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:
Multifamily
Lakeshore Commons Apartments
Oak Creek, WI
Funded
...
Lakeshore Commons Apartments
Oak Creek, WI
All Investments > Lakeshore Commons Apartments
...
Overview
Lakeshore Commons Apartments
Lakeshore Commons Apartments (the "Property) will be a 199-unit multifamily property within an amenity-rich, three-phase residential master-planned community located along the shores of Lake Michigan in Oak Creek, Wisconsin.
current
current
current
current
current
current
current
current
current
current
current
current
current
current
current
current
current
Videos
Details
For more information, view the Sponsor's Investment Memorandum.
Estimated First Distribution 12/2024
Minimum Investment 35000
Estimated Hold Period 5 Years
Investment Strategy Development
Investment Type Equity
# of Units 199
# of Buildings 2
First Units Delivered July 2023
Project Stabilization October 2024
Land Acquisition Price $1,227,221
Total Development Budget $49,445,000
Sponsor Documents
The offering documents above 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.
Deal Highlights
Investment Highlights
This investment offers LP Investors an attractive target internal rate of return of over 19%, and Sponsor will send distributions to investors on a monthly basis.
Lakeshore Commons represents the culmination of a significant effort by the City of Oak Creek and the Wisconsin Department of Natural Resources to clean, reclaim, and intentionally repurpose a long-vacant former brownfield site for public benefit. The City is investing approximately $30 million in new infrastructure to the site, across three phases. Phase 1 is receiving $14.62 million for new roads, utilities, and amenities that enhance the neighborhood and connect the community to neighboring parks and trails.
Sponsor is developing this at $49.445M of total cost and projects a value of $72.8M at the sale (assuming a 5% cap rate).
Lakeshore Commons creates a sense of community by providing a thoughtful, master-planned neighborhood along the lakefront between Milwaukee and Chicago. Close to several large companies and nearby restaurants, shopping, county parks and trail systems, golf courses, and great schools, this development is a destination for residents and visitors alike.
The Sponsor has partnered with industry leaders to execute upon this vision and make this project shovel-ready: the site is expected to be ready for construction in June 2022.
Building amenities include: community courtyard; outdoor pool and lounge/grilling stations; activated clubroom and lounge; elevated fitness center; theater room; covered parking; package room. Unit amenities include: stainless steel appliances; quartz countertops; open concept floor plans; 9 foot ceilings. Neighborhood amenities include: dog park; community gardens; pocket parks; pedestrian trails; playgrounds; Oak Leaf Trail; Lake Vista Park; Bender Park.
This investment offers LP Investors an attractive target internal rate of return of over 19%, and Sponsor will send distributions to investors on a monthly basis.
Lakeshore Commons represents the culmination of a significant effort by the City of Oak Creek and the Wisconsin Department of Natural Resources to clean, reclaim, and intentionally repurpose a long-vacant former brownfield site for public benefit. The City is investing approximately $30 million in new infrastructure to the site, across three phases. Phase 1 is receiving $14.62 million for new roads, utilities, and amenities that enhance the neighborhood and connect the community to neighboring parks and trails.
Sponsor is developing this at $49.445M of total cost and projects a value of $72.8M at the sale (assuming a 5% cap rate).
Lakeshore Commons creates a sense of community by providing a thoughtful, master-planned neighborhood along the lakefront between Milwaukee and Chicago. Close to several large companies and nearby restaurants, shopping, county parks and trail systems, golf courses, and great schools, this development is a destination for residents and visitors alike.
The Sponsor has partnered with industry leaders to execute upon this vision and make this project shovel-ready: the site is expected to be ready for construction in June 2022.
Building amenities include: community courtyard; outdoor pool and lounge/grilling stations; activated clubroom and lounge; elevated fitness center; theater room; covered parking; package room. Unit amenities include: stainless steel appliances; quartz countertops; open concept floor plans; 9 foot ceilings. Neighborhood amenities include: dog park; community gardens; pocket parks; pedestrian trails; playgrounds; Oak Leaf Trail; Lake Vista Park; Bender Park.
Contact Us
Questions before investing?
Speak with our Investor Relations team.
Schedule a Call
Management
For more information, view the Sponsor's Investment Memorandum.
F Street

