Investor Presentaiton
CASE STUDY
.
FUND V (ACTIVE)
Parq at
Cross Creek
Tampa, FL
297 Units
Built 2008/2014
pon
ings
East Lake
nisbrook, A
ilamander Golf and
rbor
Keystone
Fern TrailHead
Lake Fern
Lutz
Cheval
Slow Speed
(Spring to
Fall Variable
Citrus Park Regulations)
Greate
Northd
Sam's Club
NEW TAMPA
Lower
Pebble Creek
A
Hillsborough
Wilderness
Preserve
Lettuce
Lake Park
Thonotosassa
Lake
Magdalene
University
ELTHUS FARK
COMMUNITY
(939)
Greater
Carrollwood
Westchase
Mease Countryside
Hospital
Costco Wholesale
Oldsmar
untryside Mall
(MD)
University of
South Florida
Busch Gardens
Tampa Bay
(M
Temple
Terrace
(3
Moccasin Lake
Nature Dark
Safety Harbor
Property Name (LEM Fund)
A Parq at Cross Creek (V)
B Arbors at Carrollwood (V)
C Gateway on 4th (III)
D Isles of Gateway (II)
E Lakes of Northdale (III)
Egypt
Town N
Country
WEST PARK
G
Raymond James Stadium
T Davis
Beach
Del Rio
Hillsboroug
River State P
Dinos
e
O
B
å
Dove
O
East
TAMPA HEIGHTS EAST TAMPA
Lake-Orient
Park
EMEK
Seffner
Mango
E
Tampa
IMPROVEMENT
Semn Exete
B
å
DAY LANDS
D
Palm
River-Clair
Mel
Valrico
Dov
Brandon
(60
Costco Wholesale
Sourcing
Marketed deal that was awarded to the Partnership largely due to LEM's relationship with the
seller on a prior transaction.
Location
The submarket has grown rapidly and transformed over the last two decades due in part to
strong recent population growth, which is projected to outpace the broader MSA. Proximate to
several major office nodes and benefits from easy access to I-75.
Value-Add
Substantially upgrade interior finishes to create best in class units. Extensive clubhouse
renovation that will dramatically expand the existing facility, enlarging both the fitness center
and club room. Amenity upgrades include creating a resort-style pool, upgrading the dog park,
children's playground area and adding several grilling stations throughout the Property. Curb
appeal will be enhanced by painting the exteriors, enhancing the overall sense if arrival with
new signage and improving landscaping throughout the property.
Financing
LEM leveraged market intelligence from other active pipeline deals to successfully reduce the
loan spread by ~20bps during the final loan negotiation with Freddie Mac.
INVESTMENT LEVEL SUMMARY1
Operating Partner
Acquisition Date
Operating Partner Equity
LEM Equity
Purchase Price
Robbins Property Associates
November 2020
$3.5mm
$20.0mm
$55.5mm ($187k/unit)
Construction Budget
$6.0mm ($20k/unit)
Total Cost Basis
Underwritten IRR/Multiple
$63.6mm ($214k/unit)
15.5%/17.7x
1 As of the original underwriting acquisition. IRR and Multiple values are based on the underwritten projections of a 4-year hold. Please refer to the performance disclosures on slide 2 and the Footnotes and Definitions
in the Investor Presentation.
30
L.E.M
CAPITALView entire presentation