Luxe
DST

FULLY FUNDED

A 218 unit gated, garden-style Class A apartment built in 2015.
Scottsdale, AZ

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash):
5%
Fully Syndicated Value: $58,979,000
Equity Remaining: Fully Funded
Loan Amount:
$32,804,000
Hold Period: 7-10 year
Total Equity/Beneficial Interests: $26,175,000
LTV: 55.6%
Occupancy: 94.81% for year 1
Minimum purchase 1031: $100,000; Accredited

San Marcos Student Living
DST

FULLY FUNDED

New Construction Student Housing near Texas State University with 316 units.
San Marcos, TX

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash):
5%
Fully Syndicated Value:
$49,429,998
Equity Remaining: Fully Funded
Loan Amount: $25,101,000
Hold Period: 7-10 year
Total Equity/Beneficial Interests: $24,321,998
LTV: 50.79%
Occupancy: 95.3%
Minimum purchase 1031: $100,000; Accredited

Net Lease Portfolio
DST IV

FULLY FUNDED

A portfolio of five single-tenant retail properties structured as a DST.
Five States

Investment Type: Retail
First year projected lease payment as percentage of invested capital
(Cash on Cash):
5%
Fully Syndicated Value:
$19,495,000
Equity Remaining: Fully Funded
Loan Amount: $0
Hold Period: 11 year
Total Equity/Beneficial Interests: $19,495,000
LTV: No Financing
Occupancy: 100%
Minimum purchase 1031: $100,000; Accredited

View Current 1031 DST Property Offerings

Multifamily Portfolio
DST II

FULLY FUNDED

Arvada, built in 2013-14, 71 units and Greeley.
Two Colorado Locations

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash):
5%
Fully Syndicated Value: $59,047,037
Equity Remaining: Fully Funded
Loan Amount: $28,227,000
Hold Period: 7-10 year
Total Equity/Beneficial Interests: $30,820,037
LTV: 47.80%
Occupancy: Arvada Apartments: 95.8%
Greely Apartments: 97.9%
Minimum purchase 1031: $100,000; Accredited

National Income Properties
DST VI

FULLY FUNDED

A portfolio of single tenant lease properties.

Investment Type: Retail
First year projected lease payment as percentage of invested capital
(Cash on Cash):
5.47%
Fully Syndicated Value: $14,629,000
Equity Remaining: Fully Funded
Loan Amount: $7,785,000
Hold Period: 5-10 year
Total Equity/Beneficial Interests: $6,844,000
LTV: 53.22%
Occupancy: 100%
Minimum purchase 1031: $100,000; Accredited

Senior Care
DST I

FULLY FUNDED

Two Senior care properties with 96 beds.
Providence & St. George, UT

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash):
7.01%
Fully Syndicated Value: $13,959,700
Equity Remaining: Fully Funded
Loan Amount: $7,159,700
Hold Period: 5-10 year
Total Equity/Beneficial Interests: $6,800,000
LTV: 53.9%
Occupancy: 100%
Minimum purchase 1031: $100,000; Accredited

View Current 1031 DST Property Offerings

Lexington
DST

FULLY FUNDED

A 598 unit, garden style apartment community.
Nashville, TN

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash):
5.15%
Fully Syndicated Value: $109,725,000
Equity Remaining: Fully Funded
Loan Amount: $60,775,000
Hold Period: 7-10 year
Total Equity/Beneficial Interests: $48,950,000
LTV: 55.4%
Occupancy: 100%
Minimum purchase 1031: $100,000; Accredited

Estates at Crossroads
DST