F Street is a privately held investment group dedicated to creating value and above-market returns for their investors. F Street invests responsibly in commercial real estate through a proven investment strategy while helping to shape and support the communities they invest in, across various asset classes. Their creative approach, in-depth understanding of the market, and relationships with real estate professionals help unlock value for each investment they undertake. Over the past 20 years, the principals have been involved in investments throughout the United States with a primary focus in Wisconsin, with a typical deal size ranging between $2 million and $50 million. F Street has developed expertise in multi-family, office, industrial, and mixed-use projects to amass over $450 million in assets under management through its loyal investors. 

Sponsor Track Record

Please see the following link for F Street's Track Record.

The above bios and track record were provided by F Street and have not been independently verified by RealtyMogul.

Management Team
Management
Scott Lurie
Principal, Investments & Development

Scott is the founder of F Street. After graduating from George Washington University, Scott returned home to Milwaukee in 2004 and began investing in real estate. Since then, he’s created a number of investment-specific portfolios using the “F Street” brand, including Development, Hospitality, and Investments. As Founder of F Street, Scott has been the driving force behind the growth of the company and continues to look for new investments that meet his stringent criteria, while focusing on helping to improve the communities where he invests.

Management
Josh Lurie
Principal, General Counsel, & VP, Investor Relations

Josh is focused on sourcing and underwriting investment and development opportunities, performing various legal matters as it relates to existing and new investment opportunities, and working with lenders and investors to execute on all existing and new investments in F Street’s real estate portfolio.

Management
Nick Jung
Director of Development & General Counsel

Nick focuses on the planning and execution of development projects, ensuring they align with the company’s strategic goals. With a significant legal background in negotiating municipal incentives and approvals, Nick manages legal matters and navigates complex municipal processes, in addition to working with the full capital stack.  

Property
For more information, view the Sponsor's Investment Memorandum.

The Property features two, new construction, Class A buildings with thoughtful amenities. The north building is a 3-story above grade, one-story below grade building offering 84 apartment units above covered parking. The south building is a 4-story above grade, one-story below grade building with 115 apartment units above covered parking. These buildings frame Lake Michigan and offer Best in Class amenities, including an outdoor pool, clubhouse, two theater rooms, dedicated parking, storage lockers, and an elevated fitness center. The green courtyard is available to residents of the overall development, as well as the community at large - it can be used to host public events and performances, connects to Lake Vista Park, and offers a center of activity and engagement within the overall development.

Unit Mix

Unit Type # of Units Avg SF/Unit Pro Forma Rent (Per Unit) Pro Forma Rent (Per SF)
A1A - Junior 1 Bedroom / 1 Bath 1 589 $1,480 $2.51
A1 - Junior 1 Bedroom / 1 Bath 18 575 $1,480 $2.57
B1A - 1 Bedroom / 1 Bath 2 743 $1,655 $2.23
B1 - 1 Bedroom / 1 Bath 69 673 $1,630 $2.42
B2- 1 Bedroom / 1 Bath 7 734 $1,605 $2.19
B3 - 1 Bedroom / 1 Bath 1 833 $1,730 $2.08
C1 - 1 Bedroom + Den / 1 Bath 7 909 $1,855 $2.04
C2 - 1 Bedroom + Den / 1 Bath 7 933 $1,875 $2.01
C3 - 1 Bedroom + Den / 1 Bath 7 893 $1,830 $2.05
D1 - 2 Bedroom / 2 Bath 14 1,049 $1,905 $1.82
D2 - 2 Bedroom / 2 Bath 6 1,023 $1,855 $1.81
D2A - 2 Bedroom / 2 Bath 1 1,030 $1,855 $1.80
D3 - 2 Bedroom / 2 Bath 7 1,050 $1,905 $1.81
D4 - 2 Bedroom / 2 Bath 7 1,014 $1,805 $1.78
D5 - 2 Bedroom / 2 Bath 6 1,093 $1,955 $1.79
D6 - 2 Bedroom / 2 Bath 7 1,201 $1,975 $1.64
D7 - 2 Bedroom / 2 Bath 5 1,140 $1,955 $1.71
D8 - 2 Bedroom / 2 Bath 5 1,225 $2,080 $1.70
D9 - 2 Bedroom / 2 Bath 2 1,037 $1,875 $1.81
D10 - 2 Bedroom / 2 Bath 1 1,174 $1,975 $1.68
E1 - 3 Bedroom / 2 Bath 7 1,375 $2,530 $1.84
E2 - 3 Bedroom / 2 Bath 7 1,266 $2,455 $1.94
E3 - 3 Bedroom / 2 Bath 5 1,499 $2,580 $1.72
Averages   886 SF $1,812 $2.05
Totals 199 176,300 SF $4,327,920  

