FORMALIZED DUE DILIGENCE PROCESS 
Sponsors

The team at our affiliated broker-dealer, RM Securities, conducts diligence on of the issuer, including detailed background checks, criminal checks, bad actor checks, and reference checks on sponsors. In addition to screening for any criminal background, we may also turn down sponsors due to poor reference checks, even if the background and criminal checks are satisfactory.

Escrow accounts

We require unaffiliated sponsors to use an unaffiliated third-party escrow agent.* When an investor makes an investment with such sponsors using the RealtyMogul platform, the investor’s money is transferred directly into a third-party escrow account. All closing conditions in connection with a sponsor’s contingency offering need to be met before the third-party escrow agent will approve releasing investor funds to the issuer or general partner. For example, if an issuer or general partner plans to use funds for a real estate acquisition that does not ultimately transact, the third-party escrow agent will not transfer investor funds to the issuer or general partner, and funds will be returned to investors.

Unless otherwise disclosed, escrow accounts are not required for some investments that accommodate 1031 investments where the property is already acquired.

Boots on the ground

Our processes typically includes visiting certain properties (or a subset of properties if it's a fund) to confirm the real estate is what and where the real estate is supposed to be. For certain properties that accommodate 1031 exchange investments, the team will review third-party prepared due diligence reports in lieu of a site visit.

Detailed Checklists

We have formalized processes and checklists for every private placement deal listed on the platform.

Confidentiality Agreement
To access the Sponsor’s private offering documents for this investment, you must first acknowledge and agree to the below.
By clicking the ‘I Agree’ button below:
Funded
Estimated Hold Period 3-5 years
Estimated First Distribution 3/2020
FUNDED 100%
...
View Our Due Diligence Process
Investment Returns: Discerning investors don't rely on a single projected return metric as a basis to invest. Rather, when assessing a potential investment, we encourage you to evaluate all information provided by a sponsor including the business plan, assumptions, and risk factors which can be found in the relevant offering documents. This approach is consistent with our requirements as a broker-dealer, which prohibit us from communicating projected returns.
webinar-background
PROJECT WEBINAR
COMING SOON!
PROJECT WEBINAR COMING SOON!
ExchangeRight Net Leased Portfolio 32 DST - 1031
Offered By
ExchangeRight Real Estate LLC - NLP 32
Investment Type Equity
Overview
1031 eligible DST offering featuring credit tenants on long term leases. Diversified Portfolio Including Medical, Grocery, Discount Retail, Agricultural, Automotive, and Pharmaceutical Tenants.
Partner

Experienced real estate company that reports having over $2.4 billion of assets under management across over 650+ properties.

Occupancy

The Portfolio is 100% leased across eight different tenant groups and 27 different properties.

Portfolio

Portfolio is geographically diverse and includes a diversified mix of tenants including CVS Pharmacy, Walgreens, Dollar General, Hobby Lobby, and more.

Property at a glance
Leverage 53.63% Loan-to-Value/ 2.84x Debt Service Coverage Ratio
Tenant & Property Diversification Eight Different Tenant Groups & 27 Different Properties
Credit Tenancy 21 of the 27 Properties are Leased to Investment Grade Tenants
Long Term Existing Leases Existing Lease Terms Range From 10 - 15 Years Remaining
Acquisition Price $103,387,903
Investment Highlights
Portfolio includes a diversified mix of tenants including multiple credit quality tenants
Experienced repeat Sponsor with multiple 1031 eligible Net Leased Portfolios
Geographic diversification among Properties in Portfolio
Low leveraged Portfolio (53.63% Loan-to-Value) with 2.84x Debt Service Coverage Ratio
Management

ExchangeRight Real Estate LLC - NLP 32

ExchangeRight is committed to providing 1031-exchangeable DST offerings of value-added multifamily properties and net-leased portfolios. Our multifamily platform targets Class B apartments with stable income and value added upside potential. Our multifamily offerings feature strong cash flow, high debt coverage ratios, conservative underwriting, long-term fixed-rate financing, and the potential to enhance return with value-added strategies.

In addition to intentionally structuring offerings with an alignment of interest with investors, the principals of the company have taken a personal investment position in each DST offering that has been brought to market. Each of our DST offerings provides both 1031 and cash investors with pass-through tax deferral advantages.

  • Warren Thomas, CPA
    Founder and Managing Director
  • David Fisher, CPA
    Managing Member
  • Joshua Ungerecht
    Managing Member
  • Dave Van Steenis
    Chief Financial Officer
Warren Thomas, CPA
Founder and Managing Director

Warren currently serves as a managing member for ExchangeRight Real Estate. He is focused on the securitization, broker dealer, and registered representative relations sides of the business. Warren is the co-founder and president over a number of integrated wealth management and securitized real estate companies with Joshua Ungerecht. Prior to focusing on the securitized 1031 exchange market in 2003, Warren developed an extensive tax practice including estate planning, financial planning, and real estate advisory services. Warren has over 30 years of experience as a CPA and has been an active commercial real estate investor for the past 15 years. He graduated in 1978 from Biola University with a B.S. in Business Administration, specializing in Accounting. He also earned a master's degree in Taxation from Golden Gate University in 1993. He maintains Series 6, 7, 22, 24, 39,63, and 79 Securities Licenses.

