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:
Completed Equity
Estimated Hold Period 3 years
Estimated First Distribution 3/2017
FUNDED 100%
...
View Our Due Diligence Process
Offered By
NAPA Ventures, LLC
Investment Strategy Value-Add
Investment Type Equity
Overview
Multi-family property being acquired at a significant discount to appraised value. Located near demand drivers including schools, major employers, and Lake Arlington
Property at a glance
Year Built 1983
Number of Units 123 (one unit is used as a leasing office)
Unit Types 16 one bedroom/one bathroom (1/1) 58 two bedroom/one bathroom (2/1) 16 two bedroom/two bathroom (2/2) 33 three bedroom/two bathroom (3/2)
Number of Stories Two 
Parking Ratio 2.0 per unit
Acquisition Price $4,900,000
Occupancy 92%
Investment Highlights
Purchase Price of $180,000 less than August 2016 Appraised Value
Recent Leasing Exceeds Expected Post-Renovation Underwritten Rents
Texas Based Sponsor with Previous Experience in the Market
Located Near Demand Drivers Including Schools, Major Employers, and Lake Arlington
Management
Cumulative Distributions

NAPA Ventures, LLC

NAPA Ventures, LLC also known as NAPA, is a multifamily and commercial real estate investment company focused on the acquisition, rehabilitation and operation of value-add and core asset investment properties in Texas.  NAPA is currently continuing to aggressively and profitably expand their real estate holdings within Texas and other growth markets of the USA.

NAPA currently has ownership in over 3,700 existing units.  Realty Mogul investors have previously invested with NAPA on the Woodbridge Townhomes and Ravenwood Apartments transactions.

http://napa-ventures.com/
  • Shravan Parsi
    Principal and Co-Founder
  • Glenn Gonzales
    Principal and Co-Founder
Shravan Parsi
Principal and Co-Founder

Shravan Parsi is an entrepreneur and an innovator with a background in two diversified professional fields: real estate investments and pharmaceutical research.

Shravan is the Co-CEO & Co-Founder of NAPA, LLC, which has acquired 7 apartment complexes and 2 commercial properties in the past 18 months. NAPA will continue to aggressively grow with a forecasted pipeline of $150MM in planned acquisitions in 2016. Shravan is a featured speaker at Texas CEO Magazine’s 2015 Enlightened Speaker series event & was recently featured as a value investor in the Austin American Statesman for the commercial real estate investment he purchased adjacent to the Formula 1 Race Track prior to the inaugural US Grand Prix in Austin, Texas.

By education, Shravan is a Pharmaceutical Scientist, owns investments in Medical Device & Health-Tech space. Shravan has published articles in the academic journals and made presentations to FDA and American Association of Pharmaceutical Scientists (AAPS).

With 11 years of RE Investment experience and 12 years of Pharma industry scientific and management experience, Shravan brings a unique skill set and strategic business vision to NAPA investments. He is currently a member of prestigious entrepreneur network TIGER 21, Central Texas Angel Network (CTAN), and the Austin Technology Council (ATC), and a past member of Entrepreneurs Org (EO).

Glenn Gonzales
Principal and Co-Founder

Mr. Glenn Gonzales is an entrepreneurial individual able to leverage 25 years of commercial real estate experience. Glenn served as Treasurer on the Board of Directors for the Washington Multi-family Housing Association, and was elected as President of the association in 2006. From 1994 to 1998, Glenn was a board member for the Utah Apartment Association. He also served a two-year term as the Chairman of the Public Relations Committee and a one-year term as the Secretary-Treasurer for the Institute of Real Estate Management (IREM). Since 1994, Glenn has also been an instructor for the Apartment Associations in his local markets.