 

Comparables
For more information, view the Sponsor's Investment Memorandum.

Lease Comparables

  42 Hundred on the Lake Parterre at Emerald Row The Mariner The Statesman Emerald Row Averages Subject (Weighted Avg)
Year Built 2021 2020 2019 2019 2015 2019 2023
# of Units 236 240 221 180 167 209 199
Average Rental Rate $2,251 $1,984 $2,128 $1,545 $1,967 $1,975 $1,812
Average Unit Size 895 SF 1,144 SF 991 SF 1,014 SF 1,048 SF 1,018 SF 886 SF
Average $/SF $2.52/SF $1.73/SF $2.15/SF $1.52/SF $1.88/SF $1.96/SF $1.90/SF
Levels 4 4 2 3 4 4 4
Occupancy 98% 97% 94% 96% 99% 97% 95%
Distance from Subject 7.0 mi 5.2 mi 7.5 mi 8.0 mi 5.3 mi 6.6 mi  
               
$/Unit (Studio) N/A $1,268 N/A N/A N/A $1,268 $1,480
SF (Studio) N/A 569 SF N/A N/A N/A 569 SF 576 SF
$/SF (Studio) N/A $2.23/SF N/A N/A N/A $2.23/SF $2.54/SF
               
$/Unit (1x1) $1,560 $1,685 $1,585 $1,455 $1,530 $1,563 $1,677
SF (1x1) 624 SF 722 SF 712 SF 790 SF 785 SF 727 SF 730 SF
$/SF (1x1) $2.50/SF $2.33/SF $2.23/SF $1.84/SF $1.95/SF $2.17/SF $2.13/SF
               
$/Unit (2x2) $2,943 $2,091 $2,208 $1,635 $1,935 $2,162 $1,919
SF (2x2) 1,106 SF 1,176 SF 1,128 SF 1,045 SF 1,330 SF 1,157 SF 1,088 SF
$/SF (2x2) $2.66/SF $1.78/SF $1.96/SF $1.56/SF $1.45/SF $1.88/SF $1.76/SF
               
$/Unit (3x2) N/A $2,890 $2,590 N/A $2,436 $2,639 $2,516
SF (3x2) N/A 1,643 SF 1,362 SF N/A 1,570 SF 1,525 SF 1,367 SF
$/SF (3x2) N/A $1.76/SF $1.90/SF N/A $1.55/SF $1.74/SF $1.83/SF

Sales Comparables

  Vim + Vigor 1 Glenn Place Quartet 1910 on Water Vantage on the Park Enclave Averages Subject (At Exit)
Address 1003 W Winnebago St., Milwaukee, WI 5351 Nobel Dr, Fitchburg, WI 211 W Mineral St., Milwaukee, WI 1910 N. Water St., Milwaukee, WI 916 E State St., Milwaukee, WI 1200 N 62nd St., Wauwatosa, WI   4001 Lake Vista Parkway, Oak Creek, WI
Date Sold 7/1/2021 7/1/2021 10/1/2021 6/1/2020 11/1/2020 12/1/2020    
Year Built 2018 2019 2020 2012 2019 2011 2017 2022
# of Units 274 191 48 68 96 192 145 199
Occupancy 95% N/A 93% 96% 97% 99% 96%  
Average Unit Size 547 SF 908 SF 1,000 SF 901 SF 787 SF 1,189 SF 889 SF 886 SF
Sale Price $53,000,000 $43,500,000 $11,950,000 $11,850,000 $32,500,000 $43,500,000 $32,716,667 $69,297,708
$/Unit $193,431 $227,749 $248,958 $174,265 $338,542 $226,563 $234,918 $348,230
$/SF $353/SF $251/SF $249/SF $193/SF $430/SF $190/SF $278/SF $300/SF
Cap Rate 5.00% 4.50% 4.53% 4.55% 4.89% 4.30% 4.63% 5.00%
Building Size 150,000 SF 173,428 SF 48,000 SF 61,292 SF 75,574 SF 228,347 SF 122,774 SF 231,000 SF

