Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    120 Water Lily Dr Bozeman, MT 59718
    Back to Search
    Property profile & analytics

    120 Water Lily Dr, Bozeman, MT 59718

    View on Map
    • Garden apartment buildings
    • 12,506 SF
    • 0.66 lot acres
    For Sale
    $3,125,000
    View Listing →
    Stabilized Multifamily Investment Opportunity For Sale
    $3,125,000
    11,811 SF

    Stabilized Multifamily Investment Opportunity

    12-plex in Bozeman, strong rental history, secure income.

    120 Water Lily Dr, Bozeman, MT 59718
    View Listing
    Property ID
    US52-0171397
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Garden apartment buildings

    Property Details for 120 Water Lily Dr

    Year built
    2015
    Construction
    WOOD
    Lot size
    0.66 lot acres
    Property type
    Garden apartment buildings
    APN
    06-0798-09-4-05-01-0000
    APU
    6079809405010000

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    May 31, 2023 — Kam Holdings LLC — Deed · related $1.5M · First Interstate Bank
    Jul 10, 2015 — Kam Holdings LLC Norton Ranch Homes LLC Warranty Deed —

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Bozeman
    County
    Gallatin
    State
    Montana
    Longitude
    -111.11
    Latitude
    45.6775
    CBSA code
    14580
    CBSA name
    BOZEMAN, MT MICROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $24,873
    $0.00
    $0.00
    $3,866,900
    -
    $527,672
    $3,339,228
    $3,866,900

    Comparable in this City

    • Value Estimation by Request
      20,118 SF

      1185 Twin Lks Ave

      GARDEN APT, COURT APT (5+ UNITS)
      1185 Twin Lks Ave, Bozeman, MT 59718-4138
      View Details
    • Value Estimation by Request
      20,118 SF

      1150 Twin Lks Ave

      GARDEN APT, COURT APT (5+ UNITS)
      1150 Twin Lks Ave, Bozeman, MT 59718
      View Details
    • Value Estimation by Request
      9,704 SF

      2517 College St

      GARDEN APT, COURT APT (5+ UNITS)
      2517 College St, Bozeman, MT 59718
      View Details
    • Value Estimation by Request
      70,942 SF

      300 Enterprise Blvd

      GARDEN APT, COURT APT (5+ UNITS)
      300 Enterprise Blvd, Bozeman, MT 59718-5160
      View Details
    • Value Estimation by Request
      30,801 SF

      1546 Tempest Ct

      GARDEN APT, COURT APT (5+ UNITS)
      1546 Tempest Ct, Bozeman, MT 59718-6734
      View Details
    • Value Estimation by Request
      42,132 SF

      2210 Remington Way, Unit 2220

      GARDEN APT, COURT APT (5+ UNITS)
      2210 Remington Way, Bozeman, MT 59718-5457
      View Details

    Similar Nearby for Sale

    • $485,000
      1,843 SF

      Bozeman Retail Condo - West Main St.

      Prime West Main Street storefront condo.
      2320 Main St, Bozeman, MT 59718
      View Details
    • $1,895,000
      6,545 SF

      Bozeman Commercial Condo - Prime Location

      Spacious Condo, Great Natural Light, Seller Financing
      1819 22Nd Ave, Bozeman, MT 59718
      View Details
    • $2,488,664
      5,144 SF

      Bozeman Commercial Condo - Prime Location

      5,144 sq ft Condo, Stunning Views, Liquor License Negotiable
      1450 Twin Lakes Ave, Bozeman, MT 59718
      View Details
    • Contact for pricing
      11,811 SF

      Stabilized Multifamily Investment Opportunity

      12-plex in Bozeman, strong rental history, secure income.
      120 Water Lily Dr, Bozeman, MT 59718
      View Details
    • $6,975,000

      Bozeman Multifamily Investment Opportunity

      Four newer buildings with excellent rental history in a great location.
      852 Rookery, Bozeman, MT 59718
      View Details
    • $645,000
      1,654 SF

      Bozeman Commercial Condo - Prime Location

      1654 sq ft Office Condo, Ideal Location
      3701 Trakker Trl, Bozeman, MT 59718
      View Details

    Similar Nearby for Lease

    • $2,141 /Mo
      800 SF

      Modern Office in Growing Bozeman

      Professional office space in a strategic Bozeman location.
      3508 Laramie Dr, Bozeman, MT 59718
      View Details
    • $28 SF/Yr
      2,490 SF

      Bozeman Office Space For Rent

      Second-floor office space in a busy Bozeman office park.
      1925 N 22Nd Ave, Bozeman, MT 59718
      View Details
    • $20 SF/Yr
      9,205 SF

      Renovated Retail Space on Highway

      Renovated retail space with highway frontage and ample parking.
      8440 Huffine Ln, Bozeman, MT 59718
      View Details
    • Contact for pricing
      2,500 SF

      Retail Space in Power Center

      12,000 SF midbox space available in Bozeman, Montana.
      2975 Max Ave, Bozeman, MT 59718
      View Details
    • Contact for pricing
      8,187 SF

      Retail Space South of 4Corners

      Retail space for rent, centrally located near Highway 191.
      81211 Gallatin Rd, Bozeman, MT 59718
      View Details
    • $17 SF/Yr
      18,500 SF

      Spacious Warehouse in Four Corners

      18,500 SF warehouse with customer-facing space near Bozeman.
      188 Pronghorn Trl, Bozeman, MT 59718
      View Details
    View Listing
    Request Owner's contact information
    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.
    120 Water Lily Dr
    Bozeman, MT 59718
    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
    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

    Thank You for Inquiry
    120 Water Lily Dr, Bozeman, MT, 59718
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!