Altnvest
Library307 Stockton Fee DST
Back to Offering

Offering Summary

Processed

307 Stockton Fee DST

307 Stockton Fee DST is a 150-unit multifamily trust offering located in Richmond, VA, requiring $18,949,297 in equity alongside $18,950,000 in mortgage debt. Target Year 1 distribution is 4.25%, with full-term projected average distribution at 4.13%.

Capital structure

Offering Equity$30.36M50.6% · $121,449 / unit
Offering Debt$29.64M

Offering price

$60.0M

Price / unit

$240,000

Units

250

Property age

12 yrs

Projected distribution rate

Avg 6.75%
Yr 1Term avg.
Yr 1 4.25%Term avg. 4.13%

Year-one distribution of 6.25% stepping to 7.20% by year seven.

The property

150-unit 1915-vintage multifamily asset in Richmond, VA

$23,000,000 acquisition price

307 Stockton Fee DST

multifamily residential property

The South Bank Apartments property was built in 1915.

307 Stockton Street, Richmond, Virginia

307 Stockton Street, Richmond, Virginia

150 unitsmultifamily residential property

$23,000,000

100.0% of portfolio

Seller
Property manager
Mercer Street
Sponsor

Mercer Street

Asset Type

Multifamily residential property

Location

307 Stockton Street, Richmond, Virginia

Units

150

Property Age

The South Bank Apartments property was built in 1915.

Offering Price

$37,899,297

Offering Debt

$18,950,000

Offering Equity

$18,949,297

Offering LTV

50%

Income % (Yr. 1)

4.25%

Avg. Income (Full Term)

4.13%

Minimum Cash Investment

Minimum 1031 Investment

Strengths

  • Conservative 50% offering LTV
  • 4.25% initial Year 1 projected distribution rate

Concerns

  • Full term average yield moderates to 4.13%
  • Total offering price reflects substantial markup over baseline acquisition cost