DST Examples

Please Note:

Opportunities in open fund DSTs are restricted to accredited investors in compliance with SEC Regulation D. Public solicitation of these opportunities is prohibited. The examples shown are not available for investment and are intended to give a clearer understanding of what typical DST investments have entailed.

If you are interested in exploring current DST investment opportunities that are compliant with SEC regulations and are suitable for your financial status, we encourage you to contact us. By filling out the "Contact Me" fields or reaching out directly, we can initiate the process of verifying whether you meet the accredited investor criteria. Once verified, our team can offer personalized, consultative services to align with your investment goals, especially if you are considering or are in the midst of a 1031 Exchange.

For any inquiries or to begin the qualification process, please contact us today.

Senior Living

INVESTMENT PLAN: 145-unit independent living community completed in 2020. The property is comprised of one three-story residential apartment building situated on approximately 7.45 acres, offering a mix of one- and two-bedroom units. Maximize revenue and occupancy over the holding period.

INVESTMENT PLAN: 145-unit independent living community completed in 2020. The property is comprised of one three-story residential apartment building situated on approximately 7.45 acres, offering a mix of one- and two-bedroom units. Maximize revenue and occupancy over the holding period. Distribute monthly cash flow. Sell in approximately 10 years, or when the market dictates.

  • LocationKnoxville, TN
  • Year Built/Renovated2020
  • LTV44.74%
  • Property Purchase Price$ 49,500,000
  • Equity from Investors$ 31,800,000
  • Loaded Cap Rate5.27%
  • Year 1 Cash Flow4.40%
  • Acquisition Cap Rate6.12%
  • PPM Date18/04/2023
  • Active OfferingNo
  • Reg D Exemption506(c)
  • Loan$ 25,750,000
  • Investment Cost$ 57,550,000
  • Appraised Value$ 53,900,000
  • Occupancy97.93%
  • No. Units145
  • Per Unit Cost$ 341,379
  • Loaded Per Unit Cost$ 396,897
  • Price Per SF$ 478
  • Avg Rent Per SF$ 4.61
  • Interest Rate5.63%
  • DSCR2.10x
  • Total Expenditures (% of Equity)18.54%
  • Total Expenditures (% of Total Syndication)10.25%
  • Initial Reserves (% of Total Syndication)3.74%
  • Loaded Cap Rate Spread6.73%
  • Residual B/E Cap Rate0.61%
  • Residual Cap Rate Spread

Multifamily

Passco Springhouse DST is a 224-unit apartment community located in Louisville, Kentucky – 15 minutes east of downtown Louisville. The property is equidistant to many commercial corridors featuring various retail and dining options along with several grocery stores including Costco,

Passco Springhouse DST is a 224-unit apartment community located in Louisville, Kentucky – 15 minutes east of downtown Louisville. The property is equidistant to many commercial corridors featuring various retail and dining options along with several grocery stores including Costco, Kroger, Target and Walmart. The area features multiple country clubs, golf courses, recreational activities and access to numerous public and private institutions. The neighborhood boasts a median household income over $91,000 and consists primarily of families and young adults. The DST has plans and sufficient reserves set aside to enhance property-wide landscaping, repaint building exteriors and remodel the community amenities including the resident clubhouse, pool and the fitness center. The DST’s business plan is to implement an aggressive marketing campaign and revenue management program to maintain high occupancy levels through a nationally recognized third-party property management company.

  • LocationLouisville, KY
  • Year Built/Renovated2016
  • LTV45.73%
  • Property Purchase Price$ 47,000,000
  • Equity from Investors$ 30,850,000
  • Loaded Cap Rate4.47%
  • Year 1 Cash Flow3.40%
  • Acquisition Cap Rate5.41%
  • PPM Date29/06/2023
  • Active OfferingNo
  • Reg D Exemption506(c)
  • Loan$ 26,000,000
  • Investment Cost$ 56,850,000
  • Appraised Value$ 49,000,000
  • Occupancy97.32%
  • No. Units224
  • Per Unit Cost$ 209,821
  • Loaded Per Unit Cost$ 253,795
  • Price Per SF$ 202
  • Avg Rent Per SF$ 1.38
  • Interest Rate5.25%
  • DSCR1.84x
  • Total Expenditures (% of Equity)19.77%
  • Total Expenditures (% of Total Syndication)10.73%
  • Initial Reserves (% of Total Syndication)6.60%
  • Loaded Cap Rate Spread5.80%
  • Residual B/E Cap Rate0.39%
  • Residual Cap Rate Spread

