Staff Menu (IO ID#: 73500):
Completed Equity
Oak Harbor Apartments
Oak Harbor, WA
Add to Watchlist
100% funded
Offered By New Standard Equities
18.1%* TARGET IRR 16.0%-18.0%
Estimated Hold Period 5 years
Estimated First Distribution
*Please carefully review the Disclaimers section below, including regarding Sponsor’s assumptions and target returns
Project Webinar
Webinar coming soon
Project Summary
Explore this project
Cumulative Distributions

New Standard Equities

NSE was formed in 2010 in an effort to capitalize on the extraordinary dislocation in the post‐financial crisis real estate investment market. With significant experience in buying and operating large, institutional-quality multifamily properties throughout the Western U.S., the company is deploying private and institutional capital to purchase and operate apartment assets that offer steady, long-term cash flow to its investors. New Standard Equities’ full-service real estate platform is actively engaged in property management, asset management, construction management and project consultation.

NSE has successfully operated multifamily assets in major markets throughout the Western U.S. There are inherent risks in the task of operating apartment assets, but the firm’s strict philosophy is to minimize those risks by targeting markets it knows and understands. In-fill, supply-constrained markets that offer long-term job growth potential are among the most important dynamics.

Their team has the wisdom and patience to operate in today’s new environment, and the experience and entrepreneurial spirit to find and create bona fide opportunities across today’s investment landscape.

The below track record for Edward Ring includes all the acquisitions completed by New Standard Equities, as well as those Mr. Ring was responsible for while at Kennedy Wilson Multifamily.

[[{"fid":"32586","view_mode":"media_original","type":"media","attributes":{"height":"784","width":"574","class":"media-element file-media-original"}}]]
  • Edward Ring
    Founder / CEO
  • Cyrus Blourtchi
    Chief Financial Officer
  • Pauline Imamura – VP of Operations
  • Todd Weiss – Director of Acquisitions & Asset Management
Edward Ring
Founder / CEO

With over 23 years of real estate and financial consulting experience, Ring’s expertise includes providing strategic leadership for all aspects of the investment process, including sourcing new projects, business plan development, optimizing capital structures and actively overseeing each project’s execution phase from soup to nuts.

Previously, Ring was chief operating officer at Kennedy Wilson Multifamily Management Group, where he was responsible for the acquisition and operation of approximately 11,000 apartment units. At the time of his departure, roughly half of those acquisitions had been sold for a project level profit of over $100 million and had achieved a 1.80 multiple on equity, a 28.5 percent IRR, and an ROI of 55.4 percent. Ring also forged key partnerships with institutional investors, such as The Dubai Investment Group, General Electric, Mitsubishi Corporation, General Motors, AIG, RREEF and Wachovia Securities, among others.

In addition to his background as a real estate professional, Ring is an Emeritus member of the Writers Guild of America (WGA). He wrote for a variety of television comedies for NBC, UPN, Saban Entertainment, VH1 and HBO, where he earned a Cable ACE nomination for his work on “The Larry Sanders Show.”

A graduate of U.C. Berkeley in 1988, Ring went on to earn his MFA from New York University in 1992 and his MBA from UCLA Anderson in 2003. Ring served on the Executive Committee of the Anderson School’s Alumni Association and currently serves on The Board of Governors at Cedars Sinai Medical Center in Los Angeles. He is also a member of Mensa.

Cyrus Blourtchi
Chief Financial Officer

Cyrus Blourtchi brings 26 years of financial accounting and senior management experience to the company, including 19 years in the multifamily industry. Prior to joining New Standard Equities, Cyrus served as Director of Accounting/Controller with Kennedy Wilson Multifamily for seven years.  Prior to that, Cyrus held accounting positions at Welk Real Estate and RCMI in Southern California.

