Fayetteville, GA Portfolio
221 Units Across Two Apartment Complexes in Fayetteville, GA, an affluent Suburb of Atlanta
Projected Return: Average Cash on Cash: 7%
Internal Rate of Return (IRR): 15%
Equity Multiple (EM): 1.8x-2.0x
Hold Period: 5-7 Years
Avalon of Hermitage
145 Units Apartment Complexes in Nashville, TN
Projected Return: Average Cash on Cash: 8%
Internal Rate of Return (IRR): 16%
Equity Multiple (EM): 2.1x
Hold Period: 5 Years
Little Lane, Carson City NV
171 units new townhome construction subdivision close to Carson City downtown
Pref Return: 15%
Internal Rate of Return (IRR): 17%
Equity Multiple (EM): ~1.5x
Hold Period: 3-4 Years
Botanica Oak Hills, San Antonio TX
96 units New Construction Class A Multifamily Wellness Residences
Pref Return: 10%
Internal Rate of Return (IRR): 22%
Equity Multiple (EM): ~1.8x
Hold Period: 3-4 Years
Avondale Commons, Avondale AZ
320 units New Construction Class B Multifamily
Pref Return: 8%
Internal Rate of Return (IRR): 16%
Equity Multiple (EM): ~2.3x
Hold Period: 5-6 Years
Villas On Fir, Granger IN
290 units Class A Suburban Luxury Apartments
CoC: 11%
Internal Rate of Return (IRR): 16%
Equity Multiple (EM): ~3.3x
Hold Period: 7-10 Years
Basswood Manor, Dallas TX
212 units Class B Value Add Multifamily
Pref Return: 8%
Internal Rate of Return (IRR): 13%
Equity Multiple (EM): ~1.8x
Hold Period: 5-7 Years
Country Club, Huntsville AL
200 units Class B Value Add Multifamily
CoC: 9-10%
Internal Rate of Return (IRR): 17-18%
Equity Multiple (EM): ~2.0x
Hold Period: 5-7 Years
JFK Holiday Inn,
New York NY
201 units Value Add Hotel Renovation
CoC: 6%
Internal Rate of Return (IRR): 20-23%
Equity Multiple (EM): ~2.3x
Hold Period: 4-5 Years
District 52, San Angelo, TX
52 units Class B Value Add Multifamily
CoC: 6-8%
Internal Rate of Return (IRR): 6-8%
Equity Multiple (EM): 1.9-2.0x
Hold Period: 5 Years
Cortland Copperleaf,
Houston, TX
240 units Class A value Add Multifamily
CoC: 6-8%
Internal Rate of Return (IRR): 14-16%
Equity Multiple (EM): ~2.0x
Hold Period: 5 Years
Cortland Med Center, Houston TX
344- unit Multifamily Asset
CoC: 6.6%
Internal Rate of Return (IRR): 17.7%
Equity Multiple (EM): 2.13x
Hold Period: 5 Years
Grand Riviera, Irving TX
206-unit Multifamily Asset
CoC: 5.7%
Internal Rate of Return (IRR): 17-18%
Equity Multiple (EM): 1.6-1.65x
Hold Period: 3 Years