Track Record

 Property Name   Location   Asset Type   Date
Acquired 
 # of
Units

Purchase Price

 
 Encinal   San Antonio, TX  Multifamily 12/19/2013 201 $4,818,750
 Lakeview Apartments   Killeen, TX  Multifamily 4/4/2014 62 $1,175,000
 Morgan Manor   San Antonio, TX  Multifamily 9/26/2014 157 $3,650,000
 Summerlyn   Killeen, TX  Multifamily 1/6/2015 200 $6,300,000
 Sante Fe   San Antonio, TX  Multifamily 6/30/2015 327 $7,300,000
 Montecito Creek   Dallas, TX   Multifamily 9/30/2015 650 $34,000,000
 Oates Creek   Mesquite, TX  Multifamily 6/30/2016 280 $15,700,000
 Parkside Townhomes   Arlington, TX  Multifamily 7/14/2016 144 $11,500,000
 Woodbridge Townhomes   Arlington, TX  Multifamily 8/24/2016 91 $6,225,000
 Westwood Apartments   Dallas, TX  Multifamily 8/31/2016 187 $7,400,000
 Ravenwood Apartments Fort Worth, TX Multifamily 10/12/2016 122 $4,900,000
 Brandon Mill Dallas, TX Multifamily 9/26/2016 300 $12,160,000
 Eagle Point Dallas, TX Multifamily 11/15/2016 156 $6,961,100
 Pleasant Creek Lancaster, TX Multifamily 12/30/2016 159 $8,580,000
 Oyster Creek Lake Jackson, TX Multifamily 2/28/2017 201 $15,900,000
Treasure Bay Lake Jackson, TX Multifamily 2/28/2017 200 $15,100,000
Prescott Woods Tulsa, OK Multifamily 5/12/2017 256 $8,300,000
      Totals  3,749 $169,969,850

The Sponsor's bio and track record were provided by the Sponsor and have not been verified by RealtyMogul.com or NCPS

In this transaction, RealtyMogul.com investors are to invest in Realty Mogul 72, LLC. Realty Mogul 72, LLC is to subsequently invest in NAPA Ventures Ravenwood, LLC, the entity that will hold title to the Property.  

Within the first three to five months of acquiring the Property, the Sponsor intends on implementing a $575,000 exterior capital improvement plan to address deferred maintenance and mechanical issues, make improvements to the common areas, and increase the Property's curb appeal. The exterior capital improvements include painting the building exteriors, rehabilitating the leasing office, upgrading the landscaping, as well as renovating the pool and laundry room. The Sponsor has also budgeted for interior renovations of $427,000, or $7,000 per unit, for 50% of the rentable units, which is expected to include new countertops, new appliances, refreshing of cabinetry, new paint and new carpet. The Sponsor estimates that upon renovation, the renovated units is expected to be able to achieve rental premiums of approximately 13.4% above the average in-place rents.

Per review of the August 2016 rent roll, recent leasing at the property has already achieved the post-renovation rents for three of the four different unit types. Refer below for a comparison of the underwritten post renovation rents to the highest in-place rents at the Property by unit type:

 
Unit Type  U/W Post-Renovation Rent   Highest In-Place Rent
1/1 $649 $676
2/1 $799 $809
2/2 $880 $845
3/2 $969 $975

It is expected that all interior renovations will be completed in approximately 12 months, with an average of five (5) units being renovated per month. Upon completion of all renovations, the Sponsor intends on selling the Property within three years, although if the renovations are successfully implemented ahead of schedule and market conditions allow for a favorable sale, the hold period could be shorter. However, the hold period is not guaranteed and could also extend beyond the three year expected hold period. 

