unrealized Case Study

Rockefeller

rockefellerAsset 1.png
 

Investment Snapshot


Property Information

Property Type
Multitenant Industrial

Size
130,916 SF

Year Built
1991

Market
Ceres/Modesto

Sourcing
Off-Market broker relationship

 
 
 
 
 

Acquisition

Acquisition Date
June 2022

Purchase Price
$15,900,000 ($121 PSF)

Invested Equity
$5,654,000

Debt (% LTC)
68%

Type of Debt
Regional bank with five-year fixed rate financing of 3.9% with two years interest only

Going in Cap Rate
4.9%

In-Place Rent
30% below market

 
 
 

Disposition

Anticipated Hold Period
Five Years

Anticipated Sale Price
$22,454,571 ($172 PSF)

Anticipated Gross IRR
17.57%

Anticipated Equity Multiple
2.16x

 
graceada-partners-section-background.jpg
 

Investment Overview


Deal Sourcing
Off-market sourced through broker relationship. Previously managed property so was very familiar with the asset

Property Type
130,916 SF multitenant industrial

Year Built
1991

Occupancy at Acquisition
100%

Location
South of Modesto along the Highway 99 corridor

Attractive Opportunity
In-place rents were 30% below market with 80% of the leases expiring in the first three years. Acquisition price of $121 PSF was a 20%–25% discount of similar assets in Stockton/Sacramento market. The Ceres submarket has minimal competitive buildings with a high demand from tenants to service the local area.

 
 

Value-Add Strategy


CapEx Requirements
Capex work completed includes exterior painting of both buildings and asphalt/concrete repairs

Anticipated Hold
Five year anticipated hold

 
 

Rent Strategy
In-place rents were 30% below market with 80% of the leases expiring in the first three years

Anticipated Returns

  • Anticipated Gross IRR 17.57%

  • Anticipated MOIC 2.16x

rockefeller-Artboard 1-100.jpg