Multifamily

Passco Sea Sound DST consists of a 300-unit apartment community located in Panama City Beach, Florida – 5 minutes north of the downtown core. Sea Sound Apartments is located in the Panama City MSA, equidistant from Tallahassee and Pensacola. Newly

Passco Sea Sound DST consists of a 300-unit apartment community located in Panama City Beach, Florida – 5 minutes north of the downtown core. Sea Sound Apartments is located in the Panama City MSA, equidistant from Tallahassee and Pensacola. Newly constructed in 2022, the property is currently 94.67% occupied and offers 1-, 2- and 3-bedroom floor plans ranging on average from 650 – 1,445 square feet. The DST has plans and sufficient reserves set aside to enhance landscaping property wide, update flooring in community areas, add virtual fitness programs to the fitness center and refresh exterior paint.

  • LocationPanama City Beach, FL
  • Year Built/Renovated2022
  • LTV43.08%
  • Property Purchase Price$ 90,000,000
  • Equity from Investors$ 59,250,000
  • Loaded Cap Rate4.73%
  • Year 1 Cash Flow3.59%
  • Acquisition Cap Rate5.47%
  • PPM Date22/11/2022
  • Active OfferingNo
  • Reg D Exemption506(c)
  • Loan$ 44,845,000
  • Investment Cost$ 104,095,000
  • Appraised Value$ 92,900,000
  • Occupancy94.67%
  • No. Units300
  • Per Unit Cost$ 300,000
  • Loaded Per Unit Cost$ 346,983
  • Price Per SF$ 277
  • Avg Rent Per SF$ 1.66
  • Interest Rate6.06%
  • DSCR1.79x
  • Total Expenditures (% of Equity)18.06%
  • Total Expenditures (% of Total Syndication)10.28%
  • Initial Reserves (% of Total Syndication)3.26%
  • Loaded Cap Rate Spread5.98%
  • Residual B/E Cap Rate0.51%
  • Residual Cap Rate Spread

Multifamily

Constructed in 2019, One Riverwalk Apartments is a 303-unit multifamily property located in Knoxville, The property is 96.37% occupied and offers studio, 1- and 2-bedroom floor plans ranging on average from 450 – 1,213 square feet. One Riverwalk Apartments is

Constructed in 2019, One Riverwalk Apartments is a 303-unit multifamily property located in Knoxville, The property is 96.37% occupied and offers studio, 1- and 2-bedroom floor plans ranging on average from 450 – 1,213 square feet. One Riverwalk Apartments is centrally located along the Volunteer Landing riverwalk within walking distance to shopping, dining, entertainment attractions and downtown Knoxville’s only marina. Additionally, the property has direct access to several major interstates including I-40 and I-275, providing access to the greater Knoxville area. The DST has plans and sufficient reserves set aside to add value by enhancing common areas and property landscaping, upgrading exercise equipment, refreshing the building interior and exterior and building a dog park.

  • LocationKnoxville, TN
  • Year Built/Renovated2019-2020
  • LTV46.26%
  • Property Purchase Price$ 120,750,000
  • Equity from Investors$ 74,700,000
  • Loaded Cap Rate4.26%
  • Year 1 Cash Flow4.10%
  • Acquisition Cap Rate4.91%
  • PPM Date31/10/2023
  • Active OfferingNo
  • Reg D Exemption506(c)
  • Loan$ 64,290,000
  • Investment Cost$ 138,990,000
  • Appraised Value$ 126,350,000
  • Occupancy96.37%
  • No. Units303
  • Per Unit Cost$ 398,515
  • Loaded Per Unit Cost$ 458,713
  • Price Per SF$ 451
  • Avg Rent Per SF$ 2.45
  • Interest Rate3.12%
  • DSCR2.91x
  • Total Expenditures (% of Equity)17.97%
  • Total Expenditures (% of Total Syndication)9.66%
  • Initial Reserves (% of Total Syndication)3.47%
  • Loaded Cap Rate Spread4.87%
  • Residual B/E Cap Rate-0.04%
  • Residual Cap Rate Spread

Multifamily

INVESTMENT PLAN: 280-unit apartment community completed in 2021. The Property is comprised of nine 3-story residential buildings, six single-story detached garages, a single-story clubhouse building, a fitness building, and a yoga building situated on approximately 16.63 acres. Maximize revenue

INVESTMENT PLAN: 280-unit apartment community completed in 2021. The Property is comprised of nine 3-story residential buildings, six single-story detached garages, a single-story clubhouse building, a fitness building, and a yoga building situated on approximately 16.63 acres. Maximize revenue and occupancy over the holding period. Distribute monthly cash flow. Sell in approximately 10 years, or when the market dictates.

