Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Springhill Falls Apartments 1325 S Lillian Ave Immeuble residentiel 95 lots 8 384 220 € (88 255 €/Lot) Taux de capitalisation 6,24 % Bolivar, MO 65613



Certaines informations ont été traduites automatiquement.
Informations principales sur 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 analytique
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 (Pro forma - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
770 316 €
|
67,74 €
|
| Autres revenus |
28 119 €
|
2,47 €
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
798 436 €
|
70,21 €
|
| Taxes |
43 841 €
|
3,86 €
|
| Frais d’exploitation |
231 414 €
|
20,35 €
|
| Total des frais |
275 255 €
|
24,21 €
|
| Résultat net d’exploitation |
523 181 €
|
46,01 €
|
Bilan financier (Pro forma - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 770 316 € |
| Annuel par m² | 67,74 € |
| Autres revenus | |
|---|---|
| Annuel | 28 119 € |
| Annuel par m² | 2,47 € |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 798 436 € |
| Annuel par m² | 70,21 € |
| Taxes | |
|---|---|
| Annuel | 43 841 € |
| Annuel par m² | 3,86 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 231 414 € |
| Annuel par m² | 20,35 € |
| Total des frais | |
|---|---|
| Annuel | 275 255 € |
| Annuel par m² | 24,21 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 523 181 € |
| Annuel par m² | 46,01 € |
Informations sur l’immeuble
| Prix | 8 384 220 € | Classe d’immeuble | C |
| Prix par lot | 88 255 € | Surface du lot | 2,67 ha |
| Type de vente | Investissement | Surface de l’immeuble | 11 371 m² |
| Taux de capitalisation | 6,24 % | Occupation moyenne | 98% |
| Nb de lots | 95 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 2006 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,15/1 000 m² |
| Style d’appartement | Avec jardin | Zone de développement économique [USA] |
Oui
|
| Zonage | Multi-family | ||
| Prix | 8 384 220 € |
| Prix par lot | 88 255 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,24 % |
| Nb de lots | 95 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 2,67 ha |
| Surface de l’immeuble | 11 371 m² |
| Occupation moyenne | 98% |
| Nb d’étages | 3 |
| Année de construction | 2006 |
| Ratio de stationnement | 0,15/1 000 m² |
| Zone de développement économique [USA] |
Oui |
| Zonage | Multi-family |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Broyeur d’ordures
- Réfrigérateur
- Four
- Cuisinière
- Sans tabac
- Accessible aux fauteuils roulants (chambres)
Caractéristiques du site
- Accès 24 h/24
- Centre de fitness
- Laverie
- Aire de jeux
- Service de blanchisserie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 9 | - | 84 |
| 2+2 | 55 | - | 98 |
| 3+2 | 31 | - | 109 |
1 1
Assez praticable à pied
40/100
Exceptionnellement adapté aux voitures
100/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 8911011100400026200 | Évaluation totale | 863 781 € (2025) |
| Évaluation du terrain | 0 € (2025) | Impôts annuels | 43 841 € (3,86 €/m²) |
| Évaluation des aménagements | 0 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
8911011100400026200
Évaluation du terrain
0 € (2025)
Évaluation des aménagements
0 € (2025)
Évaluation totale
863 781 € (2025)
Impôts annuels
43 841 € (3,86 €/m²)
Année d’imposition
2026
1 sur 53
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Springhill Falls Apartments | 1325 S Lillian Ave
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.

