BaStone Apartments | 2117 Indianola Ave
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
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.
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 | Apartment Style | Garden |
Price Per Unit | $67,143 | Building Class | C |
Sale Type | Investment | Lot Size | 1.00 AC |
Cap Rate | 7.74% | Building Size | 14,230 SF |
Gross Rent Multiplier | 7.21 | Average Occupancy | 100% |
No. Units | 35 | No. Stories | 2 |
Property Type | Multifamily | Year Built/Renovated | 1964/2022 |
Property Subtype | Apartment | Parking Ratio | 1.62/1,000 SF |
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 |
1 of 1
PROPERTY TAXES
Parcel Number | 010-01096001000 | Total Assessment | $1,516,500 |
Land Assessment | $155,000 | Annual Taxes | ($1) ($0.00/SF) |
Improvements Assessment | $1,361,500 | Tax Year | 2024 |
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 |
1 of 19
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
BaStone Apartments | 2117 Indianola Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.