Additional Cap Rate Data

  River's Edge Shady Lane Apartments Normandy Village The Easton Jade at North Hills   Averages Subject (At Exit)
  2420 Watertown Rd,
Pewaukee, WI
17045 Apple Tree Ct,
Menomonee Falls, WI
2562 N 124th St,
Wauwatosa, WI
1632 N Franklin Pl, Milwaukee, WI 53202 12727 Good Hope Rd,
Menomonee Falls, WI
     
Date Sold 10/1/2021 10/1/2021 12/1/2021 10/1/2021 3/1/2021      
Year Built 1993 1995 1968 2019 2018   1999 2022
# of Units 340 56 275 96 139   181 199
Sale Price $60,000,000 $10,550,000 $52,000,000 $27,400,000 $28,100,000   $35,610,000 $69,297,708
$/Unit $176,471 $188,393 $189,091 $285,417 $202,158   $208,306 $348,230
Cap Rate 4.60% 4.75% 4.53% 3.34% 4.95%   4.43% 5.00%
Distance to subject 28.6 miles 11.2 miles 15.7 miles   9.8 miles      

 

Financials
For more information, view the Sponsor's Investment Memorandum.
Sources & Uses

Total Capitalization

Sources of Funds $ Amount $/Unit
Debt $37,100,000 $186,432
GP Investor Equity $1,145,000 $5,754
LP Investor Equity $11,200,000 $56,281
Total Sources of Funds $49,445,000 $248,467
     
Uses of Funds $ Amount $/Unit
Land Acquisition $1,227,221 $6,167
Construction Cost $39,768,059 $199,839
Engineering & Architectural $1,392,500 $6,997
Construction Fees, Insurance, & Loan Fees $991,093 $4,980
Owner Contingency $1,501,443 $7,545
Soft Costs $495,001 $2,487
Developer Fee $888,393 $4,464
Construction Fee $1,250,000 $6,281
Technology Platform Fee(1) $248,012 $1,246
Interest / OpEx Reserve $1,500,000 $7,538
Technology Admin Services Reserve $110,000 $553
Structural/Replacement Reserve $73,278 $368
Total Uses of Funds $49,445,000 $248,467

(1) RM Technologies, LLC, an affiliate of RealtyMogul, operates the RealtyMogul Platform.  RM Technologies, LLC charges a fixed, non-percentage-based fee for real estate companies and their sponsors to use the Platform and for Platform-related services.  Please see the Fees and Disclaimers sections below for additional information concerning fees paid to RM Technologies, LLC. The Sponsor’s equity contribution may consist of friends and family equity and equity from funds controlled by the Sponsor.

Debt Assumptions

The expected terms of the debt financing are as follows:

  • Lender: Bremer Bank
  • Term: 3 Years + 1 + 1
  • LTC: 75.0%
  • Estimated Proceeds: $37,100,000
  • Interest Type: Floating
  • Spread Above One-Month SOFR: 2.10% + 30 Day SOFR
  • Interest-Only Period: 36 Months
  • Amortization: 30 Years
  • Prepayment Terms: Borrower may prepay the variable rate loan at any time without premium
  • Extension Requirements: The Borrower will have two 1-year extension options available subject to the terms found in the Debt Service Coverage Ratio section and the following conditions:
    • No default status of the Loan
    • Project Completion and receipt of Certificate of Occupancy
    • A written request for the extension from the Borrower 45 days in advance, as well as payment of 10bps Extension Fee
    • Lender will have the option to reappraise the Project at the time Borrower notifies Lender of its intent to exercise Extension Options. LTV not to exceed 75%.
    • 1.20 times DCR by the maturity of the Initial Loan Term for Extension Option 1
    • 1.20 times DCR by the maturity of Extension Option 1 for Extension Option 2
    • If the Project does not meet either Extension Option Test, the Borrower will have the right to pay down the loan to meet the Extension Options Tests.
  • Modeled Refinance: No

