Capital Square 1031
View the complete details about all the completed DST offerings from Capital Square 1031
CS1031 Crossroads Apartments, DST
Investment Cost: $28,620,000
Equity Raise: $12,110,000
- CASH-ON-CASH RETURN: 6%
- OFFERING LOAN-TO-VALUE: 57.69%
CSRA Grocery Portfolio I, DST
Investment Cost: $14,490,000
Equity Raise: $5,740,000
- Cash-on-Cash Return: 6% Starting
- Offering Loan-to-Value: 60.39%
CSRA Galeria Del Rio, DST
Offering Price: $21,150,000
Equity Raise: $8,150,000
- DEBT: $13,000,000
- CASH-ON-CASH RETURN: 5.50%
CSRA MOB Portfolio II, DST
INVESTMENT COST: $22,460,000
Equity Raise: $8,630,000
- CASH ON CASH RETURN YR 1: 6.25%
- OFFERING LOAN-TO-VALUE: 61.58%
CSRA MOB TX IV, DST
INVESTMENT COST: $7,070,000
Equity Raise: $2,820,000
- CASH-ON-CASH RETURN: 6%
- OFFERING LOAN-TO-VALUE: 60.12%
CSRA MOB TX Portfolio III, DST
Offering Price: $21,150,000
Equity Raise: $9,475,000
- CASH ON CASH RETURN YR 1: 6%
- OFFERING LOAN-TO-VALUE: 57.22%
CSRA NC MOB, DST AQB
INVESTMENT COST: $5,555,000
Equity Raise: $1,805,000
- CASH-ON-CASH RETURN: 5.25%
- OFFERING LOAN-TO-VALUE: 67.51%
CSRA MOB TX IV, DST
INVESTMENT COST: $8,020,000
Equity Raise: $3,120,000
- CASH ON CASH RETURN YR 1: 6.25%
- LOADED LTV: 61.10%
CSRA Perry Place, DST
Offering Price: $9,350,000
Equity Raise: $3,600,000
- CASH-ON-CASH RETURN: 5.60%
- OFFERING LOAN-TO-VALUE: 61.50%
CSRA Richmond Golf Retail, DST
INVESTMENT COST: $6,770,000
Equity Raise: $2,870,000
- CASH ON CASH RETURN YR 1: 6%
- OFFERING LOAN-TO-VALUE: 57.61%
CSRA MOB Portfolio I, DST
PROPERTY DETAILS
LEASE: 15-year lease
- STRUCTURE: Absolute triple net lease
- RENT ESCALATIONS: 2.5%
CSRA MHC Portfolio I, DST
Offering Price: $25,455,000
Equity Raise: $9,055,000
- LOAN AMOUNT: $16,400,000
- LOADED LTV: 64.43%
Fairway View Apartments, DST
INVESTMENT COST: $32,105,000
Equity Raise: $13,775,000
- CASH-ON-CASH RETURN: 6.0%
- OFFERING LOAN TO VALUE: 57.09%
CSRA WINCHESTER MOB, DST
INVESTMENT COST: $5,074,000
Equity Raise: $5,074,000
- CASH-ON-CASH RETURN: 5.5%
- LEASE: 15-year lease
CS1031 Morganton MOB, DST
Offering Price: $6,956,000
Equity Raise: $2,956,000
- CASH-ON-CASH RETURN: 5.60%
- OFFERING LOAN TO VALUE: 57.5%
Old Towne Loft Apartments, DST
INVESTMENT COST: $24,784,000
Equity Raise: $10,809,000
- CASH-ON-CASH RETURN: 5.40%
- OFFERING LOAN TO VALUE: 56.39%
CS1031 Tampa Pharma, DST
INVESTMENT COST: $8,471,000
Equity Raise: $3,671,000
- FIXED INTEREST RATE: 4.52%
- LOAN TERMS: 10-Year Term
CSRA Candleglow Apartments, DST
INVESTMENT COST: $8,495,000
Equity Raise: $3,285,000
- CASH-ON-CASH RETURN: 6%
- OFFERING LOAN-TO-VALUE: 61.33%
CSRA Chicago Parking I, DST
No of Parking Spaces: 614
Location: Downtown Chicago
- PERCENTAGE LEASED: 100%
- LEASE: 10 year lease
CSRA Columbus OH Fitness, DST
INVESTMENT COST: $18,777,000
Equity Raise: $7,277,000
- CASH ON CASH RETURN: Year 1: 6%
- OFFERING LOAN-TO-VALUE: 61.24%
CSRA GM Dothan, DST
OFFERING SIZE: $3,516,000
LOAN: $6,000,000
- LOADED PRICE: $9,516,000
- LOADED LOAN-TO-VALUE: 63.05%
CSRA Grocery Portfolio II, DST
INVESTMENT COST: $11,009,000
Equity Raise: $4,509,000
- CASH-ON-CASH RETURN: 6%
- OFFERING LOAN-TO-VALUE: 59.04%
CSRA Komar Desert Center, DST
ALL CASH/NO MORTGAGE DEBT
Distribution Rate: 5.5%
- Estimated Hold Period : 7 - 10 years
- 15-year absolute net lease
CSRA 2700 S. LAS VEGAS, DST
PROPERTY DETAILS
STRUCTURE: Net lease
- Four extensions of five years
- North end of the Las Vegas Strip
CS1031 Birmingham MOB, DST
INVESTMENT COST: $4,818,000
Equity Raise: $2,018,000
- CASH-ON-CASH RETURN: 5.75%
- OFFERING LOAN TO VALUE: 58.1%
CS1031 CALIFORNIA MOB I, DST
ALL CASH/NO MORTGAGE DEBT
Distribution Rate: 5.5%
- Estimated Hold Period : 7 - 10 years
- 15-year absolute net lease
CS1031 Canopy Apartments, DST
Investment Cost: $20,525,000
Equity Raise: $8,825,000
- Fixed Interest Rate: 3.73%
- Offering Loan To Value: 57%
CS1031 Ashland MOB, DST
Distribution Rate: 5.25%
Equity Raise: $2,622,000
- Three 5-year renewal options
- Rental Increases: 1.5% annual
CS1031 High Ridge Apartments, DST
INVESTMENT COST: $18,695,000
Equity Raise: $ 8,555,000
- OFFERING LOAN TO VALUE: 54.24%
- FIXED INTEREST RATE: 3.73%
CS1031 Louisburg MOB, DST
ALL CASH/NO MORTGAGE DEBT
Three Five-year Renewal
- Fixed rent escalations of 10%
- 15-year absolute net lease