David Fisher, CPA
Managing Member

David Fisher enjoyed a successful career in banking and finance for 20 years. He is now focused on the management success of ExchangeRight and on managing his own investments. He began his career with KPMG in the tax department, and then worked in tax, treasury, and acquisitions for Wells Fargo for over nine years. He was North American Head of Asset and Structured Finance for HSBC's Investment Banking division for the last seven years of his banking career. David and his banking teams executed international financings in excess of $4 billion. He has been an active real estate investor for the past 10 years and has interests in over 30 partnerships across nine states. He graduated from the University of Northern Iowa in 1993, Magna Cum Laude in Accounting, and earned national honors with the Elijah Watt Sells Award on the May 1993 CPA exam.

Joshua Ungerecht
Managing Member

Joshua currently serves as a managing member for ExchangeRight Real Estate. He is focused on the operations, investment structuring, and acquisitions aspects of the business. Concurrently, he serves as CEO and Chief Investment Officer over a number of integrated wealth management and securitized real estate companies. He developed one of the industry's leading due diligence platforms in securitized real estate analysis. Together with Warren Thomas, Joshua has overseen the acquisition of over $500 million in real estate since 2003. Joshua graduated from The Master's College, Summa Cum Laude with a B.A. in Theology, Apologetics, and Missions, and is currently on leave from Talbot Graduate School, where he was pursuing an M.A. in Philosophy of Religion and Ethics. He also maintains Series 7, 22, 24, 63, 65, and 79 Securities Licenses and an active California real estate license.

Dave Van Steenis
Chief Financial Officer

Dave currently serves as Chief Financial Officer for ExchangeRight Real Estate. He is focused on financial reporting and acquisitions for the Company. Dave began his career with KPMG in the financial services audit practice, and most recently was with Kaufman Jacobs Real Estate Investments were he was involved in the investment acquisition, capital markets, and financial reporting aspects of the business. Dave graduated from Trinity Christian College with highest honors with a B.S. in Accounting and a Finance concentration. Dave is a CPA and is also a CFA Level III candidate.

