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.

Multifamily

This investment program owns three residential properties located in Goodyear, Arizona; Laveen, Arizona and Williamsburg, Virginia. Collectively, the properties offer 698 units and feature several layout options which include one-, two- and three-bedroom selections. Each of the properties provides an

This investment program owns three residential properties located in Goodyear, Arizona; Laveen, Arizona and Williamsburg, Virginia. Collectively, the properties offer 698 units and feature several layout options which include one-, two- and three-bedroom selections. Each of the properties provides an extensive array of resident amenities, including a swimming pool, outdoor grilling areas, and common spaces for entertaining.

  • LocationPhoenix MSA/ Williamsburg, VA
  • Year Built/Renovated2020, 2021
  • LTV35.79%
  • Property Purchase Price$ 285,890,000
  • Equity from Investors$ 209,327,056
  • Loaded Cap Rate3.12%
  • Year 1 Cash Flow3.10%
  • Acquisition Cap Rate3.56%
  • PPM Date28/06/2022
  • Active OfferingNo
  • Reg D Exemption506(b)
  • Loan$ 116,700,000
  • Investment Cost$ 326,027,056
  • Appraised Value$ 286,000,000
  • Occupancy89.56%
  • No. Units698
  • Per Unit Cost$ 409,585
  • Loaded Per Unit Cost$ 467,097
  • Price Per SF$ 443
  • Avg Rent Per SF$ 1.71
  • Interest Rate2.60%
  • DSCR3.36x
  • Total Expenditures (% of Equity)17.09%
  • Total Expenditures (% of Total Syndication)10.97%
  • Initial Reserves (% of Total Syndication)1.34%
  • Loaded Cap Rate Spread4.37%
  • Residual B/E Cap Rate0.81%
  • Residual Cap Rate Spread

Medical Office

This investment program owns a medical office building operated by Advocate Health and Hospitals Corporation d/b/a Advocate Medical Group. The newly built property features a 21,270-square-foot, two-story building with 68 parking spaces and 25 exam rooms. The property is located

This investment program owns a medical office building operated by Advocate Health and Hospitals Corporation d/b/a Advocate Medical Group. The newly built property features a 21,270-square-foot, two-story building with 68 parking spaces and 25 exam rooms. The property is located on the northwest side of Chicago near Interstates 90 and 94 and provides primary patient care as well as specialized care as needed. The property is not encumbered by permanent financing.

  • LocationChicago, IL
  • Year Built/Renovated2022
  • LTV0.00%
  • Property Purchase Price$ 16,250,000
  • Equity from Investors$ 18,589,754
  • Loaded Cap Rate3.94%
  • Year 1 Cash Flow3.50%
  • Acquisition Cap Rate4.51%
  • PPM Date10/06/2022
  • Active OfferingNo
  • Reg D Exemption506(b)
  • Loan$ –
  • Investment Cost$ 18,589,754
  • Appraised Value$ 16,400,000
  • Occupancy100.00%
  • No. UnitsN/A
  • Per Unit CostN/A
  • Loaded Per Unit CostN/A
  • Price Per SF$ 760
  • Avg Rent Per SF$ 34.79
  • Interest RateN/A
  • DSCRN/A
  • Total Expenditures (% of Equity)11.44%
  • Total Expenditures (% of Total Syndication)11.44%
  • Initial Reserves (% of Total Syndication)1.15%
  • Loaded Cap Rate Spread4.64%
  • Residual B/E Cap Rate0.13%
  • Residual Cap Rate Spread

Senior Living

This offering consists of a 114,671 rentable-square-foot senior living property located in Algonquin, Illinois, providing 186 total units across independent living, assisted living, and memory care options. The property is managed by Life Care Services™, a nationally recognized leading provider

This offering consists of a 114,671 rentable-square-foot senior living property located in Algonquin, Illinois, providing 186 total units across independent living, assisted living, and memory care options. The property is managed by Life Care Services™, a nationally recognized leading provider of senior lifestyle products and services.