There can be no assurance that the Sponsor will secure debt on the rates and terms noted above, or at all.  All of the Sponsor’s estimated rates and terms of the debt financing are subject to lender approval, including but not limited to possible increases in capital reserve requirements for funds to be held in a lender-controlled capital reserve account.

A substantial portion of the total acquisition for the Property will be paid with borrowed funds. The use of borrowed money to acquire real estate is referred to as leveraging.  Leveraging increases the risk of loss.  If the Sponsor were unable to pay the payments on the borrowed funds (called a "default"), the lender might foreclose, and the Sponsor could lose its investment in its property.

Distributions

F Street Development intends to make distributions as follows:

Operating Cash Flow:

  1. To the Investors, pari passu, all operating cash flows to a 7% Preferred Return;
  2. 25% promote to Sponsor to a 13% IRR - (67.1% to Investors / 32.9% to Sponsor);
  3. 35% promote to Sponsor to a 17% IRR - (58.2% to Investors / 41.8% to Sponsor);
  4. 50% promote to Sponsor thereafter - (44.8% to Investors / 55.3% to Sponsor).

Capital Event:

  1. To the Investors, pari passu, all cash flows from a capital event to a 7% Preferred Return;
  2. Return of capital balance
  3. 25% promote to Sponsor to a 13% IRR - (67.1% to Investors / 32.9% to Sponsor);
  4. 35% promote to Sponsor to a 17% IRR - (58.2% to Investors / 41.8% to Sponsor);
  5. 50% promote to Sponsor thereafter - (44.8% to Investors / 55.3% to Sponsor).

F Street Development intends to make distributions to investors after the payment of the company's liabilities (loan payments, operating expenses, and other fees as more specifically set forth in the LLC agreements, in addition to any member loans or returns due on member loan).

Distributions are expected to start in December 2024 and are projected to continue on a monthly basis thereafter. Distributions are at the discretion of F Street Development, who may decide to delay distributions for any reason, including maintenance or capital reserves.

F Street Development will receive a promoted/carried interest as indicated above, and a portion of this promoted/carried interest may be received by RM Admin, LLC.

Cash Flow Summary
        Year 1 Year 2 Year 3 Year 4 Year 5
Effective Gross Revenue     $1,637,018 $4,544,502 $5,051,392 $5,155,843
Total Operating Expenses     ($1,342,909) ($1,568,669) ($1,620,988) ($1,587,533)
Net Operating Income     $294,109 $2,975,833 $3,430,404 $3,568,310
                 
Project-Level Cash Flows
      Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
      ($12,345,000) $0 ($27,933) $1,209,255 $1,162,564 $36,977,443
                 
Investor-Level Cash Flows(1)
      Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
Net Cash Flow   ($5,500,000) $0 ($17,028) $483,753 $462,951 $11,913,496
                 
Investor-Level Cash Flows - Hypothetical $50,000 Investment(1)
      Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
Net Cash Flow   ($50,000) $0 ($155) $4,398 $4,209 $108,305

(1) Returns are net of all fees.  Such Fees include fees paid to RM Admin, an affiliate of RealtyMogul, who charges an annual fixed administrative fee for providing certain ongoing administrative services to the Sponsor.  Please see the Fees and Disclaimers sections and Disclaimers sections below for additional information concerning fees paid to RM Admin. 