Track Record

Completed Prior Programs
Offering Description Targeted Annualized Return Actual Annualized Return*
Net-Leased Preferred Equity Fund 1 Shorter-term fund to acquire and sell net-leased assets for the Sponsor. Range of 12-20%** 12.93%
Net-Leased Perferred Equity Fund 2 Shorter-term fund to acquire and sell net-leased assets for the Sponsor. Proforming as expected. Range of 8-12%** 10.11%
Acquisition Notes Company that issues short term debt capital to the Sponsor to acquire and sell net-leased assets. Performing as expected. Range of 12-14%** 12%
Multifamily 1 - Van Mark Creek Apartments One apartment community consisting of 144 units.  7.16% 7.27%
Multifamily 2 - Mira Bella and San Martin Apartments Two apartment communities consisting of 378 units. 6.68% 6.82%
Multifamily 3 - Lakeside at Arbor Place Apartments One apartment community consisting of 246 units.  6.54% 11.08
Multifamily 5 - Crystal Lake Florida Apartments One apartment community consisting of 224 units.  6.44% 8.51%
Net-Leased Portfolio 1 Portfolio of two long-term net-leased properties leased to Family Dollar. One of the two properties sold in January 2015 and the other sold in August 2019. 7.33% 9.39% - 10.63%
Net-Leased Portfolio 2 Portfolio of seven long-term net-leased properties leased to Family Dollar (6) and Dollar General (1). 7.45% 9.22% - 10.93%
Net-Leased Portfolio 8 Portfolio of thirteen long-term net-leased properties leased to Advance Auto Parts (3), AutoZone (2), CVS (1), Dollar General (2), Family Dollar (1), Franciscan Alliance (1), Ross Stores (1) and Tractor Supply (2). 7.35% 7.69% - 9.99%
Net-Leased Portfolio 12 Portfolio of nineteen single-tenant properties net-leased to necessity-based retail and healthcare tenants that are 100% occupied and operating as Advance Auto Parts (3), Dollar General (9), Family Dollar (1), Fresenius Medical Care (1), Kroger (1), Napa Auto Parts (2), Tractor Supply Co. (1), and Walgreens (1). 6.3% 7.01% - 9.92%
Current Programs
Offering Description Targeted Annualized Return Actual Annualized Return*
Income Fund - Class I REIT offering of an identified portfolio of single-tenenat, net-leased properties with investment grade and national creditworthy tenants.  6.50% 6.85%
Income Fund - Class A REIT offering of an identified portfolio of single-tenenat, net-leased properties with investment grade and national creditworthy tenants.  6.11% 6.44%
Net-Leased Preferred Equity Fund 4 Shorter-term Fund to acquire and sell net-leased assets for the Sponsor. Performing as expected.  7.00% 7.00%
Net-Leased Preferred Equity Fund 3 Shorter-term Fund to acquire and sell net-leased assets for the Sponsor. Performing as expected. 8.25% 8.25%
Net-Leased Preferred Equity Income Fund Preferred equity investment to acquire single-tenant, net-leased properties woth investment grade and national creditworthy tenants.  6.50% 6.85%
Acquisitions Notes 2 Company that issues short term debt capital to the Sponsor to acquire and sell net-leased assets. Performing as expected. Range of 8-
12%**
10.00%
Acquisition Notes 3 Company that issues short term debt capital to the Sponsor to acquire and sell assets. Performing as expected. 8.25% 8.25%
Net-Leased Portfolio 3 Portfolio of nine long-term net-leased properties leased to Family Dollar (8) and Dollar General (1). Performing as expected. 7.52% 7.52%
Net-Leased Portfolio 4 Portfolio of eleven long-term net-leased properties leased to Family Dollar (8), Dollar General (1), Aaron's (1) and Advance Auto Parts (1). Performing as expected. 7.00% 7.00%
Net-Leased Portfolio 5 Portfolio of fourteen long-term net-leased properties leased to Family Dollar (5), Dollar General (4), Advance Auto Parts (2), AutoZone (1), Sherwin Williams (1) and The Christ Hospital (1). Performing as expected. 6.27% 6.27%
Net-Leased Portfolio 6 Portfolio of sixteen long-term net-leased properties leased to Family Dollar (3), Dollar General (8), Advance Auto Parts (1), AutoZone (1), CVS (1), Dollar Tree (1) and Tractor Supply  (1). Performing as expected. 7.83% 7.83%
Net-Leased Portfolio 7 Portfolio of sixteen long-term net-leased properties leased to Family Dollar (4), Dollar General (8), Advance Auto Parts (1), CVS (1), Napa Auto Parts (1), and O'Reilly Auto Parts (1). Performing  as expected. 7.80% 7.80%
Net-Leased  Portfolio 9 Portfolio of twenty-two long-term net-leased properties leased to Advance Auto Parts (4), AutoZone (4), CVS (1), Dollar General (9), Hobby Lobby (1), Napa Auto Parts (2) and TCF National Bank (1). Performing  as expected. 7.20% 7.20%
Net-Leased Portfolio 10 Portfolio of twenty-two long-term net-leased properties leased to Advance Auto Parts (3), AutoZone (1), CVS (1), Dollar General (5), Dollar Tree (1), Family Dollar (4), Napa Auto Parts (2), O'Reilly Auto Parts (2), PNC Bank (1) and Tractor Supply (2). Performing as expected. 7.13% 7.13%
Net-Leased Portfolio 11 Portfolio of seventeen long-term net-leased properties leased to Advance Auto Parts (3), CVS (1), Dollar General (5), Family Dollar (2), Hobby Lobby (1), Napa  Auto Parts (3), Sherwin- Williams (1) and Walgreens (1). 6.78% 6.78%
Net-Leased Portfolio 12 Portfolio of nineteen long-term net-leased properties leased to Advance Auto Parts (3), Dollar General (9), Family Dollar (1), Fresenius Medical Care (1), Kroger (1), Napa Auto Parts (2), Tractor Supply (1), and Walgreens (1). 6.64% 6.80%
Net-Leased Portfolio 13 Portfolio of twenty long-term net-leased properties leased to Advance Auto Parts (1), CVS, (1), Dollar General (5), Family Dollar (4), Hobby Lobby (1), Napa Auto Parts (1), Sherwin Williams (4), Tractor Supply (1) and Walgreens (2). 6.64% 6.80%
Net-Leased Portfolio 14 Portfolio of seventeen long-term net-leased properties leased to Advance Auto Parts (1), Athletico Physical Therapy (1), Dollar General (6), Fresenius Medical Care (2), MedSpring (1), Napa Auto Parts (1), O’Reilly Auto Parts (1), Tractor Supply (1) and Walgreens (3). 6.62% 6.68%
Net-Leased Portfolio 15 Portfolio of sixteen long-term net-leased properties leased to Advance Auto Parts (2), CVS (1), Dollar General (6), Family Dollar (1), Fresenius Medical Care (1), Goodwill (1), Hobby Lobby (1), Indianapolis Osteopathic Hospital (1) and Walgreens (2). 6.53% 6.53%
Net-Leased Portfolio 16 Portfolio of nineteen long-term net-leased properties leased to Advance Auto Parts (3), Dollar General (7), Family Dollar (1), Hobby Lobby (1), Sherwin Williams (1), Tractor Supply (2) and Walgreens (4). 6.78% 6.78%
Net-Leased Portfolio 17 Portfolio of sixteen long-term net-leased properties leased to Advance Auto Parts (1), Dollar General (7), Goodwill (1), Pick ‘n Save (Kroger Guarantee) (1), Napa Auto Parts (1), Tractor Supply (2), Verizon Wireless (1) and Walgreens (2) . 6.84% 6.84%
Net-Leased Portfolio 18 Portfolio of seventeen long-term net-leased properties leased to Advance Auto Parts (1), CVS (1), Dollar General (6), Fresenius Medical Care (1), Hobby Lobby (1), Napa Auto Parts (1), Tractor Supply (2) and Walgreens (4). 6.65% 6.65%
Net-Leased Portfolio 19 Portfolio of twenty one long-term net-leased properties leased to Advance Auto Parts (2), Dollar General (9), Fresenius Medical Care (1), Hobby Lobby (1), Napa Auto Parts (2), Verizon Wireless (1) and Walgreens (3). 6.78% 6.78%
Net-Leased Portfolio 20 Portfolio of sixteen long-term net-leased properties leased to Advanced Auto Parts (3), Dollar General (4), Fresenius Medical Care (1), BioLife Plasma Services LP (1), NAPA Auto Parts (1), Pick n Save (1), Tractor Supply (2), Verizon Wireless (1) and Walgreens (2).  6.50% 6.50%
Net-Leased Portfolio 21 Portfolio of twenty long-term net-leased properties leased to Advanced Auto Parts (1), Dollar General (6), Frensenius Medical Care (3), Hobby Lobby (1), Nappa Auto Parts (2), O'Reilly Auto Parts (1), Tractor Supply (3) and Walgreens (3). 6.38% 6.42%
Net-Leased Portfolio 22 Portfolio of fifteen long-term net-leased properties leased to BioLife Plasma Services (1), CVS (1), Dollar General (4), Family Dollar (1), First Midwest Bank (1), Fresenius Medical Care (1), Pick ‘n Save (1), Tractor Supply (2) and Walgreens (3). 6.27% 6.27%
Net-Leased Portfolio 23 Portfolio of twenty-four long-term net-leased properties leased to Advance Auto Parts (2), AutoZone (2), Dollar General (8), Family Dollar (2), GIANT Food Store (1), Tractor Supply (2), and Walgreens (7). 6.19% 6.30%
Net-Leased Portfolio 24 Portfolio of twenty-four long-term net-leased properties leased to Advance Auto Parts (2), BioLife Plasma Services (2), CVS (1), Dollar General (5), Dollar Tree (1), Fresenius Medical Care (1), Pick ‘n Save (1), Sherwin Williams (1), Tractor Supply (3) and Walgreens (7). 6.13% 6.13%
Net-Leased Portfolio 25 Portfolio of twenty-one long-term net-leased properties leased to BioLife Plasma Services (2), Dollar General (8), Family Dollar (2), Hobby Lobby (1), Hy-Vee (1), Tractor Supply (3), and Walgreens (4). 6.10% 6.15%
Net-Leased Portfolio 26 Portfolio of nineteen long-term net-leased properties leased to Advanced Auto Parts (1), AutoZone (1), CVS (1), Dollar General (5), Hy-Vee (1), Pick n' Save (1), Tractor Supply (4), and Walgreens (5). Performing as projected.  6.08% 6.10%
Net-Leased Portfolio 27 Portfolio of eighteen long-term net-leased properties leased to Advanced Auto Parts (1), BioLife Plasma Services (1), Dollar General (4), Dollar Tree (1), Hy-Vee (1), O'Reilly Auto Parts (2), Pick n' Save (1), Tractor Supply (1), and Walgreens (6). Performing as projected. 6.34% 6.34%
Net-Leased Portfolio 28 Portfolio of twenty-three long-term net-leased properties leased to Dollar General (6), Dollar Tree (1), Fresenius Medical Care (1), Hobby Lobby (2), O'Reilly (1), Pick 'n Save (2), Tractor Supply (2), and Walgreens (8). Perfoming as projected. 6.34% 6.82%
Net-Leased Portfolio 29 Portfolio of twenty-four long-term net-leased properties leased to BioLife Plasma Services (1), CVS (1), Dollar General (10), Fresenius Medical Care (2), Hobby Lobby (1), Tractor Supply (2), and Walgreens (7). Performing as projected.  6.75% 6.82%
Net-Leased Portfolio 30 Portfolio of twenty-one long-term net-leased properties leased to AutoZone (1), Dollar General (8), Fresenious Medical Care (1), Giant Eagle (1), Hobby Lobby (1), Tractor Supply Co. (4), and Walgreens(5). Performing as projected.  6.74% 6.80%
Net-Leased Portfolio 31 Portfolio of 25 long-term net-leased properties leased to Advance Auto Parts (1), BioLife Plasma Services (1), CVS (4), Dollar General (7), Giant Eagle (1), Hobby Lobby (2), Hy-Vee (1), Tractor Supply Co. (5), and Walgreens (3). Performing as projected. 6.72% 6.76%
Multifamily 4 - North Austin Apartment Portfolio Three (3) apartment communities consisting of 422 units. Performing as expected. 6.68% 6.68%
Multifamily 6 - El Paso Apartment Portfolio  Two (2) apartment communities consisting of 393 units. Performing as projected.  5.95% 6.03%

