Log In/Sign Up
Your email has been sent.
Springhill Falls Apartments 1325 S Lillian Ave 95 Unit Apartment Building $9,750,000 ($102,632/Unit) 5.68% Cap Rate Bolivar, MO 65613



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.
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 | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$829,200
|
$6.77
|
| Other Income |
$32,700
|
$0.27
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$861,900
|
$7.04
|
| Taxes |
$50,983
|
$0.42
|
| Operating Expenses |
$256,823
|
$2.10
|
| Total Expenses |
$307,806
|
$2.51
|
| Net Operating Income |
$554,094
|
$4.53
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $829,200 |
| Annual Per SF | $6.77 |
| Other Income | |
|---|---|
| Annual | $32,700 |
| Annual Per SF | $0.27 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $861,900 |
| Annual Per SF | $7.04 |
| Taxes | |
|---|---|
| Annual | $50,983 |
| Annual Per SF | $0.42 |
| Operating Expenses | |
|---|---|
| Annual | $256,823 |
| Annual Per SF | $2.10 |
| Total Expenses | |
|---|---|
| Annual | $307,806 |
| Annual Per SF | $2.51 |
| Net Operating Income | |
|---|---|
| Annual | $554,094 |
| Annual Per SF | $4.53 |
Property Facts
| Price | $9,750,000 | Building Class | C |
| Price Per Unit | $102,632 | Lot Size | 6.60 AC |
| Sale Type | Investment | Building Size | 122,400 SF |
| Cap Rate | 5.68% | Average Occupancy | 98% |
| No. Units | 95 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2006 |
| Property Subtype | Apartment | Parking Ratio | 1.58/1,000 SF |
| Apartment Style | Garden | Opportunity Zone |
Yes
|
| Zoning | Multi-family | ||
| Price | $9,750,000 |
| Price Per Unit | $102,632 |
| 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
| Parcel Number | 8911011100400026200 | Total Assessment | $1,004,490 |
| Land Assessment | $0 | Annual Taxes | $50,983 ($0.42/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
Property Taxes
Parcel Number
8911011100400026200
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$1,004,490
Annual Taxes
$50,983 ($0.42/SF)
Tax Year
2025
1 of 57
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
Springhill Falls Apartments | 1325 S Lillian Ave