A summary of the capital expenditures planned at the Property is as follows:

Ravenwood Apartments - Capital Expenditures Budget
CapEx Item $ Amount Per Unit
Interior Rehab ($7,000 each for 61 units) $427,000 $3,500
Exterior Painting $115,000 $943
Leasing Office Rehab $50,000 $410
Roof Replacement (as needed) $45,000 $369
Carpentry $40,000 $328
Landscaping $35,000 $287
Exterior Lighting $30,000 $246
Pool Deck $30,000 $246
Concrete & Striping (parking lot) $25,000 $205
Stairwell repairs $25,000 $205
Laundry room renovation $20,000 $205
Signage $20,000 $164
Office furniture $20,000 $164
Mail Kiosk replacement $17,000 $139
Gutters $15,000 $123
Pool Furniture $15,000 $123
Plumbing $12,145 $100
Condenser Pad Replacement $10,000 $82
Storage Unit Repairs $10,000 $82
Contingency 10.0% $95,615 $784
Subtotal $1,051,759 $8,621
Construction Management Fee 3.0% $31,553 $259
Total $1,0832,312 $8,880

Sponsor Case Study - Montecito Creek Apartments

Per discussions with the Sponsor, the Montecito Creek Apartments complex, which was purchased approximately nine months ago, recently received an unsolicited offer to purchase at approximately the year three underwritten exit value for the property.  The Sponsor stated that the business plan for Montecito, which is located in Dallas, TX, was effectively similar to that of the Property, with the Sponsor intending to renovate approximately 50%-60% of the units and then sell the asset with additional value add potential left for the buyer.  Instead, the Sponsor has renovated approximately two thirds of the total intended units (about 40% of all units at the property), and has already received an offer to buy Montecito which they expect they will accept.  The Sponsor anticipates accepting this purchase offer should yield a net return to investors in excess of their initial underwritten projections.

Before and after pictures of the Montecito property are as follows:

Note:  The above case study details were provided by the Sponsor and have not been independently verified by RM, though RM did tour the Montecito property with the Sponsor.

Summary

RealtyMogul.com, along with Network Acquisition Partnership Alliance, LLC (“NAPA” or the “Sponsor”), is providing the opportunity to invest in the acquisition and ownership of the Ravenwood Apartments (the "Property"), a 123 unit, garden-style apartment complex in Fort Worth, TX.  The Property is comprised of 16 buildings, a leasing office, a pool, and green space. 

The primary objective of this investment is to acquire the Property at an attractive price, implement exterior and interior capital improvements, increase rental rates, and sell the Property within three (3) years.

Property Information

The Property is a 123-unit garden-style apartment complex located at 2333 Escalante Ave, Fort Worth, Texas. The unit mix consists of 16 one (1) bedroom, one (1) bathroom units, 58 two (2) bedroom, one (1) bathroom units, 16 two (2) bedroom, two (2) bathroom units, and 33 three (3) bedroom, two (2) bathroom units.  Three bedrooms are fairly unique for the immediate area as most of the comps only offer one and two bedrooms.  Average in-place rents average $737 and range from $560 for one bedrooms and $975 for three bedrooms. The unit mix includes one unit that is currently being used as the leasing office.

Amenities at the Property include a swimming pool, one laundry facility, covered parking, and storage units.  Interior finishes include dishwashers, wood-burning fireplaces, patios/balconies, and large closets. Approximately half of the units feature upgrades performed by the seller including wood flooring, new carpet, new appliances, and new countertops.  

Unit Mix
Unit Type # of Units Avg SF/Unit In-Place Rent Rent/SF Post-Reno Rent Rent/SF % Variance*
1 Bed, 1 Bath 16 554 $599 $1.08 $649 $1.17 8.3%
2 Bed, 1 Bath 58 781 $681 $0.87 $799 $1.02 17.3%
2 Bed, 2 Bath 16 835 $793 $0.95 $880 $1.05 11.0%
3 Bed, 2 Bath 33 1,010 $875 $0.87 $969 $0.96 10.7%
Total 123 820 $737 $0.91 $836 $1.02 13.4%

*Note:  This figure is representative of the expected achievable rents for post-renovation units as a percentage of in-place rents.

