www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
32274250
32274248

1311 West 1st Street, Cedar Falls, IA 50613

CM
IA IA B65013000
Midwest Investment Brokers
Listed by Midwest Investment Brokers
$1,150,000
38 days on market
Updated 24 days ago

Garden Apartments

Details
APN 891411208012
Property Type Multifamily
Sub Type Apartment Building
Units 23
Cap Rate 8.89%
NOI $102,188
Occupancy 95%
Pro-Forma Cap Rate 9.87%
Pro-Forma NOI $113,539
Class C
Year Built 1961
Year Renovated 2022,2023,2024,2025
Stories 1
Lot Size (SqFt) 8,104
Investment Type Value Add

Incredible investment opportunity in Cedar Falls with over $50/month in upside per unit!

Marketing description

Incredible investment opportunity in Cedar Falls, IA, a thriving college town with strong rental demand and easy accessibility to the University of Northern Iowa campus. Located on the main thoroughfare of High 57 (West 1st St) and close to Hudson Road which is another main thoroughfare of Cedar Falls. The property has onsite management that performs lawn/snow and some maintenance for free rent and $800/month. He would like to stay on if possible. Rents and comps suggest there's $50/unit in upside in the current condition. Certainly more with continued renovation.

This complex is composed of two buildings totaling 23 units with some renovations across each unit type. There are 3 efficiencies without kitchenettes at 320 sq. ft., 10 efficiencies with kitchenettes (8 at 320 sq. ft., 1 at 360 and 1 at 400 sq. ft.), 7 studios with separate kitchens at 450 sq. ft., two 1-Beds at 500 and 850 sq. ft., and one 2-bed, 2-bath. There are 11 units of 23 that have some level of renovation and some completely remodeled. Over a $150,000 in improvements!

Investment highlights

    • Nearly a 9% Cap
    • 11 of 23 Units Renovated
    • Over a $150,000 Invested
    • Close to Shopping, Restaurants & the University of Northern Iowa
    • Strong Location!

Listing Contacts

CM
IA IA B65013000
Midwest Investment Brokers
Listed by Midwest Investment Brokers

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$102,188.00
$8,515.67/mo

Valuation Metrics

0
DSCR
8.89%
Cap Rate
8.89%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Chandler Martin
License
IA B65013000
Brokerage
Midwest Investment Brokers
Brokerage Phone
5152907568
Title
Real Estate Broker
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591