projected returns

Preferred Return

8.0%

LP/GP Split

85/15

IRR

15.11%

Equity Multiple

1.97x

Avg. Cash Flow

4.00%

Annualized Returns

19.33%

Why we love this deal

Rise at the Northern is a property that meets our criteria. Currently operating as The Northern, the property is deemed as a B+ class property in a B+ location. The asset is a 108-unit multifamily community built in 1983.

Operational Value-Add by implementing bulk cable, valet trash, carport parking, and other efficiencies to increase rents by only $89 per unit

30%+ discount from peak pricing 36-48 months ago.

Distressed Seller selling for loss of capital

Significant upside by renovating 100% of interior units to light value-add scope.

our track record

67 Acquisitions
11 Exits
$2.7B+ Acquisition Value
12,572 Units
NEVER Lost an investor dollar

Purchase Price

$21,700,000

Number of Units

108

Vintage

1983

Rentable Square Feet

offering summary

Purchase Price

$21,700,000

Equity Raise

$9,761,125

Occupancy

95.4%

Cap Rate (T3/ PF Exp)

5.77%

Projected Exit Cap Rate

4.70%

Hold Period

2-5 Years

minimum investment

$100,000

financial summary

equity member class with preferred cash on cash return

8.0% preferred cash on cash return; 85/15 LP/GP split on sale

sources

Debt – Funded at closing $15,932,360
Debt – Future funding (funded when we submit CapEx draws) $1,370,561
Equity $9,761,125

Total

$27,064,046

uses

Purchase Price $21,700,000
CapEx $1,370,561
Closing Costs (legal fees, interest rate cap, third party reports, etc.) $1,236,111
Acquisition Fee $1,085,000
Lender Origination Fees $519,088
Prepaid Expenses (Insurance and Taxes) $90,221
Prepaid Interest $63,066
Reserves (Held at property's bank account) $1,000,000

Total

$27,064,046