Real Estate•InterCapital Group

Dallas-Fort Worth Multi-Family Equity I

Per the amended marketing rules adopted by the SEC, some investment details can only be shown to certain logged-in members.

Status

Closed

Recently funded

Accepting $10,000 - $500,000 investments

Have an account? Log in

Accepting $10,000 - $500,000 investments

Overview

Performance Update

• View the most recent update for Dallas-Fort Worth Multi-Family Equity I.

Invest in an equity ownership of Sevona Avion, a 97% occupied multi-family property in Dallas-Fort Worth (DFW), Texas. The three story garden-style apartment complex was built in 2012 and is located equidistant from both Dallas and Fort Worth central business districts (CBD).

The Property’s location benefits from major employment centers in the immediate area that drive renter demand, including American Airlines' corporate headquarters, the DFW International Airport, and the Great Southwest Industrial District, which is one of the largest industrial parks in the nation. Given the job demand drivers in the vicinity, the Dallas-Fort Worth area attracts young professionals and young families looking for ample job opportunities, which has contributed to the area having the largest population gain in the U.S in 2020. According to CBRE, available jobs grew by 147k in 2020.

The sponsor, InterCapital Group is an investment management firm focused on the acquisition and repositioning of multi-family assets in the U.S., with realized investments on 43 assets and an average gross IRR of 24%. InterCapital Group plans to upgrade 100% of unit interiors, common areas, and further improve curb appeal. The sponsor expects to increase rents on average by $157 per unit once the renovations are complete, which will bring rents closer to market, but still below newly constructed properties, helping to ensure that the complex remains competitively positioned. In addition to expected increased rents over the life of the investment, investors are also expected to benefit from capital appreciation at time of sale, which is expected to be within 5 years.

The offering is expected to provide investors a targeted net annualized return of 14-16%, of which an annualized ~6% is expected to be distributed quarterly as current income. The balance of the returns are expected to be achieved via appreciation of the property at the time of sale. Since this is an equity investment, there is potential for returns to be above or below the target range.

Important Notes

• Unrelated business taxable income (UBTI) is income earned by a tax-exempt entity that is not related to its exempt purpose. UBTI tends to be generated when a tax-exempt entity becomes an owner (in part or full) of a business (such as a limited partnership). LPs may generate taxable income in a retirement account if the partnership borrows money. As such, this offering is not available to pension plans, defined benefit plans, defined contribution plans, retirement plans, IRAs, 401(k) and 403(b) funds, and funds comprised of these plans and funds.

Highlights

Desirable location

Market dynamics

Job demand drivers

Experienced local sponsor

The greater Dallas-Fort Worth area has experienced significant increases in both population and job growth, making it one of the most desirable places to live in Texas. The property itself is located equidistant to both Dallas and Fort Worth CBDs, while still offering discounted living and a 25-30 minute commute to downtown Dallas.
The submarket where the property is located has performed well throughout the COVID-19 pandemic with stable leasing activity, rent growth, and investment. The lack of new development within the submarket during the early 2000’s has led to housing shortages, enabling owners to push rental rates higher while keeping vacancy rates below the Dallas-Fort Worth average. Rent prices still remain lower than the average rent in the broader Dallas-Fort Worth MSA, also contributing to higher renter demand.
- The average vacancy is 4.6% with year-on-year rental growth at 9.7%.
- CoStar predicts that over the next 5 years, vacancy is expected to remain static at ~5% and rents are expected to increase at an average of 5.76% per year.
Job demand drivers in very close proximity to the property include American Airlines' corporate HQ and DFW Airport, with these two companies alone employing more than 240k people. The Great Southwest Industrial District, which totals over 110M SF of industrial space and includes companies such as Cintas and Bell Textron, provides abundant job opportunities. The amount of quality employers in the submarket where the property is located have spurred population growth of 118k in 2020 alone, which was the largest population gain in the U.S. for the year.
Headquartered in Texas, the sponsor, InterCapital Group, was founded in 2010 as an investment management firm focused on the acquisition and repositioning of multi-family assets in the U.S., primarily operating in Texas. InterCapital Group is a full-service vertically integrated investment firm with property and construction management services provided by its affiliate, Dayrise Residential.
\ Since inception, the firm has acquired over 100 assets totaling ~40k apartment units, and has realized investments on 43 assets with an average gross IRR of 24%. Its current portfolio consists of ~19k units with a total value of ~$3B. InterCapital owns 24 multi-family assets in Texas, totalling over 8.3k units, with 14 properties (~5.2k units) specifically in the Dallas-Fort Worth area.

Essentials

Please refer to the Investment Memorandum in the Documents section for more details about this offering.

Capital structure

Where does Yieldstreet lie in terms of priority?