Mr. Blourtchi is responsible for maintaining all aspects of the accounting records for New Standard Equities' assets and management assignments.  He is highly trained in GAAP accounting procedures and professional protocols, including a strict adherence to Sarbanes-Oxley regulatory compliance standards for public investors.​  Cyrus also provided financial accounting services for organizations outside the real estate sector, including spending two years as a finance officer for the United Nations. ​

Pauline Imamura – VP of Operations

Pauline Imamura has served NSE since its inception, following 15 years of site and multi-site management for Fore Properties, Kennedy Wilson Multifamily, and FPI Management.  She has supervised over $3,000,000 in unit-level property improvements, spearheaded successful marketing and repositioning programs in properties throughout California, and produced same-store income growth of above 6% on stabilized assets, and nearly 20% on value-add repositioning projects.

At New Standard Equities, Ms. Imamura is responsible for all site-level operations, including enforcing standard operating procedures, preparing week and monthly operational reports, conducting quarterly asset inspections and conducting regular safety training seminars to ensure properties are compliant with company policies, Fair Housing Standards and OSHA regulations.​

Todd Weiss – Director of Acquisitions & Asset Management

Todd Weiss joined New Standard Equities in 2013 and is primarily responsible for NSE's acquisitions, asset management and construction management activities. In addition, he is involved with sourcing new debt and equity for all of NSE’s acquisitions. 

Prior to joining New Standard Equities, Todd was an independent commodities trader at The Chicago Board of Trade where he specialized in agricultural commodities. Todd received his BA from The University of Arizona’s College of Agriculture in 2000.  Todd co-chaired the 2007 Maccabi USA golf team to successful gold medal victories in the youth, open and senior divisions.

Track Record

Business Plan

At A Glance

Investment Strategy: Buy and Hold
Hold Period: 5 years
Total Project Budget: $9,076,056 ($84,823 per unit)
Acquisition Price: $7,500,000 ($70,093 per unit)
Property Type: Multifamily
Number of Units: 107 units
Distributions to Realty Mogul 38, LLC: 9% IRR Hurdle
70/30 split to a 16% IRR
60/40 split thereafter
Projected IRR: 16.1% - 18.1%
Projected Avg Cash on Cash: 12.3% - 13.1%
Projected Equity Multiple: 1.88x - 2.02x
Projected First Distribution: February 2016 
Distribution Schedule: Quarterly
Investor Funding Deadline: July 24, 2015
Estimated Closing Date: August 4, 2015

Investment Details

New Standard Equities (the "Sponsor" or "NSE") plans to acquire the Property, a 107-unit apartment community located in Oak Harbor, WA approximately 70 miles north of Seattle. 

The seller is a local Seattle investment sales broker with whom the Sponsor has a strong relationship.  When the seller purchased the property in late 2013, it had significant deferred maintenance and was roughly 40% vacant with a very marginal tenant base.  The seller then began the process of stabilizing the asset, including light exterior work such as paint and roof repairs, along with a gradual improvement in the Property's tenant base by increasing rents as occupied units turned over.  This process has proven successful as occupancy has surpassed 95% and recent new lease signings have seen average rent increases of $138/month.  With fruition of the turnaround strategy, the seller contacted the Sponsor and entered into an off-market sale transaction.

While the seller has stabilized the asset operationally, the Sponsor believes there is much room left for a true value-add program with strong upside potential.  Recent new lease signings have achieved substantial increases in rents despite unit interiors only receiving minimal paint and carpet upgrades by the seller.  The Sponsor intends to execute a significant interior renovation plan including appliances, flooring, fixtures and washer/dryers in select units, along with exterior improvements with a focus on amenity upgrades like a new fitness center, which the Sponsor feels would be a draw for the military-oriented residents.  Additionally, the Sponsor plans to enact a targeted marketing program to higher ranking military personnel and other prospective tenants that would be interested in higher quality apartments.  While the Sponsor has asserted that unit rehabs on par with their plan typically garner $100/month rent increases or more, their projections assume only $63/month average increases above rental rates that have been achieved at the Property just by rolling units to market.

The Sponsor plans to handle all aspects of the investment including purchasing the Property, overseeing the renovations, and selling the Property.  With respect to these renovations, the Sponsor has budgeted $1,130,495, or $10,565 per unit ($5,450/unit for interior rehab and $4,243/unit for exterior improvements).  While this asset is the first purchase in the State of Washington for NSE, the CEO of NSE and his team have substantial experience in Seattle, having worked on and invested in over 2,400 units, with a combined value of over $350 million including renovation.  NSE is also experienced with military-focused housing as they currently own and operate a 132-unit property with over 20% military in San Diego, CA.  In addition, the CEO of NSE and his VP of Operations asset and property managed 530 units in Lompoc, CA, and another 208 units in Santa Maria, CA, both of which flank Vandenberg Air Force Base.

