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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    117 San Marnan Dr Waterloo, IA 50702-5841

    • Grocery and convenience stores
    • 2,520 SF
    • 0.69 lot acres
    OFF-MARKET
    Value Estimations
    $320,000
    Show details
    Cap Rate Potential
    9.3%
    Grocery and convenience stores
    Location Intelligence
    Property ID
    US25-0239388
    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

    • The Spot / Gas Station
    • THE SPOT LIQUOR & SMOKES / Gas Station / Beer Store
    • Western Union / Money Transfer Service
    • Coin Cloud Bitcoin ATM / Kiosk / Atm

    Property Details for 117 San Marnan Dr

    Year built
    1979
    Construction
    BRICK
    Lot size
    0.69 lot acres
    Property size
    2,520 SF
    Property type
    Grocery and convenience stores
    APN
    8813-03-351-045
    APU
    881303351045

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $290,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $445,000
      6.5%
      $410,000
      7%
      $385,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $289,000
      Market price range: $159k - $290k

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $310,000
      OFFICE BUILDING
      $200,000
      WAREHOUSE, STORAGE
      $180,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Waterloo
    County
    Black Hawk
    State
    Iowa
    Longitude
    -92.3557
    Latitude
    42.4582
    CBSA code
    47940
    CBSA name
    WATERLOO-CEDAR FALLS, IA 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
    2023
    $19,727
    $276,000
    $297,210
    $573,210
    -
    $276,000
    $297,210
    $573,210

    Comparable in this City

    • Value Estimation
      $330,000
      6,232 SF

      506 9th St

      CONVENIENCE STORE • 6,232 SF
      506 9th St, Waterloo, IA 50702-1542
      View Details
    • Value Estimation
      $620,000
      71,035 SF

      1422 Flammang Dr

      GROCERY, SUPERMARKET • 71,035 SF
      1422 Flammang Dr, Waterloo, IA 50702-4368
      View Details
    • Value Estimation
      $240,000
      3,609 SF

      1636 4th St

      CONVENIENCE STORE • 3,609 SF
      1636 4th St, Waterloo, IA 50702-2912
      View Details
    • Value Estimation
      $320,000
      2,340 SF

      2035 Mitchell Ave

      CONVENIENCE STORE • 2,340 SF
      2035 Mitchell Ave, Waterloo, IA 50702-2721
      View Details
    • Value Estimation
      $195,000
      11,944 SF

      306 Byron Ave

      GROCERY, SUPERMARKET • 11,944 SF
      306 Byron Ave, Waterloo, IA 50702-3706
      View Details
    • Value Estimation
      $220,000
      3,216 SF

      1104 Washington St

      CONVENIENCE STORE • 3,216 SF
      1104 Washington St, Waterloo, IA 50702-1631
      View Details

    Similar Nearby for Sale

    • $220,000
      0.42 Acres

      Waterloo Convenience Store For Sale

      Operating convenience store on a corner lot in Waterloo, Iowa.
      4335 Texas St, Waterloo, IA 50702
      View Details
    • $899,900
      Pending

      Eveland Plaza Commercial Property

      Five-unit commercial property with income potential in Waterloo, Iowa.
      910-930 W 5Th St, Waterloo, IA 50702
      View Details
    • Contact for pricing
      147,663 SF

      Crossroads Mall Storefront - Waterloo, IA

      Prime Retail Space, High Traffic Area
      2060 Crossroads Blvd, Waterloo, IA 50702
      View Details
    • Contact for pricing
      147,663 SF

      Department Store Space For Sale

      147,663 SF department store space located at Crossroads Mall.
      2060 Crossroads Blvd, Waterloo, IA 50702
      View Details
    • $429,000
      2,380 SF

      Waterloo Industrial Building - $429,000

      Modern 2,380 SF auto service building in Waterloo, IA
      306 11Th St, Waterloo, IA 50702
      View Details
    • $445,000
      4,928 SF

      Prime Waterloo Office Building

      Modern Office Space, 4,928 sq ft
      315 San Marnan Dr, Waterloo, IA 50702
      View Details

    Similar Nearby for Lease

    • $6 SF/Yr
      30,705 SF

      Crossroads Blvd Retail Space

      Waterloo, IA: 7,200 SF Retail Available
      2039 Crossroads Blvd, Waterloo, IA 50702
      View Details
    • $35 SF/Yr
      4,500 SF

      Waterloo Retail Center: Prime Location

      New 2023 construction, 2 suites available.
      1027 Peoples Sq, Waterloo, IA 50702
      View Details
    • $216 SF/Yr
      6,720 SF

      Waterloo Retail Space - Kimball Ave

      Prime Retail Space, Waterloo, IA. High Visibility.
      3626 Kimball Ave, Waterloo, IA 50702
      View Details
    • $18 SF/Yr
      12,215 SF

      Flammang Drive Retail Center

      High-visibility Cedar Falls retail space.
      1209 Flammang Dr, Waterloo, IA 50702
      View Details
    • $7 SF/Yr
      6,714 SF

      Crossroads Blvd Retail Opportunity

      Prime 6,714 SF Retail Space, Redevelopment Potential
      2532 Crossroads Blvd, Waterloo, IA 50702
      View Details
    • $8 SF/Yr
      8,600 SF

      Waterloo Warehouse Space Available

      8,600 SF warehouse space for sublease until 2026.
      1800-1806 Commercial St, Waterloo, IA 50702
      View Details

    Property Visit Statistics

    • Visits by month
      5.2k
    • Visitors by month
      5.4k
    • Avg Time on site
      41 min
    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.
    117 San Marnan Dr
    Waterloo, IA 50702-5841
    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.