Yieldstreet’s $20.7M equity position is junior to $62.8M of senior debt. The senior loan was provided by a national private direct lender with over $16.6B of loans originated in 2020 and the remaining equity was provided by the sponsor, InterCapital Group. It is expected that ~$9M of Yieldstreet's $20.7M equity position will be assigned to an affiliate fund not yet launched to the public.

Cash flow

How do I get paid?

Over the life of the investment, investors are expected to receive a target annualized return of 14 - 16%, net of Yieldstreet’s management fee and structuring fee as further described in the Investment Memorandum. Investors are expected to receive cash flows from two sources: ~6% of annualized income from property rents, which is expected to be paid quarterly beginning second quarter 2022, and the balance of the returns are expected to be achieved via appreciation at time of sale of the property, which is anticipated to be within 5 years.

Slide 1 of 2

Assets

What is the collateral underlying the transaction?

Built in 2012, Sevona Avion is a three-story garden-style apartment complex located equidistant from Dallas and Fort Worth CBDs. In total, the property has 344 units, which consist of one bedroom (62% of units), two bedroom (35% of units), and three bedroom (3% of units) apartments. The property has been well-maintained since completion, helping to uphold its high quality curb appeal. Sevona Avion’s amenity package includes a resort style pool, poolside cabanas with TVs and refrigerators, outdoor lounge with fireplace, grille stations, fitness center, coffee bar and kitchen, business center, dog park, and attached garage parking in select units. Interiors of the units include stainless steel appliances, granite countertops, walk-in closets, crown molding and a private balcony or patio.

As of November 2021, the property was 97% occupied with an average in-place rent of $1,428/unit ($1.51 PSF) and limited concessions. The property will be managed by InterCapital’s internal property management arm, Dayrise Residential, founded in 2010 and managing over 19k apartment units across four states.

Returns & Management fees

Ann'l management fee

2.0%

Target ann'l net return

14 - 16%

Inv share in excess profits

100%

Target equity multiple

1.7x - 1.9x

Target ann'l cash yield

~6%

Schedule

Payment schedule

Quarterly + event based

First expected payment date

2Q 2022

Target term

5 years

Structure

Tax document

K-1

Offering structure

SPV

Expenses

Ann'l flat expense

0.25%

Slide 1 of 3

Returns & Management fees
Ann'l management fee
2.0%
Target ann'l net return
14 - 16%
Inv share in excess profits
100%
Target equity multiple
1.7x - 1.9x
Target ann'l cash yield
~6%
Schedule
Payment schedule
Quarterly + event based
First expected payment date
2Q 2022
Target term
5 years
Structure
Tax document
K-1
Offering structure
SPV
Expenses
Ann'l flat expense
0.25%

Docs

¹ Past performance is no guarantee of future results. Any historical returns, expected returns, or probability projections may not reflect actual future performance. All securities involve risk and may result in significant losses.

² Represents an average net realized internal rate of return (IRR) with respect to all matured investments in your portfolio, utilizing the effective dates and amounts to and from the investments and net of management fees and all other expenses charged to the investments. Past performance is not a reliable indicator of future results and should not be relied upon as the basis for making an investment decision. All securities involve risk and may result in significant losses, including the loss of principal invested.[read more]

³ "Annual interest," "Annualized Return" or "Target Returns" represents a projected annual target rate of interest or annualized target return, and not returns or interest actually obtained by fund investors. “Term" represents the estimated term of the investment; the term of the fund is generally at the discretion of the fund’s manager, and may exceed the estimated term by a significant amount of time. Unless otherwise specified on the fund's offering page, target interest or returns are based on an analysis performed by Yieldstreet of the potential inflows and outflows related to the transactions in which the strategy or fund has engaged and/or is anticipated to engage in over the estimated term of the fund. There is no guarantee that targeted interest or returns will be realized or achieved or that an investment will be successful. Actual performance may deviate from these expectations materially, including due to market or economic factors, portfolio management decisions, modelling error, or other reasons.

⁴ Reflects the annualized distribution rate that is calculated by taking the most recent quarterly distribution approved by the Fund's Board of Directors and dividing it by prior quarter-end NAV and annualizing it. The Fund’s distribution may exceed its earnings. Therefore, a portion of the Fund’s distribution may be a return of the money you originally invested and represent a return of capital to you for tax purposes.

⁵ Represents the sum of the interest accrued in the statement period plus the interest paid in the statement period.

⁶ The internal rate of return ("IRR") represents an average net realized IRR with respect to all matured investments, excluding our Short Term Notes program, weighted by the investment size of each individual investment, made by private investment vehicles managed by YieldStreet Management, LLC from July 1, 2015 through and including July 18th, 2022, after deduction of management fees and all other expenses charged to investments.