  • LocationAlgonquin, IL (Chicago MSA)
  • Year Built/Renovated2016
  • LTV38.02%
  • Property Purchase Price$ 63,000,000
  • Equity from Investors$ 46,208,179
  • Loaded Cap Rate4.97%
  • Year 1 Cash Flow4.75%
  • Acquisition Cap Rate5.89%
  • PPM Date20/06/2023
  • Active OfferingNo
  • Reg D Exemption506(b)
  • Loan$ 28,350,000
  • Investment Cost$ 74,558,179
  • Appraised Value$ 70,000,000
  • Occupancy91.00%
  • No. Units190
  • Per Unit Cost$ 331,579
  • Loaded Per Unit Cost$ 392,411
  • Price Per SF$ 549
  • Avg Rent Per SF$ 8.72
  • Interest Rate4.71%
  • DSCR2.74x
  • Total Expenditures (% of Equity)17.94%
  • Total Expenditures (% of Total Syndication)11.12%
  • Initial Reserves (% of Total Syndication)4.38%
  • Loaded Cap Rate Spread6.69%
  • Residual B/E Cap Rate0.80%
  • Residual Cap Rate Spread

Multifamily

171-unit Class A apartment community located in Tempe, Arizona. • Built in 2021, Hudson on Farmer is a community located in what the Sponsor believes is the most dynamic market in the Phoenix metro. • 146,639 net rentable square feet

171-unit Class A apartment community located in Tempe, Arizona. • Built in 2021, Hudson on Farmer is a community located in what the Sponsor believes is the most dynamic market in the Phoenix metro. • 146,639 net rentable square feet located in a single, six-story mid-rise building on 1.38 acres. • Amenities include resort-inspired pool and heated spa, outdoor lounge with fire pits, state-of-the-art fitness center and yoga studio, electric vehicle charging stations, bike parking room, and contemporary resident lounge. • Mark-Taylor is a privately-held Arizona-based developer, owner, and investment manager of multifamily communities. • Established in 1985, Mark-Taylor has over 35 years of experience in the Phoenix market with over 18,500 Class A units under management.1 Hudson on Farmer is located adjacent to Whole Foods, within walking distance of ASU, and within biking distance of all major attractions and employers in the submarket. The Master Lease allows the Master Tenant to operate and lease the Property to tenants on behalf of the Trust in compliance with the 1031 Exchange rules for the Trust. • Mixed-use development currently finishing construction adjacent to the Property. • Expected to bring 25K+ new jobs, 4M square feet of Class A office space, and 300k square feet of retail amenities.2 As of April, 2021, the property has a rent-to-income ratio of nearly 5:1 and collections averaging nearly 100% despite the impacts of COVID-19.

  • LocationTempe, AZ
  • Year Built/Renovated2021
  • LTV49.18%
  • Property Purchase Price$ 96,000,000
  • Equity from Investors$ 54,550,000
  • Loaded Cap Rate3.40%
  • Year 1 Cash Flow3.42%
  • Acquisition Cap Rate3.81%
  • PPM Date29/04/2022
  • Active OfferingNo
  • Reg D Exemption506(b)
  • Loan$ 52,800,000
  • Investment Cost$ 107,350,000
  • Appraised Value$ 97,700,000
  • Occupancy92.00%
  • No. Units171
  • Per Unit Cost$ 561,404
  • Loaded Per Unit Cost$ 627,778
  • Price Per SF$ 655
  • Avg Rent Per SF$ 2.33
  • Interest Rate3.25%
  • DSCR2.10x
  • Total Expenditures (% of Equity)19.34%
  • Total Expenditures (% of Total Syndication)9.83%
  • Initial Reserves (% of Total Syndication)1.66%
  • Loaded Cap Rate Spread4.86%
  • Residual B/E Cap Rate1.05%
  • Residual Cap Rate Spread

Multifamily

HIGH-GROWTH, TECHNOLOGY-DRIVEN LOCATION • Abundance of new shopping, dining, and entertainment options. • Minutes away from downtown Phoenix. • Located a short drive away from USAA Regional Headquarters, the Deer Valley Airport, Farmers Insurance Regional Headquarters, Honeywell, Wells Fargo, and