 

*These returns were provided by and calculated by the Sponsor

**These investment opportunities are open-ended (i.e. Investors come into the fund at different times) resulting in a range of returns

*** Past performance may not be indicative of future results. 

On February 11, 2020 (the “Loan Closing Date”), the Sponsor acquired the Properties for an aggregate acquisition cost of $103,387,903 and then assigned all of the Properties to the Trust pursuant to the terms of the Trust Agreement. The Properties are now owned 100% by the Trust. In conjunction with the purchase of the Properties, ExchangeRight NLP 32 Master Lessee ("Master Lessee") became the lessor under the Tenants’ leases. The Trust is a passive owner of the Properties and is not to be involved in any manner in the active management of the Properties. The Manager has been appointed to manage the Trust pursuant to the Trust Agreement.

Investors are being offered the opportunity to invest in a portfolio of twenty-seven (27) single-tenant, long-term net-leased retail assets (the "Portfolio", or the "Properties") that are currently 100% occupied. The Portfolio is composed of a diversified tenant base:

  • 26.22% - CVS Pharmacy
  • 17.38% - Tractor Supply
  • 15.36% - Walgreens
  • 14.24% -  Hobby Lobby
  • 11.32% - Dollar General
  • 6.87% - BioLife Plasma Services
  • 6.46% - Fresenius Medical Care  
  • 2.15% - Advance Auto Parts

*Percentages based on tenant's Net Operating Income.

