Bourne Kennewick
DST
FULLY FUNDED
Washington
Investment Type: Elder Care and Memory Care
First year projected lease payment as percentage of invested capital
(Cash on Cash): 6%
Fully Syndicated Value: $45,210,600
Equity Remaining: Fully Funded
Loan Amount: $26,350,000
Hold Period: 7 year
Total Equity/Beneficial Interests: $18,860,000
LTV: 58.3%
Occupancy: Varies
Minimum purchase 1031: $100,000; Accredited
Black Pine Royalty
1031 Program
FULLY FUNDED
Investment Type: Energy Royalty
First year projected lease payment as percentage of invested capital
(Cash on Cash): 9%
Fully Syndicated Value: $11,300,000
Equity Remaining: Fully Funded
Loan Amount: No Loan – All Cash
Hold Period: 5-8 year
Total Equity/Beneficial Interests: $11,300,000
LTV: NA
Occupancy: NA
Minimum purchase 1031: $100,000; Accredited
L82 Sarasota
DST
FULLY FUNDED
Sarasota, Florida
Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash): 5%
Fully Syndicated Value: $88,100,000
Equity Remaining: Fully Funded
Loan Amount: $42,625,000
Hold Period: 7-10 year
Total Equity/Beneficial Interests: $45,475,000
LTV: 48.38%
Occupancy: 95%
Minimum purchase 1031: $100,000; Accredited
HomePlace
DST
FULLY FUNDED
Class A garden style multifamily property.
Prattville, Alabama
Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash): 5.4%
Fully Syndicated Value: $43,925,000
Equity Remaining: Fully Funded
Loan Amount: $24,375,000
Hold Period: 7-10 year
Total Equity/Beneficial Interests: $15,673,000
LTV: 55.49%
Occupancy: 91.25%
Minimum purchase 1031: $100,000; Accredited
Amcor
DST
FULLY FUNDED
New Albany, OH
Investment Type: Net Lease Commercial
First year projected lease payment as percentage of invested capital
(Cash on Cash): 5.75%
Fully Syndicated Value: $23,565,000
Equity Remaining: Fully Funded
Loan Amount: $13,650,000
Hold Period: 7-10 year
Total Equity/Beneficial Interests: $98,479,389
LTV: 57.9%
Occupancy: 100%
Minimum purchase 1031: $100,000; Accredited
Healthcare Hospitality
DST
FULLY FUNDED
St. Louis, Missouri
Investment Type: Hospitality
First year projected lease payment as percentage of invested capital
(Cash on Cash): 6.25%
Fully Syndicated Value: $49,346,196
Equity Remaining: Fully Funded
Loan Amount: $22,400,000
Hold Period: 7-10 year
Total Equity/Beneficial Interests: $26,946,196
LTV: 45.39%
Occupancy: Varies
Minimum purchase 1031: $100,000; Accredited