The Sponsor intends to hold the Property for five (5) years before exiting the investment, though the hold period could be longer or shorter as it will largely be dictated by execution of the business plan and market conditions. investors have the opportunity to participate as equity stakeholders and earn a share of the cash flow and asset appreciation. investors will invest in Realty Mogul 38, LLC.  Realty Mogul 38, LLC will invest with Oak Harbor Investors, LLC, which will control Oak Harbor Fee Owner, LLC, the entity that will hold title to the Property.  Investors can expect to receive quarterly updates and distributions, with the first distribution expected in February 2016 and continuing on a quarterly basis thereafter.

Investment Highlights

  • Sponsorship Experienced with Military Housing
  • Well-Occupied Apartment Community with Upside Potential Through Conservative Rent Increase Upon Unit Rehab

  • Tenant Base with Strong Military Demand Due to Stable, Growing Base Operations, Lack of On-Base Housing Supply and Shortage of Viable, Off-Base Competing Apartment Complexes
  • Off-Market Acquisition with In-Place Yield

Risk Factors*

  • Forward-Looking Statements: Investors should not rely on any forward-looking statements made regarding this opportunity, because such statements are inherently uncertain and involve risks.  We use words such as “anticipated,” “projected”, “forecasted”, “estimated”, “prospective”, “believes,” “expects,” ”plans” “future” “intends,”, “should,” “can”, “could”, “might”, “potential,” “continue,” “may,” “will,” and similar expressions to identify these forward-looking statements.
  • Illiquid Investment - Transfer Restrictions & No Public Market: The transferability of membership interests in Realty Mogul 38, LLC are restricted both by the operating agreement for that entity and by U.S. federal and state securities laws.  In general, investors will not be able to sell or transfer their interests.  There is also no public market for the investment interests and none is expected to be available in the future.  Persons should not invest if they require any of their investment to be liquid.  This is particularly important for persons of retirement age, who should plan carefully to assure that their assets last throughout retirement.
  • High Military Tenant Concentration and Base Dependency: With 60% of the tenant base related to the local military base, there is risk associated with redeployment or some other change occurring at the base and the impact it would have on the military-related population in town and the subsequent impact on the Property's operations.
  • New Development: There is risk associated with potential new development and the impact it would have on the Property's operations.
  • Lack of Comparable Properties: There is risk associated with the lack of comparable Property's available in the area to support the underwriting assumptions used by the Sponsor's in their financial projections.
  • Uncertainty Surrounding Future Sales Price: There is risk associated with the Sponsor being unable to sell the Property as projected.
  • Interest-Only Loan: The loan being used to acquire the Property is expected to have an interest-only period during the first 60 months of the loan term, which means that there will be no reduction in the principal balance during that interest-only period.
  • Rising Interest Rates: The Federal Reserve has methodically reduced the amount of stimulus it was earlier injecting into the U.S. economy, and has signaled that increases in the federal funds rate may be forthcoming.  This could potentially lead to rising interest rates offered by other lenders and could have an effect on the future value of the Property (since higher loan interest rates might mean that potential buyers would face proportionately higher debt service expenses).  The interest rate of the projected debt financing that will be used to acquire the loan is also variable, so debt service payments during the hold will rise or fall in line with the movements of market interest rates.  There is a risk that interest rates may rise faster than what has been projected in the Sponsor's underwriting, which could lead to a reduction in net cash flow compared with the Sponsor's projections.
  • Mortgage Risk and Prepayment Penalty: The Sponsor has a signed loan application with a lender to provide the debt financing for the acquisition of the Property, but there can be no assurance that the lender will complete financing on the rates and terms included in the underwriting being presented in the model for this investment opportunity.  Should the terms of the debt financing change materially and adversely, investors will be notified.  If the debt financing does not close as anticipated and the Sponsor needs an extension on the purchase contract, the seller of the Property may not so extend and the transaction may be cancelled.  The lender's due diligence may result in modifications of the proposed terms indicated in the executed loan application, which may result in the transaction being cancelled. The Sponsor expects that the loan used to acquire the Property will be subject to a prepayment penalty; a shorter than expected hold period would increase the risk of a prepayment penalty being assessed.