ExchangeRight Net-Leased Portfolio 32 DST, a Delaware Statutory Trust ("DST"), owns the Portfolio, and ExchangeRight Real Estate, LLC ("Sponsor") is offering beneficial interests in the trust to investors. The Sponsor is retaining at least a 1.0% ownership interest in the Portfolio and is offering up to 99.0% of the beneficial interests in the DST to accredited investors ("Beneficial Owners"). The Trust expects to provide the Beneficial Owners a return on their investment in two primary ways: (i) in the form of monthly cash distributions to the Beneficial Owners; and (ii) upon any Disposition of the Properties.

The total offering amount is $119,840,000 of which $64,270,000 is equity and $55,570,000 is long-term fixed rate financing.​

This offering is designed for two types of investors. "Existing 1031 Investors" who have already sold or are planning to sell an existing property that is 1031 eligible and want to invest in this offering to complete their 1031 exchange.  As well as "Cash Investors" who are investing with funds that are not part of an existing 1031 exchange but want the option for future sales to be 1031 exchange eligible. Existing 1031 Investors may invest for a minimum of $100,000; Cash Investors may invest for a minimum of $25,000 at the Sponsor's discretion.

Property Information
Property Details
Tenant Location Credit Rating Size Current NOI Lease Type Lease Expiration
Advance Auto Parts Ocoee, FL BBB-  7,000 $138,250 NN 11/30/2032
BioLife Plasma Services Phoenix, AZ BBB+  13,985 $411,522 NNN 7/31/2034
CVS Pharmacy Yeadon, PA BBB  10,125 $160,000 NN 12/31/2029
CVS Pharmacy Marietta, GA BBB  10,880 $301,920 NNN 1/31/2031
CVS Pharmacy Eagan, MN BBB  10,880 $196,892 NNN 1/31/2030
CVS Pharmacy South Lyon, MI BBB  10,880 $190,872 NNN 1/31/2030
CVS Pharmacy Vestavia Hills, AL BBB  10,880 $194,243 NNN 1/31/2030
CVS Pharmacy Channelview, TX BBB  11,222 $253,964 NNN 9/28/2033
CVS Pharmacy Atlanta, GA BBB  11,800 $385,152 NN 1/31/2034
Dollar General Asheville, NC BBB  9,002 $126,372 NNN 9/30/2034
Dollar General Jackson, MI BBB  9,100 $93,120 NNN 9/30/2034
Dollar General Port Huron, MI BBB  9,026 $99,826 NNN 12/31/2034
Dollar General Midland, TX BBB  9,026 $94,672 NNN 7/31/2033
Dollar General Midland, TX BBB  10,640 $119,388 NNN 8/31/2033
Dollar General Mishawaka, IN BBB  9,354 $92,871 NNN 2/1/2033
Dollar General Goshen, IN BBB  9,205 $99,952 NNN 11/30/2034
Fresenius Medical Care Greensburg, PA BBB  8,202 $232,862 NN 7/31/2034
Fresenius Medical Care Goldsboro, NC BBB  9,813 $181,472 NN 10/31/2030
Hobby Lobby Olathe, KS No Publicly-Rated Debt  55,084 $434,500 NN 12/31/2033
Hobby Lobby Onalaska, WI No Publicly-Rated Debt  63,919 $479,392 NN 12/31/2029
Tractor Supply Burleson, TX No Publicly-Rated Debt  21,947 $315,000 NN 9/15/2034
Tractor Supply Oak Ridge, NC No Publicly-Rated Debt  21,677 $288,000 NN 9/30/2030
Tractor Supply Oakdale, PA No Publicly-Rated Debt 19,097 $302,500 NN 2/28/2030
Tractor Supply Beaver Falls, PA No Publicly-Rated Debt 19,097 $210,000 NN 9/30/2030
Walgreens Delafield, WI BBB 13,918 $278,100 NN 9/30/2029
Walgreens Midland, MI BBB 14,749 $363,300 NNN 7/31/2030
Walgreens Racine, WI BBB 15,027 $344,000 NNN 11/30/2029

*Credit Ratings are from S&P (Standard & Poor)

 Tennant Summaries**

Dollar General (NYSE: DG) is one of the nation’s largest small-box discount retailers. Dollar General has over 121,000 employees operating over 13,300 locations in 43 states. It strives to make shopping for everyday needs simpler and hassle-free by offering a carefully selected assortment of the most popular brands at low everyday prices in small, convenient locations. Dollar General Corporation was founded in 1939 and is based in Goodlettsville, Tennessee. 

Tractor Supply Co. (NASDAQ: TSCO) is a leading chain of retail stores that each carry products related to home improvement, agriculture, truck maintenance, livestock, equine care, and household pet care. It employs over 17,000 individuals and operates over 1,200 stores across 47 states. 

Walgreens (NASDAQ: WBA) is the largest drug retailer in America—employing approximately 248,000 people and operating 8,678 stores throughout the United States. Walgreens’ products include over-the-counter medicine and consumer products, pharmacy services and photo services. Walgreens has expanded through a series of strategic acquisitions and was included in Fortune’s World’s Most Admired Companies list for the 20th consecutive year.

