Share This Listing

Message

945 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Garden Apartments 1315 W 1st St 23 Unit Apartment Building $1,200,000 ($52,174/Unit) 8.71% Cap Rate Cedar Falls, IA 50613

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Huge Upside in Current Condition! $100+/month Per Unit
  • Lots of Capital Invested
  • Close to Shopping, Restaurants & the University of Northern Iowa
  • Strong Location!

EXECUTIVE SUMMARY

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 Highway 57 (West 1st St) and close to Hudson Road which is another main thoroughfare of Cedar Falls. Current ownership has leveled up some of these units, but has marginally pushed rents and comps suggest there's at least $100/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 9 units of 23 that have some level of renovation and some completely remodeled. Over a $150,000 in improvements!

FINANCIAL SUMMARY (PRO FORMA - 2026) Click Here to Access

ANNUAL ANNUAL PER SF
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

FINANCIAL SUMMARY (PRO FORMA - 2026) Click Here to Access

Gross Rental Income
Annual $99,999
Annual Per SF $9.99
Other Income
Annual $99,999
Annual Per SF $9.99
Vacancy Loss
Annual $99,999
Annual Per SF $9.99
Effective Gross Income
Annual $99,999
Annual Per SF $9.99
Taxes
Annual $99,999
Annual Per SF $9.99
Operating Expenses
Annual $99,999
Annual Per SF $9.99
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

PROPERTY FACTS

Price $1,200,000
Price Per Unit $52,174
Sale Type Investment
Cap Rate 8.71%
No. Units 23
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 0.20 AC
Building Size 5,224 SF
No. Stories 1
Year Built 1961
Parking Ratio 1.91/1,000 SF
Zoning Multifamily

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 20 - -
1+1 2 - -
2+2 1 - -
  • Listing ID: 38256501

  • Date on Market: 10/29/2025

  • Last Updated:

  • Address: 1315 W 1st St, Cedar Falls, IA 50613

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}