  • Management Risk: Investors will be relying solely on the manager of Oak Harbor Investors, LLC for the execution of its business plan.  That manager in turn may rely on other key personnel with relevant experience and knowledge, including contractors and consultants.  Members of Oak Harbor Investors, LLC (including Realty Mogul 38, LLC) will agree to indemnify the manager in certain circumstances, which may result in a financial burden if any litigation results from the execution of the business plan.  While the manager of Oak Harbor Investors, LLC has significant operating experience, Oak Harbor Investors, LLC was recently formed and has no significant operating history or record of performance.
  • Manager of Realty Mogul 38, LLC Will Participate in Sponsor's Promote Interest: The manager of Realty Mogul 38, LLC (or one of its affiliates) will be entitled to a participation in the value of any excess distributable cash flow and any appreciation of the Property realized upon its sale.  This could lead to a potential conflict of interest between the manager and Realty Mogul 38, LLC.  Investors must recognize and agree to waive and bear the risk of this conflict of interest.  Realty Mogul 38, LLC itself is pursuing a venture capital strategy through investments in operating companies that manage and develop real estate; under this strategy, the manager of Realty Mogul 38, LLC is expected to be treated as an investment adviser exempt from federal or state registration.
  • Uncertain Distributions: The manager of Oak Harbor Investors, LLC cannot offer any assurances that there will be sufficient cash available to make distributions to its members (including Realty Mogul 38, LLC) from either net cash from operations or proceeds from the sale of the asset.  That manager, in its discretion, may retain any portion of such funds for property operations or capital improvements. 
  • Risk of Interest Charges or Dilution for Capital Calls: The amount of capital that may be required by Oak Harbor Investors, LLC from Realty Mogul 38, LLC is unknown, and although Oak Harbor Investors, LLC does not require that its members contribute additional capital to it, it may from time to time request additional funds in the form of additional capital.  Realty Mogul 38, LLC does not intend to participate in a capital call if one is requested by Oak Harbor Investors, LLC and in such event the Manager of Oak Harbor Investors, LLC may accept additional contributions from other members of Oak Harbor Investors, LLC.  Amounts that the manager or other members of Oak Harbor Investors, LLC advances on behalf of Realty Mogul 38, LLC will be deemed to be either a loan at an interest rate of 10% or an additional capital contribution, in which case Realty Mogul 38, LLC's interest in Oak Harbor Investors, LLC will suffer a proportionate amount of dilution.
  • General Economic and Market Risks: While the Sponsor has conducted significant research to justify the intended rental rates and sales price relative to comparable properties in the market, there can be no assurance that investor sentiment will be favorable, or that purchase financing to a buyer will be readily available, when the Sponsor attempts to sell the Property.  The real estate market is affected by many factors, such as general economic conditions, supply and demand for real estate investments, interest rates, the availability of financing, and other factors, all of which are beyond the control of both and Oak Harbor Investors, LLC.

*The above is not intended to be a full discussion of all the risks of this investment. Please see the Risk Factors in the Investor Document Package for a discussion of additional risks.

Property Details

Address: 945 N Oak Harbor St., Oak Harbor, WA 98277
Year Built: 1989
Property Type: Multifamily
Number of Units: 107 units
Occupancy: 95.3%
Major Amenities: Laundry Center
Private Patios & Balconies
Covered Parking
Fitness Center (Post-Renovation)
Washer & Dryers in 50% of 2X2 units (other 50% Post-Renovation)


The Property is located near the intersection of North Oak Harbor Street and NW Crosby Avenue, approximately 1 mile from WA‐20.  Numerous dining, entertainment, and shopping options are proximate to the property including The Home Depot, Walmart, Safeway, Albertsons, Flyers Restaurant & Brewery, Seabolt’s Smokehouse, Oak Bowl, and Oak Harbor Cinemas.  Crescent Harbor Elementary, North Whidbey Middle School, and Oak Harbor High School are all located within two miles of the property. 