⁷ Investors should carefully consider the investment objectives, risks, charges and expenses of the Yieldstreet Prism Fund before investing. The prospectus for the Yieldstreet Prism Fund contains this and other information about the Fund and can be obtained by emailing [email protected] or by referring to www.yieldstreetprismfund.com. The prospectus should be read carefully before investing in the Fund. Investments in the Fund are not bank deposits (and thus not insured by the FDIC or by any other federal governmental agency) and are not guaranteed by Yieldstreet or any other party.

⁸ This tool is for informational purposes only. You should not construe any information provided here as investment advice or a recommendation, endorsement or solicitation to buy any securities offered on Yieldstreet. Yieldstreet is not a fiduciary by virtue of any person's use of or access to this tool. The information provided here is of a general nature and does not address the circumstances of any particular individual or entity. You alone assume the sole responsibility of evaluating the merits and risks associated with the use of this information before making any decisions based on such information.

300 Park Avenue 15th Floor, New York, NY 10022

844-943-5378

[email protected]

No communication by YieldStreet Inc. or any of its affiliates (collectively, “Yieldstreet™”), through this website or any other medium, should be construed or is intended to be a recommendation to purchase, sell or hold any security or otherwise to be investment, tax, financial, accounting, legal, regulatory or compliance advice, except for specific investment advice that may be provided by YieldStreet Management, LLC pursuant to a written advisory agreement between such entity and the recipient. Nothing on this website is intended as an offer to extend credit, an offer to purchase or sell securities or a solicitation of any securities transaction.

Any financial projections or returns shown on the website are estimated predictions of performance only, are hypothetical, are not based on actual investment results and are not guarantees of future results. Estimated projections do not represent or guarantee the actual results of any transaction, and no representation is made that any transaction will, or is likely to, achieve results or profits similar to those shown. In addition, other financial metrics and calculations shown on the website (including amounts of principal and interest repaid) have not been independently verified or audited and may differ from the actual financial metrics and calculations for any investment, which are contained in the investors’ portfolios. Any investment information contained herein has been secured from sources that Yieldstreet believes are reliable, but we make no representations or warranties as to the accuracy of such information and accept no liability therefore.

Private placement investments are NOT bank deposits (and thus NOT insured by the FDIC or by any other federal governmental agency), are NOT guaranteed by Yieldstreet or any other party, and MAY lose value. Neither the Securities and Exchange Commission nor any federal or state securities commission or regulatory authority has recommended or approved any investment or the accuracy or completeness of any of the information or materials provided by or through the website. Investors must be able to afford the loss of their entire investment.

Investments in private placements are speculative and involve a high degree of risk and those investors who cannot afford to lose their entire investment should not invest. Additionally, investors may receive illiquid and/or restricted securities that may be subject to holding period requirements and/or liquidity concerns. Investments in private placements are highly illiquid and those investors who cannot hold an investment for the long term (at least 5-7 years) should not invest.

Alternative investments should only be part of your overall investment portfolio. Further, the alternative investment portion of your portfolio should include a balanced portfolio of different alternative investments.

Articles or information from third-party media outside of this domain may discuss Yieldstreet or relate to information contained herein, but Yieldstreet does not approve and is not responsible for such content. Hyperlinks to third-party sites, or reproduction of third-party articles, do not constitute an approval or endorsement by Yieldstreet of the linked or reproduced content.

Investing in securities (the "Securities") listed on Yieldstreet™ pose risks, including but not limited to credit risk, interest rate risk, and the risk of losing some or all of the money you invest. Before investing you should: (1) conduct your own investigation and analysis; (2) carefully consider the investment and all related charges, expenses, uncertainties and risks, including all uncertainties and risks described in offering materials; and (3) consult with your own investment, tax, financial and legal advisors. Such Securities are only suitable for accredited investors who understand and are willing and able to accept the high risks associated with private investments.

Investing in private placements requires long-term commitments, the ability to afford to lose the entire investment, and low liquidity needs. This website provides preliminary and general information about the Securities and is intended for initial reference purposes only. It does not summarize or compile all the applicable information. This website does not constitute an offer to sell or buy any securities. No offer or sale of any Securities will occur without the delivery of confidential offering materials and related documents. This information contained herein is qualified by and subject to more detailed information in the applicable offering materials. Yieldstreet™ is not registered as a broker-dealer. Yieldstreet™ does not make any representation or warranty to any prospective investor regarding the legality of an investment in any Yieldstreet Securities.

Banking services are provided by Evolve Bank & Trust, Member FDIC.

Investment advisory services are only provided to clients of YieldStreet Management, LLC, an investment advisor registered with the Securities and Exchange Commission, pursuant to a written advisory agreement.

Our site uses a third party service to match browser cookies to your mailing address. We then use another company to send special offers through the mail on our behalf. Our company never receives or stores any of this information and our third parties do not provide or sell this information to any other company or service.

Read full disclosure

Privacy PolicyData Security

Website Data Collection Preferences

AccessibilityTerms of UseForm ADV Disclosure BrochureForm CRS