Hobby Lobby owns and operates a chain of over 600 arts and craft stores throughout the United States, which are estimated to employ over 23,000 individuals. The average store is over 55,000 square feet, and offers more than 70,000 arts, crafts, hobbies, home decor, Holiday, and seasonal products. Hobby Lobby is privately held and does not carry any long-term debt. It ranks 91st on the Forbes list of America’s Largest Private Companies.

CVS Health (NYSE: CVS) is a healthcare retailer based in the United States. It operates over 9,900 pharmacy and drug stores and was ranked 8th on the Fortune 500 list in 2019. CVS Health consists of four divisions: CVS/pharmacy, CVS/caremark, CVS/specialty, and CVS/minuteclinic. CVS/ pharmacy generates over 68% of CVS Health’s total revenue, with 9,900 retail stores in 49 states.

Baxalta is a bio-pharmaceutical company which was founded in 2015. That same year, Baxalta was acquired by Shire PLC (SHPGF), a biotechnology company focused on serving people with rare diseases and other specialized conditions worldwide. The company markets its products through wholesalers, distributors, and pharmacies, and was founded in 1986.

Advance Auto Parts (NYSE: AAP) is an aftermarket retailer of automotive parts and supplies and a provider of auto maintenance services. It operates nearly 5,183 stores and employs about 40,000 full time, and 31,000 part time “Team Members.” Advance Auto demonstrates its key strategies: superior availability and service leadership.

Fresenius Medical Care (NYSE: FMS) provides dialysis and related products, inpatient/outpatient care products, and services such as engineering to hospitals and related facilities. Fresenius operates more than 2,100 dialysis centers in North America and has over 100,000 employees.

**Tenant Summaries have been provided by Sponsor and have not been verified by Realty Mogul or North Capital Private Securities

Comparables

Appraisals for all properties available upon request. Please email investor-help@realtymogul.com.

Location Information

The Portfolio contains properties located in the following cities and states:

  • Phoenix, AZ
  • Yeadon, PA
  • Marietta, GA
  • Eagan, MN
  • South Lyon, MI
  • Vestavia Hills, AL
  • Channelview, TX
  • Atlanta, GA
  • Asheville, NC
  • Jackson, MI
  • Port Huron, MI
  • Midland, TX
  • Mishawaka, IN
  • Goshen, IN
  • Greensburg, PA
  • Goldsboro, NC
  • Olathe, KS
  • Onalaska, WI
  • Burleson, TX
  • Oak Ridge, NC
  • Oakdale, PA
  • Beaver Falls, PA
  • Delafield, WI
  • Midland, MI
  • Racine, WI
Gallery
current
Cap Stack
Sources & Uses
Total Capitalization
Sources of Funds Cost
 Equity  $55,570,000
 Debt  $64,270,000
Total Sources of Funds $119,840,000
Use of Funds Cost
 Purchase Price  $103,387,903
 Acquisition Closing Cost  $5,758,837
 Acquisition Fee $1,271,588
 Reallowance of Acquisition Fee  $555,700
 Broker-Dealer Fee and Marketing Allowance  $4,445,600
 Syndication Costs & Third Party Costs  $115,000
 Organizational, Offering Costs, Pre-Paid Taxes, & Insurance  $643,467
 Reserves (excluding Pre-paid Taxes & Insurance)  $3,522,980
 Sponsorship Cost  $138,925
Total Use of Funds $119,840,000
Debt Assumptions

The Portfolio has existing debt: 

  • Lender: Societe Generale Financial Corporation
  • Loan Origination Date: 2/11/20
  • Loan Proceeds: $64,270,000
  • Loan to Cost: 53.63%
  • Interest Rate: Fixed (3.454%)
  • Amortization: 10-year interest only
  • Recourse: Non-recourse to the Trust, but recourse to the Trust and principals of the Sponsor for certain (i) "bad acts," and (ii) environmental indemnification
  • Term: 10 years
Distributions

The Sponsor is to make distributions directly to investors who own a beneficial interest in the DST on a pro-rata basis.

Distributions are expected to start for each investor within 45 days of the completion of that investors beneficial interest in the DST. Distributions are expected to continue on a monthly basis thereafter. These distributions are at the discretion of the Sponsor and made directly by the Sponsor, neither Realty Mogul Co. nor any of its affiliates have any control or discretion on the timing or amount of distributions.

Fees

Certain fees and compensation will be paid over the life of the transaction. The following fees and compensation will be paid:

One-Time Fees:
Type of Fee Amount of Fee Received By Paid From Notes
Acquisition Fee $1,271,588 Sponsor Capitalized Equity Contribution 2.29% of the offering amount.
Reallowance of Acquisition Fee $555,700 Sponsor Capitalized Equity Contribution Up to 1.0% of the offering amount. Paid to Exchange Right Securities, an affiliate of Sponsor.
Broker-Dealer Fee $3,889,900 Broker Dealers Capitalized Equity Contribution 6.5% of the offering amount. Paid to North Capital(1) or other licensed broker-dealers based on the amount of equity capital raised. Additional 0.5% paid to Exchange Right Securities, an affiliate of Sponsor, of which up to half may be reallowed to broker-dealers. Surplus fees retained by Sponsor.
Marketing & Due Diligence Fee

$555,700

Broker Dealers Capitalized Equity Contribution 1.0% based on the amount of equity invested by investors through RealtyMogul.com, third-party Broker Dealers (including North Capital(1))are entitled to additional fees based on equity they originate. Surplus fees retained by Sponsor.
Syndication Costs $85,000 Sponsor or Third Parties Capitalized Equity Contribution Approximately 0.15% of the Maximum Offering Amount
Organizational & Offering Costs $111,140 Sponsor Capitalized Equity Contribution 0.2% of maximum offering amount.
Sponsorship Cost $138,925 Sponsor Capitalized Equity Contribution Approximately 0.25% of the offering amount. To reimburse Sponsor for accounting, due diligence, marketing, distribution, and other costs.
Disposition Fee 2.0% Manager Disposition Proceeds

2.0% of gross proceeds from disposition of property if disposition price is greater than $119,840,000. 