RM Technologies, LLC and its affiliates does not provide any assurance of returns.  The content on this Page, including Sponsor’s pro forma projections, was provided by the Sponsor or an affiliate thereof.  Although RM Technologies, LLC believes the Sponsor reliably produced this content, RM Technologies, LLC makes no representations or warranties as to the accuracy of such information and accepts no liability therefore.  The assumptions and projections included in the content on this Page, including the Sponsor’s pro forma projections, are not reflective of the position of RM Technologies, LLC or any other person or entity other than the Sponsor or its affiliates.  There can be no assurances that all or any of the Sponsor’s assumptions will be true, that actual performance will bear any relation to these hypothetical illustrations, or that the Sponsor’s investment objectives will be achieved.  For additional information concerning the Sponsor’s assumptions and projections, and the significant risks involved in investing in real estate, please see the Disclaimers section below. 

Fees

Certain fees and compensation will be paid over the life of the transaction; please refer to LXMI Capital's materials for details. The following fees and compensation will be paid(1)(2)(3)(4):

Real Estate Company Fees:
Type of Fee Amount of Fee Received By Paid From
Developer Fee 2.5% of Hard Costs F Street OCLV MF 1, LLC Development Budget
Construction Management Fee 3.0% of Hard Costs and Soft Costs F Street OCLV MF 1, LLC Development Budget
       
Recurring Fees:
Type of Fee Amount of Fee Received By Paid From
Administrative Services Fee 1.0% of Equity Invested(1) RM Admin, LLC(4) Cash Flow
Property Management Fee 3.5% of EGR Harmoniq Residential(5) Operating Expenses

(1) Only applies to equity raised through the RealtyMogul Platform

(2) Fees may be deferred to reduce impact to investor distributions.

(3) RM Technologies, LLC, an affiliate of RealtyMogul, operates the RealtyMogul Platform.  RM Technologies, LLC charges a fixed, non-percentage-based fee for real estate companies and their sponsors to use the RM Technologies, LLC’s proprietary Platform and receive Platform-related services.  An estimate of this fee is included in the Closing Costs above and is intended to be capitalized into the transaction at the discretion of the Sponsor.  The Platform fees received by RM Technologies, LLC are disclosed in the relevant operating agreement(s).  RM Technologies LLC’s receipt of Platform fees creates a conflict of interest between RealtyMogul and its affiliates, and investors or prospective investors.

(4) RM Admin, an affiliate of RealtyMogul, charges an annual fixed administrative fee for providing certain ongoing administrative services to the Sponsor. RM Admin’s administrative services and fees are disclosed in the relevant operating agreement(s). RM Admin’s receipt of administrative fees creates a conflict of interest between RealtyMogul and its affiliates, and investors or prospective investors.

(5) Unaffiliated third party management company

Sources & Uses

Total Capitalization

Sources of Funds $ Amount $/Unit
Debt $37,100,000 $186,432
GP Investor Equity $1,145,000 $5,754
LP Investor Equity $11,200,000 $56,281
Total Sources of Funds $49,445,000 $248,467
     
Uses of Funds $ Amount $/Unit
Land Acquisition $1,227,221 $6,167
Construction Cost $39,768,059 $199,839
Engineering & Architectural $1,392,500 $6,997
Construction Fees, Insurance, & Loan Fees $991,093 $4,980
Owner Contingency $1,501,443 $7,545
Soft Costs $495,001 $2,487
Developer Fee $888,393 $4,464
Construction Fee $1,250,000 $6,281
Technology Platform Fee(1) $248,012 $1,246
Interest / OpEx Reserve $1,500,000 $7,538
Technology Admin Services Reserve $110,000 $553
Structural/Replacement Reserve $73,278 $368
Total Uses of Funds $49,445,000 $248,467

(1) RM Technologies, LLC, an affiliate of RealtyMogul, operates the RealtyMogul Platform.  RM Technologies, LLC charges a fixed, non-percentage-based fee for real estate companies and their sponsors to use the Platform and for Platform-related services.  Please see the Fees and Disclaimers sections below for additional information concerning fees paid to RM Technologies, LLC. The Sponsor’s equity contribution may consist of friends and family equity and equity from funds controlled by the Sponsor.

