deal image
13001 Yorkridge Dr, Charlotte, NC 901 Wildwood Crossing, Birmingham, AL 3780 Towne Crossing, Kennesaw, GA 3900 George Busbee Pkwy NW, Kennesaw, GA
PRG Southeast MF Portfolio - Value Add - $90M LP Equity Request
Asset ClassMultifamily
# Units: 1.28 KAccess Data Room
overview of deal

Overview

On behalf of its client, Phoenix Realty Group (PRG), Newmark seeks a $25M-$90M LP equity partner for the off-market acquisition and value add repositioning of 1 to 4 assets (1,284 units) of a multifamily portfolio (Charlotte, Kennesaw (Atlanta suburb), Birmingham, AL).

Access the Data Room

Investment Highlights

  • Experienced Sponsor (PRG) - 3 decades focused on MF/owns 11k units
  • Garden style, market rate, workforce housing
  • Acquiring below replacement cost ($179k/unit for 1989-1997 vintage)
  • 5.8% T3 going in yield stabilizing at 6.8% untrended
  • 93% average occupancy
  • Renovate classic units (98%) to realize $160-$230 rent premiums
  • Implement green energy retrofits to realize operating expense savings
  • Deal level 18.1% IRR/2x MOIC (5 yr hold assuming 63% LTC)
  • 5Yr fixed rate loan bought down to 4.7% rate
  • 6% year 1 cash on cash yield

Sources and Uses

$
.
$.
Purchase Price
230,000,000
Debt (63%)
162,000,000
Closing/Financing Costs
9,831,000
Equity
94,800,000
Common Area Improvements
7,110,000
Equity - LP (95%)
90,000,000
Unit Renovations
9,900,000
Equity - GP (5%)
4,800,000
Total
256,800,000
Total
256,800,000
deal gallery image
deal gallery image
deal gallery image
deal image

Inquire

Listing provided by Revere CRE