Recurring Fees
Type of Fee Amount of Fee Received By Paid From Notes

Asset Management Fee

0.40% of gross rental income Manager Operating Cash Flow  
Property Management Fee 2.5% of gross rental income Manager Operating Cash Flow

 

Trustee Fee $750 annually Third-Party Operating Cash Flow Unaffiliated third party
Master Lease Operating Profit N/A Master Lessee Operating Cash Flow Master Lessee will retain operating revenues from the Properties that exceed the annual base rent. 

Notes:
(1) Certain employees of Realty Mogul, Co. are registered representatives of, and are paid commissions by, North Capital Private Securities Corp., a Delaware corporation ("North Capital"). In addition, North Capital pays a technology provider services fee to Realty Mogul, Co. for licensing and access to certain technology, reporting, communications, branding, entity formation and administrative services performed from time to time by Realty Mogul, Co., and North Capital and Realty Mogul, Co. are parties to a profit sharing arrangement.

The above presentation is based upon information supplied by the Sponsor or others.  Realty Mogul, Co. along with its respective affiliates, officers, directors or representatives (the "RM Parties") hereby advise you that none of them has independently confirmed or verified any of the information contained herein.  The RM Parties further make no representations as to the accuracy or completeness of any such information and undertake no obligation now or in the future to update or correct this presentation or any information contained herein.

The following offering documents have been prepared and are being delivered by the Sponsor of this investment opportunity, and not by RM Securities, LLC. RM Securities, LLC and its associated persons did not assist in preparing, do not explicitly or implicitly adopt or endorse, and are not otherwise responsible for, the Sponsors offering documents posted below or any content therein.
RM Securities, LLC and its Affiliates Compensation

RM Securities, LLC, its registered representatives, affiliates, associated persons, and personnel of its affiliates who may also be associated with it, including our associated persons and personnel of our affiliates who are also be associated with RM Securities, LLC (it (“RM Securities,” “we,” “our,” or “us”) will receive fees, expense reimbursements, and other compensation (“Fees”) from the issuer of this investment offering, its sponsor, or an affiliate thereof (“Sponsor”), or otherwise in connection with Sponsor’s offering. The Fees paid to us are in addition to other fees you will pay to Sponsor or in connection with Sponsor’s investment offering. You will pay Fees to Sponsor, either directly or indirectly as an investor in the Sponsor’s offering. Sponsor will use the Fees you pay, as well as funds you invest in the relevant offering, to compensate us. The Fees paid to us will directly or indirectly be borne by you as the investor (typically, but not always, in the form of an expense of the Sponsor’s offering in which you invest) because such Fees will reduce the proceeds available for distribution to you and reduce the amount you earn over time.

For more information on the Fees paid to us, or any other Fees you will pay in connection with Sponsor’s offering, please carefully review the Sponsor’s Investment Documents. Please also carefully review RM Securities’ Form CRS, Regulation Best Interest Disclosures, and Limited Brokerage Services Agreement.

No Approval, Opinion or Representation, or Warranty by RM Securities, LLC

Sponsor has provided, approved, and is solely responsible in all aspects for the information on this webpage (“Page”), including Sponsor’s offering documentation, which may include without limitation the Private Placement Memorandum, Operating or Limited Partnership Agreement, Subscription Agreement, the Project Summary and all exhibits and other documents attached thereto or referenced therein (collectively, the “Investment Documents”). The Investment Documents linked on this page have been prepared and posted by Sponsor, and not by RM Securities. We did not assist in preparing, do not adopt or endorse, and we are not otherwise responsible for, the Sponsor’s Investment Documents. We make no representations or warranties as to the accuracy of information on this Page or in the Sponsor’s Investment Documents and we accept no liability therefor. No part of the information on this Page or in the Sponsor’s Investment Documents is intended to be binding on us.

Sponsor’s Information Qualified by Investment Documents

The information on this Page is qualified in its entirety by reference to the more complete information about the offering contained in the Sponsor’s Investment Documents. The information on this Page is not complete and subject to change at the Sponsor’s discretion at any time up to the closing date. The Sponsor’s Investment Documents and supplements thereto contain important information about the Sponsor’s offering including relevant investment objectives, the business plan, risks, charges, expenses, and other information, which you should consider carefully before investing. The information on this Page should not be used as a basis for an investor’s decision to invest.

Risk of Investment

This investment is speculative, highly illiquid, and involves substantial risk. There can be no assurances that all or any of Sponsor’s assumptions, expectations, estimates, goals, hypothetical illustrations, or other aspects of Sponsor’s business plans (“Assumptions”) will be true or that actual performance will bear any relation to Sponsor’s Assumptions, and no guarantee or representation is made that Sponsor’s Assumptions will be achieved. If Sponsor does not achieve its Assumptions, your investment could be materially and adversely affected. A loss of part or all of the principal value of your investment may occur. You should not invest unless you can readily bear the consequences of such loss. Sponsor’s Assumptions should not be relied upon as the primary basis for your decision to invest.