Debt Assumptions

The expected terms of the debt financing are as follows:

  • Lender: Bremer Bank
  • Term: 3 Years + 1 + 1
  • LTC: 75.0%
  • Estimated Proceeds: $37,100,000
  • Interest Type: Floating
  • Spread Above One-Month SOFR: 2.10% + 30 Day SOFR
  • Interest-Only Period: 36 Months
  • Amortization: 30 Years
  • Prepayment Terms: Borrower may prepay the variable rate loan at any time without premium
  • Extension Requirements: The Borrower will have two 1-year extension options available subject to the terms found in the Debt Service Coverage Ratio section and the following conditions:
    • No default status of the Loan
    • Project Completion and receipt of Certificate of Occupancy
    • A written request for the extension from the Borrower 45 days in advance, as well as payment of 10bps Extension Fee
    • Lender will have the option to reappraise the Project at the time Borrower notifies Lender of its intent to exercise Extension Options. LTV not to exceed 75%.
    • 1.20 times DCR by the maturity of the Initial Loan Term for Extension Option 1
    • 1.20 times DCR by the maturity of Extension Option 1 for Extension Option 2
    • If the Project does not meet either Extension Option Test, the Borrower will have the right to pay down the loan to meet the Extension Options Tests.
  • Modeled Refinance: No

There can be no assurance that the Sponsor will secure debt on the rates and terms noted above, or at all.  All of the Sponsor’s estimated rates and terms of the debt financing are subject to lender approval, including but not limited to possible increases in capital reserve requirements for funds to be held in a lender-controlled capital reserve account.

A substantial portion of the total acquisition for the Property will be paid with borrowed funds. The use of borrowed money to acquire real estate is referred to as leveraging.  Leveraging increases the risk of loss.  If the Sponsor were unable to pay the payments on the borrowed funds (called a "default"), the lender might foreclose, and the Sponsor could lose its investment in its property.

Distributions

F Street Development intends to make distributions as follows:

Operating Cash Flow:

  1. To the Investors, pari passu, all operating cash flows to a 7% Preferred Return;
  2. 25% promote to Sponsor to a 13% IRR - (67.1% to Investors / 32.9% to Sponsor);
  3. 35% promote to Sponsor to a 17% IRR - (58.2% to Investors / 41.8% to Sponsor);
  4. 50% promote to Sponsor thereafter - (44.8% to Investors / 55.3% to Sponsor).

Capital Event:

  1. To the Investors, pari passu, all cash flows from a capital event to a 7% Preferred Return;
  2. Return of capital balance
  3. 25% promote to Sponsor to a 13% IRR - (67.1% to Investors / 32.9% to Sponsor);
  4. 35% promote to Sponsor to a 17% IRR - (58.2% to Investors / 41.8% to Sponsor);
  5. 50% promote to Sponsor thereafter - (44.8% to Investors / 55.3% to Sponsor).

F Street Development intends to make distributions to investors after the payment of the company's liabilities (loan payments, operating expenses, and other fees as more specifically set forth in the LLC agreements, in addition to any member loans or returns due on member loan).

Distributions are expected to start in December 2024 and are projected to continue on a monthly basis thereafter. Distributions are at the discretion of F Street Development, who may decide to delay distributions for any reason, including maintenance or capital reserves.

F Street Development will receive a promoted/carried interest as indicated above, and a portion of this promoted/carried interest may be received by RM Admin, LLC.

Cash Flow Summary
        Year 1 Year 2 Year 3 Year 4 Year 5
Effective Gross Revenue     $1,637,018 $4,544,502 $5,051,392 $5,155,843
Total Operating Expenses     ($1,342,909) ($1,568,669) ($1,620,988) ($1,587,533)
Net Operating Income     $294,109 $2,975,833 $3,430,404 $3,568,310
                 
Project-Level Cash Flows
      Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
      ($12,345,000) $0 ($27,933) $1,209,255 $1,162,564 $36,977,443
                 
Investor-Level Cash Flows(1)
      Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
Net Cash Flow   ($5,500,000) $0 ($17,028) $483,753 $462,951 $11,913,496
                 
Investor-Level Cash Flows - Hypothetical $50,000 Investment(1)
      Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
Net Cash Flow   ($50,000) $0 ($155) $4,398 $4,209 $108,305

(1) Returns are net of all fees.  Such Fees include fees paid to RM Admin, an affiliate of RealtyMogul, who charges an annual fixed administrative fee for providing certain ongoing administrative services to the Sponsor.  Please see the Fees and Disclaimers sections and Disclaimers sections below for additional information concerning fees paid to RM Admin. 

