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