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

    1205 San Marnan Dr Waterloo, IA 50702-4383

    • Strip malls
    • 19,800 SF
    • 1.31 lot acres
    OFF-MARKET
    Last Sale
    Nov 04, 2021
    $2,750,000
    Value Estimations
    $2,680,000
    Show details
    Cap Rate Potential
    8.4%
    Strip malls
    Location Intelligence
    Property ID
    US25-0189566
    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

    • Coin Cloud Bitcoin ATM / Atm / Crypto Atm
    • Little Caesars Pizza / Pizza Takeout / Pizza Restaurant
    • Neighborhood Home Sleep Center / Mattress Store / Bedroom Furniture Store
    • Bitstop Bitcoin ATM / Crypto Atm / Atm

    Property Details for 1205 San Marnan Dr

    Year built
    1993
    Lot size
    1.31 lot acres
    Property size
    19,800 SF
    Property type
    Strip malls
    Property subtype
    Neighborhood centers
    APN
    8813-02-327-019
    APU
    881302327019

    Description

    This exceptional 1,354 square foot retail space is part of a redeveloped 19,800 square foot retail center situated on a 1.31-acre lot (56,889 square feet) at the highly visible corner of San Marnan and Flammang Drives in Black Hawk County. The property, with APN 881302327019 and C-2 zoning, boasts a prime location across from Waterloo's Crossroads Mall, ensuring significant foot traffic and brand recognition. Nearby major retailers include Wal-Mart, Target, Dick's Sporting Goods, Barnes & Noble, Best Buy, PetSmart, and Staples, creating a strong retail synergy. The building, constructed in 1993 and extensively renovated in 2023, features a single story with 84 total parking spaces. A new RNR Tire Express location is under development, further enhancing the property's appeal and drawing increased customer traffic. The 1,354 square feet of vacant space presents a unique opportunity for a variety of retail businesses. The facade remodel is anticipated for the second or third quarter of 2023. Estimated Net, Net, Net (NNN) expenses are $4.75 per square foot. This is a rare chance to secure a prominent retail presence in a thriving Waterloo commercial corridor.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $2,490,000
      ML approach
      $2,385,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $3,510,000
      6.5%
      $3,240,000
      7%
      $3,005,000

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $2,450,000
      RESTAURANT
      $1,700,000
      OFFICE BUILDING
      $1,590,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Waterloo
    County
    Black Hawk
    State
    Iowa
    Longitude
    -92.3316
    Latitude
    42.4616
    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
    $70,722
    $922,400
    $972,320
    $1,894,720
    -
    $922,400
    $972,320
    $1,894,720

    Comparable in this City

    • Value Estimation
      $215,000
      4,057 SF

      1039 Peoples Sq

      SHOPPING CENTER, STRIP CENTER • 4,057 SF
      1039 Peoples Sq, Waterloo, IA 50702-5740
      View Details
    • Value Estimation
      $295,000
      5,030 SF

      2825 Xrds Blvd

      SHOPPING CENTER, STRIP CENTER • 5,030 SF
      2825 Xrds Blvd, Waterloo, IA 50702-4407
      View Details
    • Value Estimation
      $335,000
      7,500 SF

      2765 Xrds Blvd

      SHOPPING CENTER, STRIP CENTER • 7,500 SF
      2765 Xrds Blvd, Waterloo, IA 50702-4409
      View Details
    • Value Estimation
      $285,000
      6,912 SF

      1803 Laporte Rd

      SHOPPING CENTER, STRIP CENTER • 6,912 SF
      1803 Laporte Rd, Waterloo, IA 50702-2743
      View Details
    • Value Estimation
      $505,000
      12,128 SF

      1209 Flammang Dr

      SHOPPING CENTER, STRIP CENTER • 12,128 SF
      1209 Flammang Dr, Waterloo, IA 50702-4384
      View Details
    • Value Estimation
      $250,000
      9,920 SF

      810 Laporte Rd

      SHOPPING CENTER, STRIP CENTER • 9,920 SF
      810 Laporte Rd, Waterloo, IA 50702-1834
      View Details

    Similar Nearby for Sale

    • $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

      Department Store Space For Sale

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

      Waterloo Commercial Land For Sale

      Located in the heart of the Cedar Valley retail district.
      E Ridgeway Ave, Waterloo, IA 50702
      View Details

    Similar Nearby for Lease

    • $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
    • $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
    • $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
    • $5,000 /Mo
      164,221 SF

      Waterloo Industrial Space with Shop

      Industrial space with shop, renovated office, and ample yard.
      2612 Texas St, Waterloo, IA 50702
      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.
    1205 San Marnan Dr
    Waterloo, IA 50702-4383
    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.