Share This Listing

Message

930 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

Investment Highlights

  • 96-unit, approximately 98%-occupied multifamily community near Southwest Baptist University
  • $554,000 actual NOI with projected one-year pro forma NOI of $708,234
  • Strong on-site management and recent property improvements, including new LVP flooring and carpet in numerous units
  • Significant embedded rent growth: $150 monthly increases are actively being implemented across the property
  • Potential expansion opportunity for approximately 30 to 40 additional units on adjacent acreage included with the property

Executive Summary

Springhill Falls Apartments presents a compelling opportunity to acquire a stabilized, 96-unit multifamily community located at 1325 South Lillian Avenue in Bolivar, Missouri. Offered at $9,750,000, the property is currently approximately 98% occupied and generates an actual net operating income of approximately $554,000.
The property offers a diverse mix of one-, two-, and three-bedroom apartments and benefits from its proximity to Southwest Baptist University, providing an established renter base that includes students, university personnel, working professionals, and area residents. Springhill Falls has maintained consistently strong occupancy while remaining positioned for substantial near-term revenue growth.
Ownership is actively implementing monthly rent increases of $150 per unit, with approximately 15 units already operating at the higher rental rates. As the remaining leases transition, the property is projected to generate a one-year pro forma NOI of approximately $708,234, creating significant embedded upside without relying on major renovations or speculative redevelopment.
The offering also includes adjacent acreage that provides a potential path for future expansion. The seller has acquired the additional land, completed rezoning efforts for multifamily development, and prepared preliminary conceptual plans for approximately 30 to 40 additional apartment units, including proposed parking and street access. The preliminary plans have not been stamped or fully engineered, allowing the new owner to evaluate, modify, or pursue the expansion at their discretion. All development potential, zoning, density, utility capacity, access, and construction plans should be independently verified by the purchaser.
Springhill Falls is professionally operated by an experienced on-site property manager who offices at the community five days per week. The property has been well maintained, with recent improvements including new carpet and LVP flooring in numerous units. Resident amenities and ancillary-income opportunities include four laundry facilities, on-site vending, convenient parking, and an on-site management office.
This offering provides investors with immediate stabilized income, strong occupancy, professional on-site operations, a clearly defined path to increased NOI through rent growth already underway, and the potential to expand the community through future multifamily development.

Financial Summary (Actual - 2025)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $1,162,290 $9.50
Other Income $45,836 $0.37
Vacancy Loss - -
Effective Gross Income $1,208,125 $9.87
Taxes $71,463 $0.58
Operating Expenses $359,989 $2.94
Total Expenses $431,452 $3.52
Net Operating Income $776,674 $6.35

Financial Summary (Actual - 2025)

Gross Rental Income (CAD)
Annual $1,162,290
Annual Per SF $9.50
Other Income (CAD)
Annual $45,836
Annual Per SF $0.37
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $1,208,125
Annual Per SF $9.87
Taxes (CAD)
Annual $71,463
Annual Per SF $0.58
Operating Expenses (CAD)
Annual $359,989
Annual Per SF $2.94
Total Expenses (CAD)
Annual $431,452
Annual Per SF $3.52
Net Operating Income (CAD)
Annual $776,674
Annual Per SF $6.35

Property Facts

Price $13,666,575 CAD
Price Per Unit $143,859 CAD
Sale Type Investment
Cap Rate 5.68%
No. Units 95
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 6.60 AC
Building Size 122,400 SF
Average Occupancy 98%
No. Stories 3
Year Built 2006
Parking Ratio 1.58/1,000 SF
Opportunity Zone Yes
Zoning Multi-family

Amenities

Unit Amenities

  • Air Conditioning
  • Balcony
  • Cable Ready
  • Dishwasher
  • Disposal
  • Refrigerator
  • Oven
  • Range
  • Smoke Free
  • Wheelchair Accessible (Rooms)

Site Amenities

  • 24 Hour Access
  • Fitness Center
  • Laundry Facilities
  • Playground
  • Laundry Service
  • Walk-Up

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 9 - 900
2+2 55 - 1,050
3+2 31 - 1,170
Fairly walkable
40/100
Exceptionally drivable
100/100
Fairly bikeable
40/100

Property Taxes

Property Taxes

Parcel Number
8911011100400026200
Land Assessment
$0 CAD
Improvements Assessment
$0 CAD
Total Assessment
$1,407,994 CAD
Annual Taxes
$71,463 CAD ($0.58 CAD/SF)
Tax Year
2025
  • Listing ID: 41520803

  • Date on Market: 2026-08-01

  • Last Updated:

  • Address: 1325 S Lillian Ave, Bolivar, MO 65613

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") }}