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!

Crow Creek Apartments 5113 Devils Glen Rd

34 Unit Apartment Building $5,100,000 ($150,000/Unit) 8.09% Cap Rate Bettendorf, IA 52722

Investment Highlights

  • Located near Historic Crow Creek Park
  • Excellent Highway Visibility
  • Amenities include - Community-Wide WiFi, Property Manager on Site, Walking/Biking Trails & Online Services.
  • Conveniently Located on a Public Transportation route
  • Convenient access to I-74 which opens up easy transportation between the building site and 5 Major Parks Making it the perfect for the outdoorsmen

Executive Summary

**For Sale: Multi-Family Opportunity – Townhomes on Devils Glen**
This multi-family investment in a highly sought-after area features a mix of 12 three-bedroom townhomes and a 22-unit apartment building. Built in 2020, the property offers immediate value-add potential, as current management is actively raising rents by $300 on all lease renewals, targeting a 7.5% cap rate within months of new ownership. Units feature luxury finishes, including Modeled Oak LVT, stainless steel appliances, and in-unit washers and dryers. Located in the Pleasant Valley School District, residents enjoy convenient access to dining, shopping, parks, and major highways.

Data Room Click Here to Access

Financial Summary (Pro forma - 2024)

Annual Annual Per SF
Gross Rental Income $570,600 $19.55
Other Income - -
Vacancy Loss $17,118 $0.59
Effective Gross Income $553,482 $18.97
Taxes $75,648 $2.59
Operating Expenses $65,348 $2.24
Total Expenses $140,996 $4.83
Net Operating Income $412,486 $14.13

Financial Summary (Pro forma - 2024)

Gross Rental Income
Annual $570,600
Annual Per SF $19.55
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $17,118
Annual Per SF $0.59
Effective Gross Income
Annual $553,482
Annual Per SF $18.97
Taxes
Annual $75,648
Annual Per SF $2.59
Operating Expenses
Annual $65,348
Annual Per SF $2.24
Total Expenses
Annual $140,996
Annual Per SF $4.83
Net Operating Income
Annual $412,486
Annual Per SF $14.13

Property Facts

Price $5,100,000
Price Per Unit $150,000
Sale Type Investment
Cap Rate 8.09%
No. Units 34
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 1.88 AC
Building Size 29,184 SF
Average Occupancy 100%
No. Stories 2
Year Built 2020
Parking Ratio 0.82/1,000 SF

Unit Amenities

  • Air Conditioning
  • Cable Ready
  • Dishwasher
  • Disposal
  • Washer/Dryer
  • Granite Countertops
  • Ice Maker
  • Sprinkler System
  • Stainless Steel Appliances

Site Amenities

  • 24 Hour Access

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 16 $1,125 595
2+1 6 $1,350 949 - 953
3+1.5 12 $1,800 1,160

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
841037102
Land Assessment
$672,700
Improvements Assessment
$4,165,700
Total Assessment
$4,838,400
Annual Taxes
$75,648 ($2.59/SF)
Tax Year
2024

zoning

Zoning Code MF (Multifamily)
MF (Multifamily)
  • Listing ID: 33099726

  • Date on Market: 9/7/2024

  • Last Updated:

  • Address: 5113 Devils Glen Rd, Bettendorf, IA 52722

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') }}