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

    3731 Pheasant Ln Waterloo, IA 50701-5215

    • Office buildings
    • 7,780 SF
    • 0.59 lot acres
    OFF-MARKET
    Last Sale
    Oct 05, 2023
    $750,000
    Value Estimations
    $665,000
    Show details
    Cap Rate Potential
    8.4%
    Office buildings
    Location Intelligence
    Property ID
    US25-0165215
    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

    • Rhonda K. Herum, LISW / Family Counselor / Social Worker
    • Katherine Dinges, LISW Counseling Service / Family Counselor / Counselor
    • Karen K. Connection / Real Estate Agency
    • Easy Street Realty / Real Estate Agency
    • RE/MAX HOME GROUP : Rocky Smalley / Real Estate Agency

    Property Details for 3731 Pheasant Ln

    Year built
    2004
    Construction
    FRAME
    Lot size
    0.59 lot acres
    Property size
    7,780 SF
    Property type
    Office buildings
    APN
    8813-04-477-003
    APU
    881304477003

    Description

    This exceptional 288 square foot office suite, located within a larger 7,780 square foot professional building at 3731 Pheasant Lane in Waterloo, Iowa, presents a fantastic opportunity for a solo practitioner or small business. Built in 2004, the building boasts a convenient South Waterloo location and offers ample parking with 31 total spaces available. The suite itself is a garden level unit, featuring a sink and a window, providing natural light and a pleasant work environment. The property is zoned R-4 and sits on a 0.59-acre lot. The building includes an elevator for easy access. This single-tenancy space is perfect for a variety of uses, including but not limited to massage therapy or counseling services. The property also offers signage opportunities, enhancing visibility and attracting clients. The property's APN is 881304477003, located in Black Hawk County, Iowa, zip code 50701. This is a rare opportunity to secure a well-appointed office space in a desirable location. Don't miss out on this chance to establish your business in a thriving community.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $645,000
      ML approach
      $625,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $905,000
      6.5%
      $835,000
      7%
      $775,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $572,000
      Market price range: $264k - $777k
      AI Estimate
      $643,000
      Market price range: $351k - $976k

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $575,000
      Current use
      RESTAURANT
      $770,000
      Change: +34% Conversion: Moderate
      RETAIL STORES
      $520,000
      Change: -10% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Waterloo
    County
    Black Hawk
    State
    Iowa
    Longitude
    -92.3582
    Latitude
    42.4604
    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
    $23,612
    $89,790
    $591,280
    $681,070
    -
    $89,790
    $591,280
    $681,070

    Comparable in this City

    • Value Estimation
      $1,015,000
      13,388 SF

      760 Ansborough Ave

      OFFICE BUILDING • 13,388 SF
      760 Ansborough Ave, Waterloo, IA 50701-5714
      View Details
    • Value Estimation by Request
      4,094 SF

      3420 Ridgeway Ave

      OFFICE BUILDING • 4,094 SF
      3420 Ridgeway Ave, Waterloo, IA 50701
      View Details
    • Value Estimation
      $2,665,000
      26,000 SF

      360 Westfield Ave, Unit 5

      OFFICE BUILDING • 26,000 SF
      360 Westfield Ave, Waterloo, IA 50701-1312
      View Details
    • Value Estimation
      $735,000
      7,684 SF

      512 Jefferson St

      OFFICE BUILDING • 7,684 SF
      512 Jefferson St, Waterloo, IA 50701
      View Details
    • Value Estimation
      $630,000
      5,800 SF

      528 4th St

      OFFICE BUILDING • 5,800 SF
      528 4th St, Waterloo, IA 50701-1520
      View Details
    • Value Estimation by Request
      2,808 SF

      2320 University Ave

      OFFICE BUILDING • 2,808 SF
      2320 University Ave, Waterloo, IA 50701-2465
      View Details

    Similar Nearby for Sale

    • $220,000
      0.12 Acres

      Corner Commercial Building in Waterloo

      High-traffic corner commercial building with recent updates and investment potential.
      2101-2103 Falls Ave, Waterloo, IA 50701
      View Details
    • $599,950
      13,490 SF

      Waterloo Industrial Property: Prime Location

      13,490 SF Flex Space, $599,950
      1657 Falls Ave, Waterloo, IA 50701
      View Details
    • $269,900
      7,552 SF

      Downtown Waterloo Office Complex

      Mixed-use investment: 8 units, 7,552 SF
      501 4Th St, Waterloo, IA 50701
      View Details
    • $1,200,000
      38,940 SF

      Prime Waterloo Bank Building

      3-Story, 38,940 SF Bank Building
      425 Cedar St, Waterloo, IA 50701
      View Details
    • $1,200,000
      7,825 SF

      Class A Waterloo Office Building

      7,825 SF Executive Office Space, $1.2M
      3015 Greyhound Dr, Waterloo, IA 50701
      View Details
    • Contact for pricing
      0.32 Acres

      Professional Office Space For Sale

      Prime location with high visibility, ideal for retail or office.
      509 Ansborough Ave, Waterloo, IA 50701
      View Details

    Similar Nearby for Lease

    • $3 SF/Yr
      13,490 SF

      Waterloo Flex Space - 13,490 SF

      Prime Waterloo location, 13,490 sq ft flex space.
      1657 Falls Ave, Waterloo, IA 50701
      View Details
    • $17 SF/Yr
      900 SF

      Jefferson Street Retail Space

      Prime Waterloo CBD location, move-in ready office.
      700 Jefferson St, Waterloo, IA 50701
      View Details
    • $35 SF/Yr
      2,295 SF

      Prime Office Space, Tower Park Dr.

      2,295 SF Office, High Visibility
      57 Tower Park Dr, Waterloo, IA 50701
      View Details
    • $10 SF/Yr
      198,000 SF

      Waterloo Office Suites - Marriott Connected

      Prime office space near Deere & Co.
      250 Westfield Ave, Waterloo, IA 50701
      View Details
    • $8 SF/Yr
      8,064 SF

      Waterloo Retail Space - Fletcher Ave

      Prime Waterloo retail space, 2,460 sq ft.
      245 Fletcher Ave, Waterloo, IA 50701
      View Details
    • $8 SF/Yr
      25,439 SF

      Waterloo Office Building for Lease

      Prime Waterloo office space, ideal for non-profit.
      2530 University Ave, Waterloo, IA 50701
      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.
    3731 Pheasant Ln
    Waterloo, IA 50701-5215
    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.