  • LocationBirmingham, AL
  • Year Built/Renovated2021
  • LTV35.44%
  • Property Purchase Price$ 90,000,000
  • Equity from Investors$ 67,100,000
  • Loaded Cap Rate3.47%
  • Year 1 Cash Flow3.20%
  • Acquisition Cap Rate4.01%
  • PPM Date18/04/2022
  • Active OfferingNo
  • Reg D Exemption506(c)
  • Loan$ 36,829,000
  • Investment Cost$ 103,929,000
  • Appraised Value$ 93,400,000
  • Occupancy96.10%
  • No. Units280
  • Per Unit Cost$ 321,429
  • Loaded Per Unit Cost$ 371,175
  • Price Per SF$ 341
  • Avg Rent Per SF$ 1.93
  • Interest Rate4.14%
  • DSCR2.33x
  • Total Expenditures (% of Equity)15.76%
  • Total Expenditures (% of Total Syndication)10.18%
  • Initial Reserves (% of Total Syndication)2.57%
  • Loaded Cap Rate Spread4.58%
  • Residual B/E Cap Rate0.57%
  • Residual Cap Rate Spread

Multifamily

Passco Canal 1535 DST consists of a 330-unit apartment community located in downtown New Orleans – 7 blocks from Bourbon Street and the French Quarter. Strategically positioned in downtown New Orleans, residents of Canal 1535 enjoy direct access to the

Passco Canal 1535 DST consists of a 330-unit apartment community located in downtown New Orleans – 7 blocks from Bourbon Street and the French Quarter. Strategically positioned in downtown New Orleans, residents of Canal 1535 enjoy direct access to the French Quarter, which features live/work/play lifestyle. Built in 2020, Canal 1535 is currently 84.24% occupied and offers 1- and 2-bedroom floor plans ranging on average from 636 – 1,221 square feet. The DST has plans and sufficient reserves set aside to refresh paint property wide, update property landscaping and enhance the 5th floor terrace with the addition of an outdoor kitchen, barbecues, fire pit and new furniture.

  • LocationNew Orleans, LA
  • Year Built/Renovated2020
  • LTV32.46%
  • Property Purchase Price$ 120,000,000
  • Equity from Investors$ 93,650,000
  • Loaded Cap Rate3.56%
  • Year 1 Cash Flow3.20%
  • Acquisition Cap Rate4.11%
  • PPM Date21/04/2022
  • Active OfferingNo
  • Reg D Exemption506(c)
  • Loan$ 45,000,000
  • Investment Cost$ 138,650,000
  • Appraised Value$ 123,300,000
  • Occupancy87.00%
  • No. Units330
  • Per Unit Cost$ 363,636
  • Loaded Per Unit Cost$ 420,152
  • Price Per SF$ 403
  • Avg Rent Per SF$ 3.00
  • Interest Rate4.28%
  • DSCR2.45x
  • Total Expenditures (% of Equity)15.55%
  • Total Expenditures (% of Total Syndication)10.50%
  • Initial Reserves (% of Total Syndication)2.31%
  • Loaded Cap Rate Spread4.68%
  • Residual B/E Cap Rate0.57%
  • Residual Cap Rate Spread

Listing Type

DST

FULY FUNDED

Location

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash): 
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

Listing Type

DST

FULY FUNDED

Location

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash): 
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

Listing Type

DST

FULY FUNDED

Location

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash): 
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

Listing Type

DST

FULY FUNDED

Location

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash): 
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

Listing Type

DST

FULY FUNDED

Location

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash): 
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

Listing Type

DST

FULY FUNDED

Location

Investment Type: Multi-Family
First year projected lease payment as percentage of invested capital
(Cash on Cash): 
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

Request Query