No Reliance on Forward-Looking Statements; Sponsor Assumptions

Sponsor is solely responsible for statements made concerning forward-looking statements and Assumptions, which apply only as of the date made, are preliminary and subject to change, and are expressly qualified in their entirety by the disclosures and cautionary statements included in Sponsor’s Investment Documents, which you should carefully review. Neither RM Securities nor Sponsor are obligated to update or revise such forward-looking statements or Assumptions to reflect events or circumstances that arise after the date made or to reflect the occurrence of unanticipated events. Sponsor’s forward-looking statements and Assumptions are hypothetical, not based on actual investment achievements or events, and are presented solely for purposes of providing insight into the Sponsor’s investment objectives, detailing Sponsor’s anticipated risk and reward characteristics, and establishing a benchmark for future evaluation of actual results; therefore, they are not a predictor, projection, or guarantee of future results. You should not rely on Sponsor’s forward-looking statements as a basis to invest.

Importantly, we do not adopt, endorse, or provide any assurance of returns or as to the accuracy or reasonableness of Sponsor’s Assumptions or forward-looking statements.

No Reliance on Past Performance

Any description of past performance is not a reliable indicator of future performance and should not be relied upon as the primary basis to invest.

Sponsor’s Use of Debt

A substantial portion of the total cost of the real estate asset acquired by the Sponsor with investor funds (“Property”) will be paid with borrowed funds, i.e., debt. Sponsor’s estimated rates and terms of the debt financing are subject to lender approval, and there is no assurance that the Sponsor will secure debt at the rates and terms presented on this Page or in the Sponsor’s Investment Documents, or at all. The use of borrowed money to acquire real estate is referred to as leveraging, which can amplify losses and could result in lender foreclosure. In addition, if the debt includes a variable (or “floating”) interest rate, the total amount of interest paid over the term of the debt will fluctuate and can increase. As a result, Sponsor’s use of debt can result in a loss of some or all of your investment.

Sponsor’s Offering is Not Registered

Sponsor’s securities offering will not be registered under the Securities Act of 1933, as amended (the “Securities Act”), in reliance upon the exemptions from registration pursuant to Rule 506(c) of Regulation D as promulgated under the Securities Act (“Private Placement”). In addition, the offering will not be registered under any state securities laws in reliance on exemptions from state registration. Such securities (your ownership interests) are subject to restrictions on transferability and resale and may not be transferred or resold except as permitted under applicable state and federal securities laws pursuant to registration or an available exemption. All Private Placements on the Platform are intended solely for “Accredited Investors,” as that term is defined in Rule 501(a) under the Securities Act.

No Investment Advice

Nothing on this Page should be regarded as investment advice (either with respect to a particular security or regarding an overall investment strategy), a recommendation, an offer to sell, or a solicitation of or an offer to buy any security. Advice from a securities professional is strongly advised to understand and assess the risks associated with real estate or private placement investments. For additional information on RM Securities’ involvement in this offering, please carefully review the Sponsor’s Investment Documents, and RM Securities’ Form CRS, Regulation Best Interest Disclosures, and Limited Brokerage Services Agreement.

1031 Exchange Risk

Internal Revenue Code Section 1031 (“Section 1031”) contains complex tax concepts and certain tax consequences may vary depending on the individual circumstances of each investor. RM Securities and its affiliates make no representation or warranty of any kind with respect to the tax consequences of your investment or that the IRS will not challenge any such treatment. You should consult with and rely on your own tax advisor about the tax aspects with respect to your particular circumstances.

INVEST TODAY

...

Questions?

(877) 781-7062

Contact Investor Relations
Staff Menu (IO ID#: 1220960):
EDIT IO DOCUMENTS
Staff Menu (IO ID#: 1220960):
EDIT IO DOCUMENTS
JOIN REALTYMOGUL
Create an account or sign in.
Are you an Accredited Investor?
Must be 8 characters or more with an uppercase and lowercase character, a number, and a symbol.
By clicking "JOIN REALTYMOGUL" you are agreeing to our Terms of Service and Privacy Policy, and that you've had an opportunity to review RM Securities, LLC's Form Customer Relationship Summary.
SIGN IN
Don’t have an account yet? Join RealtyMogul.
Forgot Password?
Questions? Our Investor Relations team is available to help 8 AM - 6 PM PST Monday to Friday. Contact us at (877) 977-2776.
Forgot Password
Enter your email address to receive a code to reset your password.
Enter the code sent to your email address below and your new password.

Resend Code

WELCOME
Welcome,

Welcome to RealtyMogul! We need to ask a few additional questions to get to know you.

Your Net Worth
Are you interested in 1031 exchanges?
Thank you!

We’ve received your information and updated your Investor Profile.

Welcome to RealtyMogul

As part of RealtyMogul's commitment to transparency, we want to inform you that you have been directed to our website from an unaffiliated third-party marketing company who is compensated up to $250 for each investor who registers on our site. RealtyMogul and its affiliates have no relationship with the marketing company other than this compensation arrangement. RealtyMogul and its affiliates are not responsible for the preparation or accuracy of, and do not explicitly or implicitly adopt or endorse, any content provided by the unaffiliated marketing company.