Comparables

Sales Comps
  Subject The Vibe at Landry Way Lofton Place La Jolla on Meadowbrook La Jolla Ridge Parkside Townhomes Averages
Date Sep-16 Jun-15 Nov-15 Dec-15 Jul-15 Jul-16  
# of Units 122 224 258 160 208 144 208
Year Built 1983 1978 1984 1984 1985 1984 1983
Average SF (per unit) 818 929 773 755 889 N/A 736
Purchase Price $4,900,000 $8,800,000 $21,010,000 $10,000,000 $11,500,000 $11,500,000 $13,017,424
$/Unit $40,164 $39,386 $81,434 $62,500 $55,288 $79,861 $60,348
Cap Rate  5.50% 6.80% 6.4% N/A N/A N/A 6.37%

 

Pre-Renovated Leasing Comps
   Subject (In-Place Rents)  Brentwood   Lofton Place*   Havenwood   Park Place   Total / Averages 
 Total # of Units  122 292 258 316 256 287
 Occupancy  92% 94% 95% 95% 97% 96%
 Year Built  1983 1985 1984 1987 1980 1985
 1 Bedroom 1 Bathroom           
 Average $/Unit  $599 $695 $682 $661 $648 $671
 Average Square Feet  554 715 679 654 714 691
 Average $/SF  $1.08 $0.97 $1.00 $1.01 $0.91 $0.97
 2 Bedroom 1 Bathroom           
 Average $/Unit  $681 Not offered $805 $784 $820 $803
 Average Square Feet  781 Not offered 876 895 964 912
 Average $/SF  $0.87 Not offered $0.92 $0.88 $0.85 $0.88
 2 Bedroom 2 Bathroom           
 Average $/Unit  $793 $868 $930 $876 $875 $887
 Average Square Feet  835 975 1,037 1,094 1,076 1,046
 Average $/SF  $0.95 $0.89 $0.90 $0.80 $0.81 $0.85
 3 Bedroom 2 Bathroom           
 Average $/Unit  $875 Not offered Not offered Not offered $1,005 $1,005
 Average Square Feet  1,010 Not offered Not offered Not offered 1,298 1,298
 Average $/SF  $0.87 Not offered Not offered Not offered $0.77 $0.77

* - Excludes 2 bedroom townhomes

Post-Renovated Leasing Comps
 Post- Renovation Rental Comparables   Subject   Brentwood*   Lofton Place*   Windsong   Valencia   Tuscany Apartments   Total / Averages 
 Total # of Units  122 292 258 188 263 240 248
 Occupancy  92% 94% 95% 98% 93% 96% 95%
 Year Built  1983 1985 1984 2003 1985 1986 1989
 1 Bedroom 1 Bathroom             
 Average $/Unit  $649 $745 $758 $785 $765 $682 $747
 Average Square Feet  554 715 679 747 674 662 695
 Average $/SF  $1.17 $1.04 $1.12 $1.05 $1.13 $1.03 $1.07
 2 Bedroom 1 Bathroom             
 Average $/Unit  $799 Not offered $870 $880 $855 $835 $860
 Average Square Feet  781 Not offered 876 870 855 902 876
 Average $/SF  $1.02 Not offered $0.99 $1.01 $1.00 $0.93 $0.98
 2 Bedroom 2 Bathroom             
 Average $/Unit  $880 $918 $975 $975 $963 $910 $948
 Average Square Feet  835 975 1,037 994 1,057 965 1,006
 Average $/SF  $1.05 $0.94 $0.94 $0.98 $0.91 $0.94 $0.94
 3 Bedroom 2 Bathroom             
 Average $/Unit  $969 Not offered Not offered $1,220 Not offered Not offered $1,220
 Average Square Feet  1,010 Not offered Not offered 1,230 Not offered Not offered 1,230
 Average $/SF  $0.96 Not offered Not offered $0.99 Not offered Not offered $0.99

* - Excludes 2 bedroom townhomes

Location Information


[[{"fid":"29960","view_mode":"default","type":"media","field_deltas":{"1":{}},"fields":{},"attributes":{"height":"576","width":"682","style":"width: 600px; height: 507px; border-width: 1px; border-style: solid;","class":"media-element file-default","data-delta":"1"}}]]

