Capital & Debt
In-Place Agency Debt Provides the Capital Structure Backbone
The portfolio combines a $37.05M acquisition basis with approximately $29.8M of assumed debt and a defined capital plan. The debt is primarily fixed-rate, interest-only agency financing with maturity in 2029.
Assumed Debt$29.81M
Blended Coupon5.16%
Purchase LTV80.5%
Total Common Equity~$10.38M
Max Outside LP Raise~$9.34M
Sponsor / Family Co-Invest≥ $1.04M
Sources & Uses
Purchase price$37,050,000
Capital plan$1,532,300
Closing costs, fees & reserves$1,608,075
Total capitalization$40,190,375
Assumed senior debt$29,814,035
Total common equity$10,376,340
Minimum sponsor / principal / family co-investment (10%)≥ $1,037,634
Maximum outside LP capital to be raised≤ $9,338,706
Debt by Asset
| Asset | Debt | Coupon | Purchase LTV | Maturity |
|---|
| Village Square | $11.79M | 5.24% | 81.3% | 2029 |
| Heritage | $9.52M | 4.985% | 81.7% | 2029 |
| The Wimbledons | $8.51M | 5.24% | 78.0% | 2029 |
| Portfolio | $29.81M | 5.16% | 80.5% | 2029 |