF

      Waterloo Fourplex Investment Opportunity

      Fully occupied fourplex near downtown Waterloo with recent upgrades.
      911 Lafayette St, Waterloo, IA 50703
      View Details
    • $85,000
      0.18 Acres

      Waterloo Triplex Investment Opportunity

      Fully rented triplex near Gates Park, offering immediate cash flow.
      314 Lester St, Waterloo, IA 50703
      View Details
    • Contact for pricing
      0.19 Acres

      Waterloo Land Parcel For Sale

      Residential land parcel available in Waterloo, Iowa.
      Madison St, Waterloo, IA 50703
      View Details
    • Contact for pricing
      0.20 Acres

      Residential Lot in Waterloo Neighborhood

      Residential lot with potential to build or expand yard space.
      Cloverdale Ave, Waterloo, IA 50703
      View Details
    • Contact for pricing
      0.18 Acres

      Waterloo Bar/Restaurant Opportunity

      Bar/Restaurant property for sale in Waterloo, Iowa.
      328 Elm St, Waterloo, IA 50703
      View Details
    • $132,000
      0.28 Acres

      Established Bar with Updates

      Well-known bar in Waterloo with recent updates and parking.
      306 Park Rd, Waterloo, IA 50703
      View Details

    Similar Nearby for Lease

    • $11 SF/Yr
      1,500 SF

      Downtown Waterloo Office Space

      Historic Charm, Prime Location, 1500 sq ft
      112 4Th St, Waterloo, IA 50703
      View Details
    • Contact for pricing

      Industrial Single Tenant Space

      Industrial space available for single tenant occupancy.
      81 Sycamore St, Waterloo, IA 50703
      View Details
    • Contact for pricing

      Versatile Warehouse/Flex Space Available

      Functional warehouse/flex space with office, bathrooms, and mezzanine.
      3111 West Airline Hwy, Waterloo, IA 50703
      View Details
    • Contact for pricing

      Downtown Waterloo Office Space Available

      Second-story office space with downtown views and parking.
      604 Lafayette St, Waterloo, IA 50703
      View Details
    • $1,200 /Mo
      3,485 SF

      Waterloo Commercial Space For Rent

      Warehouse/commercial space with updated office in high-traffic location.
      110 Vinton St, Waterloo, IA 50703
      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.
    2141 And 4
    Waterloo, IA 50703
    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
    2141 And 4, Waterloo, IA, 50703
    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!