 

Tucked in between two residential neighborhoods, the Property is located at the corner of Meadowbrook Drive and Escalante Ave in Fort Worth. The Property is located within walking distance of Bill J. Elliot Elementary School & Handley Middle School. The immediate surrounding areas consist of underdeveloped wooded land to the north across Meadowbrook Drive; single-family residential to the south; single-family residential to the east; and single-family residential to the west across Escalante Avenue. Retail is limited in the immediate area, however, there are several prominent retailers within two miles of the property including a CVS, Aldi, Papa John’s, and McDonalds. 

The Property is centrally located approximately 10 miles east of the Fort Worth Central Business District (CBD) and approximately 23 miles west of the Dallas CBD. The Dallas/Fort Worth International Airport is approximately 11 miles northeast of the subject property. The asset has immediate access to East Loop 820 via the Meadowbrook Drive exit as well as Interstate 30 via the Eastchase Parkway exit. Lake Arlington is less than two miles away from the Property. 

Market Overview 

Per Axiometrics, Fort Worth-Arlington, TX Metro Division's two largest job sectors are the Trade, Transportation, and Utilities sector (24.5% of employment), followed by the Education & Health Services sector (12.8% of employment). The Trade, Transportation, and Utilities sector gained 6,700 jobs during the 12 months ending July 2016, constituting job growth of 2.8%. The Education & Health Services sector grew 1,400 jobs during the same period; a 1.1% growth rate. According to the July 2016 figures from the Bureau of Labor Statistics, the Dallas-Fort Worth-Arlington, TX MSA has a population of approximately 3.7 million people in the workforce and an unemployment rate of 4.2%.  This compares favorably to the national average of 4.9%

According to the most recent Costar Dallas - Fort Worth market report, The Fort Worth market has been experiencing some of the best in-migration and employment growth in the country. Vacancies continue to hover around 4% even as 22,000 units have come online since the beginning of 2015. However, there are another 35,000 units on the way that will continue to test the market's vacancy rates. Employers have been taking note and several large relocations have occurred or are in the works including Toyota, Liberty Mutual, and the JP Morgan regional consolidation.

According to the 2Q 2016 Axiometrics market report, vacancies and annual effective rent growth continue to outperform the national averages. The vacancy rate for the market stands at 4.2% and annualized effective rent growth of 6.8% as of the completion of the second quarter.  Average rents for the market are $1,001/unit and the average build of the market is 1995. 

Submarket Overview

According to the 2Q 2016 Axiometrics market report, the I-820 submarket has experienced effective annual rent growth (11.7% in 2Q16) and ranks as one of the fastest growing markets in the United States in terms of rent growth and population growth. Ranking fifth of the eleven submarkets, the vacancy rate of 3.7% is below the market average of 4.2% as of the second quarter.  Average rents for the submarket are $723/unit and the average build of the submarket is 1985. 

Demographic Information

 
Distance from Property 1 Mile 3 Miles 5 Miles
Population 9,672 86,700 234,572
Population Growth (2010-2016) 9.20% 11.37% 10.37%
Projected Growth (2016-2021) 7.55% 7.88% 7.72%
Average HH Income  $61,123 $65,318 $65,517
Median HH Income  $47,096 $46,357 $46,693
Median Home Value $125,579 $141,046 $138,796
Owner Occupied Households 2,176 19,232 50,763
Renter Occupied Households 1,596 16,147 40,113

Demographic information above was obtained from CoStar.

