Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    1121 N College Dr Maryville, MO 64468

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    108-unit multifamily property near Northwest Missouri State University.

    Property size:
    59,184 SF
    Lot size:
    4.63 Acres

    Property Features for 1121 N College Dr

    General Information

    Standard status
    Active
    Size
    59,184 SF
    Lot size
    4.63 Acres

    Building Details

    Year built
    1972

    We can help!

    Listing Contact
    Jake Sullivan
    Source: Crexi

    Listing Agency: MMG Real Estate Advisors Listing Agent: Jake Sullivan

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Overview

    Maryville Multifamily Investment Opportunity

    Campus View Apartments, a 108-unit multifamily community in Maryville, Missouri, presents a value-add opportunity. A majority of the units are in classic condition, offering the potential to increase monthly rent by approximately $100 per unit through interior renovations. The property features a mix of one- and two-bedroom floor plans, catering to students, university staff, healthcare workers, and local employees. The location is walkable to Northwest Missouri State University. The property benefits from durable local demand drivers supported by education and healthcare employment, and limited new multifamily supply. Since 2022, the current ownership has completed approximately $835,000 in capital improvements, allowing new ownership to focus on revenue-generating interior upgrades. This property offers investors the opportunity to enhance cash flow and long-term value within a stable market. The property size is 59184 square feet.
    Location Intelligence

    Current Use by Public Records

    Campus View Apartments Apartment Complex

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Hair Salon Nail Salon Building Supply Gym & Fitness Center Pharmacy Auto Repair Shop

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Maryville
    County
    Nodaway
    State
    Missouri
    Longitude
    -94.882645
    Latitude
    40.356139

    Nearby Similar for Sale

    • $250,000
      Pending

      Maryville Multifamily Investment Opportunity

      Well-maintained multifamily property near NWMSU and downtown Maryville.
      825 N Buchanan St, Maryville, MO 64468
      View Details
    • $99,900
      0.20 Acres

      Maryville Duplex on Corner Lot

      Duplex in Maryville, walking distance to college and downtown.
      605 N Vine St, Maryville, MO 64446
      View Details
    • $198,000
      1,296 SF

      Charming Updated Home Near NWMSU

      Immaculate 3-bedroom home near campus and downtown Maryville.
      215 W 8Th St, Maryville, MO 64468
      View Details
    • $275,000
      845 SF

      Commercial Building on Main Street

      One-level commercial building with parking and patio on Main Street.
      811 S Main St, Maryville, MO 64468
      View Details
    • $140,000

      Well-Maintained Office Space Available

      Ready-to-move-in office space with included furniture and newer HVAC.
      106 E 3Rd St, Maryville, MO 64468
      View Details
    • $89,500

      Prime Maryville Industrial Lot

      Large lot, existing lease income.
      315 Vine St, Maryville, MO 64468
      View Details

    FAQs

    What type of property is this?
    Apartment building - 108-unit multifamily property near Northwest Missouri State University.
    Where is this apartment building located?
    The property is located at 1121 N College Dr Maryville, MO.
    What are key features of this property?
    This property features: - Value-add opportunity: Increase rent by approximately $100 per unit with interior renovations.; - Over $835,000 in capital improvements completed since 2022.; - 108-unit multifamily community with one- and two-bedroom floor plans.
    Request Owner's contact information
    1121 N College Dr Maryville, MO 64468
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    1121 N College Dr
    Maryville, MO 64468
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    1121 N College Dr Maryville, MO 64468
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Jake Sullivan
    Real Estate License ID: 2021028059
    Learn More
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!