Se Connecter/S’inscrire
Votre courriel a été envoyé.
Springhill Falls Apartments 1325 S Lillian Ave 95 Unité Immeuble d’appartements 13 666 575 $ CAD (143 859 $ CAD/Unité) 5,68% Taux de capitalisation Bolivar, MO 65613



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- 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
Résumé de l'annonce
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.
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.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
1 162 290 $
|
9,50 $
|
| Autres revenus |
45 836 $
|
0,37 $
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
1 208 125 $
|
9,87 $
|
| Taxes |
71 463 $
|
0,58 $
|
| Dépenses d’exploitation |
359 989 $
|
2,94 $
|
| Total des dépenses |
431 452 $
|
3,52 $
|
| Revenu net d’exploitation |
776 674 $
|
6,35 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 1 162 290 $ |
| Annuel par pi² | 9,50 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | 45 836 $ |
| Annuel par pi² | 0,37 $ |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 1 208 125 $ |
| Annuel par pi² | 9,87 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 71 463 $ |
| Annuel par pi² | 0,58 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 359 989 $ |
| Annuel par pi² | 2,94 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 431 452 $ |
| Annuel par pi² | 3,52 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 776 674 $ |
| Annuel par pi² | 6,35 $ |
Faits sur la propriété
| Prix | 13 666 575 $ CAD | Classe d’immeuble | C |
| Prix par unité | 143 859 $ CAD | Taille du lot | 6,60 AC |
| Type de vente | Investissement | Taille du bâtiment | 122 400 pi² |
| Taux de capitalisation | 5,68% | Occupation moyenne | 98% |
| Nombre d’unités | 95 | Nombre d’étages | 3 |
| Type de propriété | Immeuble residentiel | Année de construction | 2006 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,58/1 000 pi² |
| Style d’appartement | Jardin | Zone de développement économique |
Oui
|
| Zonage | Multi-family | ||
| Prix | 13 666 575 $ CAD |
| Prix par unité | 143 859 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,68% |
| Nombre d’unités | 95 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Jardin |
| Classe d’immeuble | C |
| Taille du lot | 6,60 AC |
| Taille du bâtiment | 122 400 pi² |
| Occupation moyenne | 98% |
| Nombre d’étages | 3 |
| Année de construction | 2006 |
| Ratio de stationnement | 1,58/1 000 pi² |
| Zone de développement économique |
Oui |
| Zonage | Multi-family |
Commodités
Commodités des unités
- Climatisation
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Traitement des déchets
- Réfrigérateur
- Four
- Fourchette
- Sans fumée
- Accessible aux fauteuils roulants (chambres)
Commodités du site
- Accès 24 heures
- Centre de conditionnement physique
- Installations de lessive
- Terrain de jeu
- Service de lavage de vêtements
- Sans ascenseur
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 9 | - | 900 |
| 2+2 | 55 | - | 1 050 |
| 3+2 | 31 | - | 1 170 |
Assez accessible à pied
40/100
Exceptionnellement adapté aux voitures
100/100
Plutôt accessible en vélo
40/100
Impôts fonciers
| Numéro de lot | 8911011100400026200 | Évaluation totale | 1 407 994 $ CAD |
| Évaluation du terrain | 0 $ CAD | Impôts annuels | 71 463 $ CAD (0,58 $ CAD/pi²) |
| Évaluation des bâtiments | 0 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
8911011100400026200
Évaluation du terrain
0 $ CAD
Évaluation des bâtiments
0 $ CAD
Évaluation totale
1 407 994 $ CAD
Impôts annuels
71 463 $ CAD (0,58 $ CAD/pi²)
Année d’imposition
2025
1 de 57
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
Présenté par
Springhill Falls Apartments | 1325 S Lillian Ave
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.