Whidbey Island, located northwest of Everett, Washington, is home to approximately 79,700 people.  Oak Harbor is the largest City on Whidbey Island, with a population of 22,000.  It is both a tourist destination as the area’s natural beauty is a significant draw, and it is home to one of the country’s critical Naval Air stations.  The city has both local and national retailers.

Naval Air Station Whidbey Island Overview

The population listed above and the market information below are from the Military Installations website and the Whidbey News-Times website.

Operated by the United States Navy, there are 19 active duty squadrons and 3 Ready Reserve squadrons currently based at NAS Whidbey Island.  The air station also maintains a Search and Rescue Unit, flying three Sikorsky MH-60S Nighthawks.  Navy Search and Rescue provides 24-hour day and night maritime, inland and mountainous rescue support for Department of Defense personnel and the greater Pacific Northwest community.  Over 50 military facilities are also located on the Island, which facilities provide training, medical and dental, and support services for Whidbey’s staff and Marine Corps personnel.

The base has been in operation since 1941 and had a $49.2 million renovation project completed in 2010.  The base was described as "a strategic asset" during a recent visit by Vice Admiral Mike Shoemaker, Commander of U.S. Naval Air Forces in charge of all Naval aircraft on the West Coast, during which it was made clear that Whidbey Island Naval Air Station will remain open for the foreseeable future and be a key player in international affairs.  The assets Whidbey brings to the table for training aviators are hard to replicate anywhere else in the world, he said.  With comfort in the military's long term commitment to the base, the Property may benefit from resistance to possible economic fluctuations. 

The Property is located approximately 1.5 miles from Naval Air Station Whidbey Island.  As such, it has approximately 60% military concentration.  The Base population of approximately 38,000 includes 7,000 military personnel along with 14,000 family members, 14,000 retirees, and 2,400 civilian and contract employees.  The number of military personnel is expected to grow to roughly 9,000 with the arrival of several P-8A squadrons starting in 2016.  In April 2014, Congressman Rick Larsen stated in response to this announcement, “The Navy’s decision today signifies the prominent role that NAS Whidbey Island plays for maritime patrol and other naval operations in the Pacific…basing six squadrons of P-8As on the island is great news for the stability of the base, for the Whidbey Island community and for our national security...I am pleased the Navy has once again shown its commitment to NAS Whidbey Island.”  While as a result of the additional aircraft and personnel expected in the coming years, the base has plans for facility additions and upgrades in anticipation of the growth, on-base housing and barracks will not be expanded so the additional personnel and their families will be renting or owning in the community.  With only 1,500 available on-base housing units, this increase in personnel along with their respective family members in some cases, will exacerbate the existing lack of on-base housing supply.

Oak Harbor Apartment Overview

Vacancy levels for apartments in Oak Harbor average around 5% with the majority of apartment communities in the area comprised entirely of affordable housing, and the remainder being primarily lower quality, class B & C product.  While there appears to be a significant lack of supply, per a February 2015 report completed by Colliers International Valuation & Advisory Services, there are no new multifamily projects underway or planned in the Oak Harbor area (per the Oak Harbor Planning Department).  Overall, new multifamily construction is anticipated to be very limited over the next few years.

Offering Documentation



(877) 781-7062

Contact Investor Relations
Join RealtyMogul
Gain access to commercial real estate deals across the country
Easily review, compare and invest in deals that meet your criteria
Build the real estate portfolio that’s right for you
Potential benefits include diversification, growth and passive income
Password should be at least 8 characters, contain an uppercase character, a lowercase character, a number and a symbol.
By clicking "JOIN REALTYMOGUL" you are agreeing to our Terms of Service and Privacy Policy.
Sign In
Don’t have an account yet? Join RealtyMogul
Please enter your email and password below.

Forgot Password?

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

Create an account or sign in.
Are you an Accredited Investor? *
Password should be at least 8 characters, contain an uppercase character, a lowercase character, a number and a symbol.
By clicking "JOIN REALTYMOGUL" you are agreeing to our Terms of Service and Privacy Policy.
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.