Reynolds Asset Management (RAM), led by seasoned real estate investor Louis Reynolds, is a multifaceted firm with a focus on development and value-add multifamily projects. With an impressive track record of over $644 million in successful transactions, RAM has become a trusted name in real estate, particularly within the multifamily sector. The firm’s hands-on experience includes a spectrum of over 100 acquisitions, many of which target value-add opportunities where RAM’s team employs innovative strategies to maximize property value and investor returns
Lease Comparables
Property | Year Built | Floorplan | # of Units | $/Unit | SF | $/SF | Distance from Subject |
---|---|---|---|---|---|---|---|
Cadia Warner Robins | 2023 | 3 BR, 2.5 BA | 251 | $2,120 | 1,458 | $1.45 | 1.8 miles |
Joy Park Apartments | 2024 | 3 BR, 2 BA | 280 | $1,850 | 1,386 | $1.33 | 5.0 miles |
The Patrician | 2001 | 3 BR, 2 BA | 120 | $1,920 | 1,030 | $1.60 | 1.6 miles |
Averages | 217 | $1,963 | 1,291 | $1.46 | 2.8 miles | ||
Woodford Ridge (Subject) | 2024-2025 | 3 BR, 2 BA | 93 | $1,833 | 1,044 | $1.76 |
Sales Comparables
Property | Date Sold | Year Built | Units | Avg. Unit Size | Sale Price | $/Unit | $/SF | Distance from Subject |
---|---|---|---|---|---|---|---|---|
Cadia Warner Robins(1) | Dec-23 | 2023 | 251 | 1,024 SF | $64,700,000 | $257,769 | $252 | 1.8 miles |
Subject (Going-In) | Nov-24 | 2024-2025 | 93 | 1,044 SF | $16,245,340 | $174,681 | $167 | |
Subject (At Exit) | May-26 | 2024-2025 | 93 | 1,044 SF | $22,536,040 | $242,323 | $232 |
(1) According to the Sponsor, Cadia Warner Robins is the best comp due to proximity, newer vintage, and similar layout (3x2 w/o garage).
Sources of Funds | Amount |
---|---|
LP Equity | $3,708,573 |
GP Equity(1) | $927,143 |
Loan Proceeds | $13,650,000 |
Total Sources of Funds | $18,285,716 |
Uses of Funds | Amount |
---|---|
Purchase Price | $16,245,340 |
Closing Costs(2) | $441,421 |
Acquisition Loan Fees | $409,500 |
Year 1 Insurance | $65,100 |
3 Mos RET | $51,708 |
Operating Account | $109,603 |
Interest Reserve | $638,138 |
Sponsor Acquisition Fee | $324,907 |
Total Uses of Fund | $18,285,716 |
(1) The Sponsor’s equity contribution may consist of friends and family equity and equity from funds controlled by the Sponsor.
(2) Includes fees paid to RM Securities, LLC and RM Technologies, LLC. For more information, please see the Fees and Disclosures sections.
The terms of the debt financing are as follows:
Senior Loan
- Lender: Encore SFR Finance LLC
- Loan Amount: $13,650,000
- Loan Term: 24 months
- Extension Options: One 6-month extension
- Interest Rate: SOFR + 4.5% with a floor of 4.5% (1)
- Interest Type: Floating
- Interest-Only Period: Full Term I/O
- Amortization: Full Term I/O
- Stabilized Loan-to-Value (LTV): 62.0%
- Loan-to-Cost (LTC): 75.0%
(1) SOFR is 4.3% as of January 16, 2025, resulting in an interest rate of 9.0%. The Sponsor has underwritten a rate of 9.35% for the duration of the hold period.
(2) A substantial portion of the total acquisition for the Property will be paid with borrowed funds, i.e., debt. Please carefully review the Disclosures section below for additional information concerning the Sponsor's use of debt.
Reynolds Asset Management intends to make distributions from DCS Peach Blossom, LLC as follows:
- Pari-passu all cash flow available for distribution to the Equity Investors(1) until the Equity Investors(1) receive a Preferred Return of 8.0% IRR;
- 70% / 30% (70% Equity Investors(1) / 30% Promoted/Carried Interest) of all cash flow available for distribution thereafter.
Reynolds Asset Management intends to make distributions to investors after the payment of the company's liabilities (loan payments, operating expenses, and other fees as more specifically set forth in the LLC agreements, in addition to any member loans or returns due on member loan).
Distributions are expected to start in March 2026 and are projected to continue on a quarterly basis thereafter. Distributions are at the discretion of Reynolds Asset Management, who may decide to delay distributions for any reason, including maintenance or capital reserves.