HIGH-GROWTH, TECHNOLOGY-DRIVEN LOCATION • Abundance of new shopping, dining, and entertainment options. • Minutes away from downtown Phoenix. • Located a short drive away from USAA Regional Headquarters, the Deer Valley Airport, Farmers Insurance Regional Headquarters, Honeywell, Wells Fargo, and more. • Direct access to 101 Freeway and Interstate 17. MAJOR EMPLOYERS • Taiwan Semiconductor Manufacturing Company (TSMC) • USAA • Farmers Insurance • Honeywell • American Express COMPELLING DEMOGRAPHICS • Median household income in the submarket is expected to grow 17.3% by 2027.6 • Average age is 36 with the largest share of residents in the 25-35 range.7 • Strong, consistent in-migration of residents, employers, and jobs. TSMC PROXIMITY • TSMC plant is expected to add more than 80,000 indirect jobs over the next five years.8 • 40 direct supplier companies are relocating or expanding into the region to support TSMC’s operations. • Estimated to make an economic impact of $2.9 billion.9

  • LocationPhoenix, AZ
  • Year Built/Renovated2023
  • LTV48.01%
  • Property Purchase Price$ 79,183,750
  • Equity from Investors$ 47,200,000
  • Loaded Cap Rate6.19%
  • Year 1 Cash Flow5.02%
  • Acquisition Cap Rate7.09%
  • PPM Date09/12/2023
  • Active OfferingNo
  • Reg D Exemption506(c)
  • Loan$ 43,587,500
  • Investment Cost$ 90,787,500
  • Appraised Value$ 79,300,000
  • Occupancy100.00%
  • No. Units292
  • Per Unit Cost$ 271,177
  • Loaded Per Unit Cost$ 310,916
  • Price Per SF$ 454
  • Avg Rent Per SF$ 3.26
  • Interest Rate5.91%
  • DSCR2.15x
  • Total Expenditures (% of Equity)17.28%
  • Total Expenditures (% of Total Syndication)8.98%
  • Initial Reserves (% of Total Syndication)3.80%
  • Loaded Cap Rate Spread7.20%
  • Residual B/E Cap Rate0.11%
  • Residual Cap Rate Spread

Multifamily

Hines HREX Multifamily I DST is a 199-unit multi-family property located in Chicago, Illinois – 1 mile northwest of Chicago’s central business district. The property is in the Fulton Market District in the heart of downtown Chicago and less than

Hines HREX Multifamily I DST is a 199-unit multi-family property located in Chicago, Illinois – 1 mile northwest of Chicago’s central business district. The property is in the Fulton Market District in the heart of downtown Chicago and less than a 5-minute walk away from the Ogilvie Transportation Center and multiple L train stations, residents remain in close proximity to work, family and friends. Individual units feature in-unit washers and dryers, stainless steel appliances, quartz countertops, and hardwood-style flooring. The property presents an expansive amenity set including a resort-style rooftop swimming pool with cabanas, and an outdoor terrace with a chef’s kitchen, pool table, outdoor barbeque grill stations and firepits. Additionally, the property offers residents access to a 24-hour fitness center, yoga studio, library, private work pods and co-working space, indoor/outdoor dog runs and EV charging stations.

  • LocationChicago, IL
  • Year Built/Renovated2017
  • LTV0.00%
  • Property Purchase Price$ 72,600,000
  • Equity from Investors$ 79,850,837
  • Loaded Cap Rate4.89%
  • Year 1 Cash Flow4.03%
  • Acquisition Cap Rate5.38%
  • PPM Date09/01/2023
  • Active OfferingNo
  • Reg D Exemption506(b)
  • Loan$ –
  • Investment Cost$ 79,850,837
  • Appraised Value$ 73,200,000
  • Occupancy95.50%
  • No. Units199
  • Per Unit Cost$ 364,824
  • Loaded Per Unit Cost$ 401,260
  • Price Per SF$ 538
  • Avg Rent Per SF$ 4.16
  • Interest RateN/A
  • DSCRN/A
  • Total Expenditures (% of Equity)8.16%
  • Total Expenditures (% of Total Syndication)8.16%
  • Initial Reserves (% of Total Syndication)0.92%
  • Loaded Cap Rate Spread5.90%
  • Residual B/E Cap Rate0.52%
  • 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