Generate $36,754 NOI from day one with a roadmap to drive NOI over $50,800 via a full short-term rental conversion. Positioned blocks from Drake University, this cash-flowing 6-unit asset is ideal for an investor looking to maximize cash flow and utilize the STR tax loophole. As detailed in the attached proforma, the property currently operates on a hybrid model (2 STRs, 4 long-term rentals) producing an Effective Gross Income of $75,727.71. Converting the remaining 4 units to STRs unlocks massive forced appreciation, pushing estimated valuation up to $726,034 (7.0% baseline cap rate) or $781,883 (6.5% cap rate). The building features updated 1-bed/1-bath units with neutral paint, wood-look flooring, white kitchens, and refreshed baths. Each unit offers separate living and dining areas, spacious bedrooms, and abundant light. Guests and tenants enjoy shared basement laundry, extra storage, a grassy side yard, and a shaded back area. With proximity to Drake Park, campus amenities, University Ave shops, and quick I-235 access, this is a turnkey, high-demand asset.
For sale
Price cut: $30K (11/2)
$535,000
2600 Cottage Grove Ave, Des Moines, IA 50311
6beds
4,320sqft
Multi Family
Built in 1918
-- sqft lot
$514,300 Zestimate®
$124/sqft
$-- HOA
What's special
White kitchensNeutral paintSpacious bedroomsAbundant lightWood-look flooringRefreshed bathsShaded back area
- 24 days
- 474
- 48
Zillow last checked:
Listing updated:
Listed by:
Darson Grantham (641)745-0156,
Keller Williams Realty GDM,
Eric Fitzgerald 507-382-1570,
Keller Williams Realty GDM
Source: DMMLS,MLS#: 750308
Originating MLS: Des Moines Area Association of REALTORS
Facts & features
Interior
Bedrooms & bathrooms
- Bedrooms: 6
- Bathrooms: 6
- Full bathrooms: 6
Cooling
- None
Features
- Basement: Partially Finished
Interior area
- Total structure area: 4,320
- Total interior livable area: 4,320 sqft
- Finished area below ground: 450
Property
Features
- Levels: Three Or More
- Stories: 3
Lot
- Size: 7,230 Square Feet
- Features: Irregular Lot
Details
- Parcel number: 03004964003000
- Zoning: R-3
Construction
Type & style
- Home type: MultiFamily
- Architectural style: Three Story
- Property subtype: Multi Family
Materials
- Stucco
- Foundation: Block
Condition
- Year built: 1918
Community & HOA
Community
- Features: Sidewalks
HOA
- Has HOA: No
Location
- Region: Des Moines
Financial & listing details
- Price per square foot: $124/sqft
- Annual tax amount: $5,259
- Date on market: 10/14/2026
- Cumulative days on market: 25 days
- Listing terms: Cash,Conventional,FHA,VA Loan
Estimated market value
$514,300
$489,000 - $540,000
Not available
Price history
| Date | Event | Price |
|---|---|---|
| 11/2/2026 | Price change | $535,000-5.3%$124/sqft |
Source: | ||
| 10/14/2026 | Listed for sale | $565,000+175.6%$131/sqft |
Source: | ||
| 10/14/2024 | Listing removed | $800 |
Source: Zillow Rentals Report a problem | ||
| 1/29/2024 | Listing removed | -- |
Source: Zillow Rentals Report a problem | ||
| 1/28/2024 | Price change | $800-15.3% |
Source: Zillow Rentals Report a problem | ||
| 1/22/2024 | Listed for rent | $945+45.4% |
Source: Zillow Rentals Report a problem | ||
| 2/16/2019 | Listing removed | $650 |
Source: Mazal Rentals LLC Report a problem | ||
| 1/21/2019 | Price change | $650+4% |
Source: Mazal Rentals LLC Report a problem | ||
| 12/14/2018 | Listed for rent | $625-3.8% |
Source: Mazal Rentals LLC Report a problem | ||
| 2/20/2018 | Listing removed | $650 |
Source: Mazal Rentals LLC Report a problem | ||
| 2/15/2018 | Price change | $650+8.3% |
Source: Mazal Rentals LLC Report a problem | ||
| 2/14/2018 | Listed for rent | $600+26.3% |
Source: Mazal Rentals LLC Report a problem | ||
| 10/20/2017 | Listing removed | $475 |
Source: Mazal Rentals LLC Report a problem | ||
| 10/10/2017 | Listed for rent | $475 |
Source: Mazal Rentals LLC Report a problem | ||
| 6/14/2017 | Sold | $205,000$47/sqft |
Source: | ||
| 3/25/2017 | Pending sale | $205,000$47/sqft |
Source: Keller Williams - Greater Des Moines #535570 Report a problem | ||
| 3/21/2017 | Listed for sale | $205,000$47/sqft |
Source: Keller Williams - Greater Des Moines #535570 Report a problem | ||
Public tax history
Tax history is unavailable.
Monthly payment
Est. payment
Payment breakdown
Explore the cost of this home by adjusting the details. Changes won't be saved.Climate risks
Neighborhood: Drake
Nearby schools
Schools provided by the listing agent
- District: Des Moines Independent
Source: DMMLS. This data may not be complete. We recommend contacting the local school district to confirm school assignments for this home.