Reynolds Asset Management will receive a promoted/carried interest as indicated above.
(1) Equity Investors include all members part of the Limited Partnership and General Partnership, including the Sponsorship Group.
(2) Given the Property Owner will close on the condominium units located on the Property in various tranches and at different closings, the IRR will be calculated as follows: (a) the IRR will begin accruing on the closing date of the next tranche for all Subscribers who have submitted their funds as of that date; and (b) the IRR will begin accruing on the date funds are submitted to escrow for Subscribers who subscribe after the closing of the next tranche (even if funds are not released from escrow until later).
You will pay certain fees and compensation over the life of the transaction; please refer to Reynolds Asset Management's materials for details. The following fees and compensation will be paid(1)(4):
One-Time Fees:
Type of Fee | Amount of Fee | Received By | Paid From |
---|---|---|---|
Acquisition Fee | 3.0% of Purchase Price (2% is paid at deal closing; 1% is paid at exit) | Sponsor | Capitalized Equity Contribution / Sale Proceeds |
Loan Guarantee Fee | 1.0% of Loan Amount | Sponsor | Capitalized Equity Contribution |
Disposition Fee | 1.0% of Sale Price | Sponsor | Sale Proceeds |
Refinancing Fee(2) | 1.0% of Loan Amount | Sponsor | Refinance Loan Proceeds |
Platform Fee | Flat One-Time Fee of $15,000 | RM Securities, LLC | Capitalized Equity Contribution |
Placement Fee(4) | 4.00% of the Raised Amount up to $2 million, plus 3.50% of the Raised Amount in excess of $2 million. | RM Securities, LLC | Capitalized Equity Contribution |
Recurring Fees:
Type of Fee | Amount of Fee | Received By | Paid From |
---|---|---|---|
Asset Management Fee | 2.0% of Effective Gross Income | Sponsor | Cash Flow |
Property Management Fee | 3.0% of Effective Gross Income with a monthly floor of $3,000 | Third-Party Property Manager | Cash Flow |
CapEx Fee(3) | 5% of any Capital Expenditure | Sponsor | Cash Flow |
Administration Solution Licensing Fee(4) | 1.00% per annum of the aggregate capital contributions of the RM platform investor for whom RM Technologies provides the Administration Solution. | RM Securities, LLC | Cash Flow / Capitalized Equity Contribution |
(1) Fees may be deferred to reduce impact to investor distributions.
(2) Given the 18-month hold period and the loan terms of 24 months plus one extension, a refinance has not been included in the base-case underwriting.
(3) The Sponsor doesn't intend to undertake any capital projects on the Property.
(4) For more information on the fees paid to RM Securities and its affiliates or any other fees you will pay in connection with Sponsor’s offering, please carefully review the Sponsor’s Investment Documents. Please also carefully review RM Securities’ Form CRS, Regulation Best Interest Disclosures, and Limited Brokerage Services Agreement.
RM Securities, LLC, its registered representatives, affiliates, associated persons, and personnel of its affiliates who may also be associated with it, including our associated persons and personnel of our affiliates who are also be associated with RM Securities, LLC (it (“RM Securities,” “we,” “our,” or “us”) will receive fees, expense reimbursements, and other compensation (“Fees”) from the issuer of this investment offering, its sponsor, or an affiliate thereof (“Sponsor”), or otherwise in connection with Sponsor’s offering. The Fees paid to us are in addition to other fees you will pay to Sponsor or in connection with Sponsor’s investment offering. You will pay Fees to Sponsor, either directly or indirectly as an investor in the Sponsor’s offering. Sponsor will use the Fees you pay, as well as funds you invest in the relevant offering, to compensate us. The Fees paid to us will directly or indirectly be borne by you as the investor (typically, but not always, in the form of an expense of the Sponsor’s offering in which you invest) because such Fees will reduce the proceeds available for distribution to you and reduce the amount you earn over time.
For more information on the Fees paid to us, or any other Fees you will pay in connection with Sponsor’s offering, please carefully review the Sponsor’s Investment Documents. Please also carefully review RM Securities’ Form CRS, Regulation Best Interest Disclosures, and Limited Brokerage Services Agreement.
No Approval, Opinion or Representation, or Warranty by RM Securities, LLC
Sponsor has provided, approved, and is solely responsible in all aspects for the information on this webpage (“Page”), including Sponsor’s offering documentation, which may include without limitation the Private Placement Memorandum, Operating or Limited Partnership Agreement, Subscription Agreement, the Project Summary and all exhibits and other documents attached thereto or referenced therein (collectively, the “Investment Documents”). The Investment Documents linked on this page have been prepared and posted by Sponsor, and not by RM Securities. We did not assist in preparing, do not adopt or endorse, and we are not otherwise responsible for, the Sponsor’s Investment Documents. We make no representations or warranties as to the accuracy of information on this Page or in the Sponsor’s Investment Documents and we accept no liability therefor. No part of the information on this Page or in the Sponsor’s Investment Documents is intended to be binding on us.
