This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

BaStone Apartments 2117 Indianola Ave

35 Unit Apartment Building $2,350,000 ($67,143/Unit) 7.74% Cap Rate Des Moines, IA 50315

Investment Highlights

  • Walk-In Garden Style
  • Parking Lot in Excellent condition
  • 85% units modest upgrades
  • Minutes from downtown Des Moines

Executive Summary

Motivated Seller!
Stanbrough Realty Company, LLC proudly presents the BaStone Apartments, a 35-unit apartment complex spanning four buildings located at 2117 Indianola Avenue, Des Moines, IA. With current occupancy at 100% this property produces stable cash flows in a thriving downtown Des Moines location. Situated just south of the Central Business District of Des Moines offering convenient access to transportation, restaurant and entertainment within walking distance.
The location is ideal for stabilized apartment occupancy, benefiting from nearby job opportunities in the downtown district of Des Moines that include, but are not limited to Principal Financial, Wellmark, EMC, as well as DART Central Station, The Des Moines Capital, Principal Park and 100s of restaurants and entertainment venues.
Current RUBS income is being added at $30/month per tenant, which is under market for the Des Moines area as a new investor could generate $50-$60/month in RUB income on new leases. This asset holds significant potential for appreciation, with 15% upside in rental rates. 85% of the units have already undergone modest updates, including new flooring, cabinets, doors, painted walls, baseboards, and cabinetry. The remaining units present an excellent opportunity for a new owner to complete renovations, leading to higher rental income and improved profitability.

Data Room Click Here to Access

Financial Summary (Actual - 2024) 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 (Actual - 2024) 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 $2,350,000
Price Per Unit $67,143
Sale Type Investment
Cap Rate 7.74%
Gross Rent Multiplier 7.21
No. Units 35
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 1.00 AC
Building Size 14,230 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1964/2022
Parking Ratio 1.62/1,000 SF

Unit Amenities

  • Air Conditioning
  • Cable Ready
  • Heating
  • Kitchen
  • Refrigerator
  • Oven
  • Range
  • Tub/Shower
  • Freezer
  • Vinyl Flooring

Site Amenities

  • 24 Hour Access
  • Courtyard
  • Laundry Facilities
  • Multi Use Room
  • Public Transportation
  • Walk-Up
  • Smoke Detector

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 34 $737.50 500
2+1 1 $772.50 700

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
010-01096001000
Land Assessment
$155,000
Improvements Assessment
$1,361,500
Total Assessment
$1,516,500
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024

zoning

Zoning Code C-1
C-1
  • Listing ID: 33223414

  • Date on Market: 9/18/2024

  • Last Updated:

  • Address: 2117 Indianola Ave, Des Moines, IA 50315

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() }} characters 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') }}