RM Technologies, LLC and its affiliates does not provide any assurance of returns.  The content on this Page, including Sponsor’s pro forma projections, was provided by the Sponsor or an affiliate thereof.  Although RM Technologies, LLC believes the Sponsor reliably produced this content, RM Technologies, LLC makes no representations or warranties as to the accuracy of such information and accepts no liability therefore.  The assumptions and projections included in the content on this Page, including the Sponsor’s pro forma projections, are not reflective of the position of RM Technologies, LLC or any other person or entity other than the Sponsor or its affiliates.  There can be no assurances that all or any of the Sponsor’s assumptions will be true, that actual performance will bear any relation to these hypothetical illustrations, or that the Sponsor’s investment objectives will be achieved.  For additional information concerning the Sponsor’s assumptions and projections, and the significant risks involved in investing in real estate, please see the Disclaimers section below. 

Fees

Certain fees and compensation will be paid over the life of the transaction; please refer to LXMI Capital's materials for details. The following fees and compensation will be paid(1)(2)(3)(4):

Real Estate Company Fees:
Type of Fee Amount of Fee Received By Paid From
Developer Fee 2.5% of Hard Costs F Street OCLV MF 1, LLC Development Budget
Construction Management Fee 3.0% of Hard Costs and Soft Costs F Street OCLV MF 1, LLC Development Budget
       
Recurring Fees:
Type of Fee Amount of Fee Received By Paid From
Administrative Services Fee 1.0% of Equity Invested(1) RM Admin, LLC(4) Cash Flow
Property Management Fee 3.5% of EGR Harmoniq Residential(5) Operating Expenses

(1) Only applies to equity raised through the RealtyMogul Platform

(2) Fees may be deferred to reduce impact to investor distributions.

(3) RM Technologies, LLC, an affiliate of RealtyMogul, operates the RealtyMogul Platform.  RM Technologies, LLC charges a fixed, non-percentage-based fee for real estate companies and their sponsors to use the RM Technologies, LLC’s proprietary Platform and receive Platform-related services.  An estimate of this fee is included in the Closing Costs above and is intended to be capitalized into the transaction at the discretion of the Sponsor.  The Platform fees received by RM Technologies, LLC are disclosed in the relevant operating agreement(s).  RM Technologies LLC’s receipt of Platform fees creates a conflict of interest between RealtyMogul and its affiliates, and investors or prospective investors.

(4) RM Admin, an affiliate of RealtyMogul, charges an annual fixed administrative fee for providing certain ongoing administrative services to the Sponsor. RM Admin’s administrative services and fees are disclosed in the relevant operating agreement(s). RM Admin’s receipt of administrative fees creates a conflict of interest between RealtyMogul and its affiliates, and investors or prospective investors.

(5) Unaffiliated third party management company

Disclosures
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.

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 9 AM - 8 PM ET 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.

SECURITY SETUP

Secure Your Account

Add a layer of protection to your RealtyMogul account. Set up two-factor authentication below.

Select your preferred method of two-factor authentication to continue:

Set Up SMS Verification

Receive a one-time code via text message to verify your identity when you log in.

Use an Authenticator App

Use an authenticator app on your device to verify your identity when you log in.

Remind me later
SECURITY SETUP

Security setup is complete.

You can manage your two-factor authentication settings anytime in your profile.

SECURITY SETUP

Verify your phone number.

We've sent a text message with a one-time verification code to:

Request another code.

SECURITY SETUP

Verify your phone number.

Request a one-time verification code to verify the phone number we'll use for two-factor authentication.

US phone number only. Message and data rates may apply.

SECURITY SETUP

Connect your authenticator app.

1. Install an authenticator app

of your choice on your mobile device.

2. Scan this QR code

with your authenticator app to get a verification code.

QR Code

3. Enter the code

from your authenticator app:

SIGN IN

Verify your identity.

REPLACE ME

Request another code.

SECURITY SETUP

Security setup skipped.

You can manage your two-factor authentication settings anytime in your profile.

Set New Password