Cap Stack
Sources & Uses
Total Capitalization
Sources of Funds Cost
Debt $4,865,000
Equity $1,437,962
Total Sources of Funds $6,302,962
Uses of Funds Cost
Purchase Price $4,900,000
CapEx Reserve $1,083,312*
Closing Costs, Legal Fees, & Other $157,000
Sponsor Acquisition Fee $49,000
Lender Origination Fee $48,650
North Capital Broker Dealer Fee $40,000
Working Capital $25,000
Total Uses of Funds $6,302,962

* - Note that the construction budget for the CapEx Reserve is inclusive of a 10% contigency

Debt Assumptions

The projected terms of the debt financing are as follows:

  • Lender: Arbor Commercial Funding
  • Loan Type: Agency (Fannie Mae - DUS)
  • Proceeds: $4,865,000
  • Term: 12 years
  • Rate: 10-Year Treasury Rate plus 294 basis point spread, 4.63% (as of September 12, 2016)
  • Amortization: 30 years
  • Interest Only Period: 12 months
  • Prepayment Fee: 11.5 years yield maintenance
  • Assumption Fee: 1.0%

There can be no assurance that a lender will provide debt on the rates and terms noted above, or at all. All 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.

Distributions

NAPA Ventures Ravenwood, LLC intends to make distributions to investors (Realty Mogul 72, LLC - 86.2%, Sponsor co-invest - 13.8%. collectively, the "Members")  as follows:

  1. To the Members, pari passu, all excess cash flows and appreciation to a 10.0% IRR to the Members,
  2. 80.0% / 20.0% (80.0% to Members / 20.0% to the Sponsor) of excess cash flows and appreciation to a 15.0% IRR to Members. 
  3. 65.0% / 35.0% of excess cash flow and appreciation to a 20.0% IRR to Members and
  4. 50.0% / 50.0% of excess cash flow and appreciation thereafter.  

Note that these distributions will occur after the payment of the Company's liabilities (loan payments, operating expenses and other fees as set forth in the LLC agreement, in addition to any member loans or returns due on member loans).

Realty Mogul 72, LLC will distribute 100% of its share of excess cash flow (after expenses and fees) to the members of Realty Mogul 72, LLC (the RealtyMogul.com investors). 

Distributions are expected to start in March 2017 and are expected to continue on a quarterly basis thereafter. These distributions are at the discretion of the Sponsor, who may decide to delay distributions for any reason, including maintenance or capital reserves. 

Cash Flow Projections
  Year 1 Year 2 Year 3
Effective Gross Revenue $1,063,027 $1,234,102 $1,271,125
Total Operating Expenses $749,704 $776,849 $799,048
Net Operating Income $313,136 $457,253 $472,077
Annual Debt Service $225,201 $300,294 $300,294
Distributions to Realty Mogul 72, LLC Investors $50,162 $108,208 $1,815,147
Fees

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

Type of Fee Amount of Fee Received By Paid From Notes
One-Time Fees
Acquisition Fee $49,000 Sponsor Capitalized Equity Contribution 1.0% of the property purchase price
Disposition Fee 0.5% of Gross Sales Price Sponsor Sales Proceeds Included in the proforma as a portion of the cost of sale
Broker-Dealer Fee $40,000 North Capital (1) Capitalized Equity Contribution Fixed $40,000 fee
Recurring Fees
Property Management Fee 3.5% of Effective Gross Income Sponsor-Affiliated Party Distributable Cash Note that RM has underwritten a conservative 4.0% Property Management Fee in the attached proforma. 
Construction Management Fee 3.0% of Total Costs Sponsor Capital Expenditure Reserve  
Asset Management Fee 1.0% of Effective Gross Income Sponsor Operating Cash Flow  
Management and Administrative Fee 1.0% of amount invested in Realty Mogul 72, LLC RM Manager, LLC Distributable Cash  RM Manager, LLC is the Manager of Realty Mogul 72, LLC and a wholly-owned subsidiary of Realty Mogul, Co. (2)

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.

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

The above presentation is based upon information supplied by the Sponsor or others.  Realty Mogul, Co., RM Manager, LLC, and Realty Mogul 72, LLC, along with their 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
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.