Sponsor’s Information Qualified by Investment Documents
The information on this Page is qualified in its entirety by reference to the more complete information about the offering contained in the Sponsor’s Investment Documents. The information on this Page is not complete and subject to change at the Sponsor’s discretion at any time up to the closing date. The Sponsor’s Investment Documents and supplements thereto contain important information about the Sponsor’s offering including relevant investment objectives, the business plan, risks, charges, expenses, and other information, which you should consider carefully before investing. The information on this Page should not be used as a basis for an investor’s decision to invest.
Risk of Investment
This investment is speculative, highly illiquid, and involves substantial risk. There can be no assurances that all or any of Sponsor’s assumptions, expectations, estimates, goals, hypothetical illustrations, or other aspects of Sponsor’s business plans (“Assumptions”) will be true or that actual performance will bear any relation to Sponsor’s Assumptions, and no guarantee or representation is made that Sponsor’s Assumptions will be achieved. If Sponsor does not achieve its Assumptions, your investment could be materially and adversely affected. A loss of part or all of the principal value of your investment may occur. You should not invest unless you can readily bear the consequences of such loss. Sponsor’s Assumptions should not be relied upon as the primary basis for your decision to invest.
No Reliance on Forward-Looking Statements; Sponsor Assumptions
Sponsor is solely responsible for statements made concerning forward-looking statements and Assumptions, which apply only as of the date made, are preliminary and subject to change, and are expressly qualified in their entirety by the disclosures and cautionary statements included in Sponsor’s Investment Documents, which you should carefully review. Neither RM Securities nor Sponsor are obligated to update or revise such forward-looking statements or Assumptions to reflect events or circumstances that arise after the date made or to reflect the occurrence of unanticipated events. Sponsor’s forward-looking statements and Assumptions are hypothetical, not based on actual investment achievements or events, and are presented solely for purposes of providing insight into the Sponsor’s investment objectives, detailing Sponsor’s anticipated risk and reward characteristics, and establishing a benchmark for future evaluation of actual results; therefore, they are not a predictor, projection, or guarantee of future results. You should not rely on Sponsor’s forward-looking statements as a basis to invest.
Importantly, we do not adopt, endorse, or provide any assurance of returns or as to the accuracy or reasonableness of Sponsor’s Assumptions or forward-looking statements.
No Reliance on Past Performance
Any description of past performance is not a reliable indicator of future performance and should not be relied upon as the primary basis to invest.
Sponsor’s Use of Debt
A substantial portion of the total cost of the real estate asset acquired by the Sponsor with investor funds (“Property”) will be paid with borrowed funds, i.e., debt. Sponsor’s estimated rates and terms of the debt financing are subject to lender approval, and there is no assurance that the Sponsor will secure debt at the rates and terms presented on this Page or in the Sponsor’s Investment Documents, or at all. The use of borrowed money to acquire real estate is referred to as leveraging, which can amplify losses and could result in lender foreclosure. In addition, if the debt includes a variable (or “floating”) interest rate, the total amount of interest paid over the term of the debt will fluctuate and can increase. As a result, Sponsor’s use of debt can result in a loss of some or all of your investment.
Sponsor’s Offering is Not Registered
Sponsor’s securities offering will not be registered under the Securities Act of 1933, as amended (the “Securities Act”), in reliance upon the exemptions from registration pursuant to Rule 506(c) of Regulation D as promulgated under the Securities Act (“Private Placement”). In addition, the offering will not be registered under any state securities laws in reliance on exemptions from state registration. Such securities (your ownership interests) are subject to restrictions on transferability and resale and may not be transferred or resold except as permitted under applicable state and federal securities laws pursuant to registration or an available exemption. All Private Placements on the Platform are intended solely for “Accredited Investors,” as that term is defined in Rule 501(a) under the Securities Act.
No Investment Advice
Nothing on this Page should be regarded as investment advice (either with respect to a particular security or regarding an overall investment strategy), a recommendation, an offer to sell, or a solicitation of or an offer to buy any security. Advice from a securities professional is strongly advised to understand and assess the risks associated with real estate or private placement investments. For additional information on RM Securities’ involvement in this offering, please carefully review the Sponsor’s Investment Documents, and RM Securities’ Form CRS, Regulation Best Interest Disclosures, and Limited Brokerage Services Agreement.