Case Study- Lockwood Heights

Lockwood Heights
(Midwest Multifamily)

These units generate a monthly rent premium of $129 over non-renovated units, resulting in an initial ROI of 15%. In the near term, our strategy is to upgrade all non-renovated units as they become available. The exterior capital improvement plan is progressing on schedule and within budget. Approximately 75% of our planned improvements are now done.

Quarter 3 milestones included installing new monument signage at the property entrance and addressing deferred maintenance items such as parking lot repairs, stairwell and landing fixes, and selective brick masonry work. For quarter 4, we intend to furnish a new leasing model and implement additional brick masonry repairs.

If you have any questions, please reach out to your advisor or contact Regan Smith at rsmith@prevailiws.com

Investor Return Summary*

        • IRR Targeted: 21%
        • 3 Year Average Cash on Cash:: 7.85%
        • Proforma Hold: 3 Yrs
 
      •  

Investment Snapshot

        • Initial Project Cost: $35,500,000
        • Equity: $13,070,000
        • Initial Loan: $22,430,000
        • Minimum Investment: $50,000
        • Average unit (SF): 959

Property Information

  • The purchase price of $154,455 per door ($161 psf) is substantially lower than market replacement costs.
  • This 202-unit multifamily property is currently 96% occupied and over the last 30 days, the current owner has increased rent by more than 9% on 20 lease renewals. Year over year rent growth in the area has been 20.75%.
  • The current owner has invested $10,526 per unit over the last 12 months in upgrades and improvements. Our plan is to invest an additional ~$13,000 per unit to complete internal upgrades that will support further rent increases to market.
  • Belle Grove is located in Richardson, TX close to hundreds of thousands of jobs. Single-family homes in the area have appreciated more than 20% in the last year and the complex is just south of the ‘Canyon Creek’ neighborhood with home values ranging from $450k- $1MM+.
  • Within a 3-mile radius, there are 38 properties that are all 96% occupied. There is only 1 new complex under construction in the area, and Belle Grove’s post-renovation rents will be ~$500 less per unit than the new complex rates.

*These are all preliminary estimates, with no guarantee of performance, and involve risk.

Important Information

This communication is neither an offer to sell nor a solicitation of an offer to buy any security. An offer may only be made via a written offering document by Prevail Alternative Assets, LLC (“Prevail”). Prevail will provide such offering documents (“Documents”) only to qualified accredited investors and has prepared this communication solely to enable you to determine whether you are interested in receiving additional information about it or the real estate project summarized above (the “Project”). This communication must be read in conjunction with the Documents prior to making any investment decision. Information about the Project contained herein has not been audited or reviewed by any third party. While projections about the Project’s future performance is based on Prevail’s experience and good faith judgments, the recipient should understand that projections are based on numerous assumptions, including that the current economic environment continues, that existing asset performance trends will continue to track business plans, that historical behavior of the Project’s property type will not change, that perception of market opportunities for disposition will hold true, and that the competitive landscape within which the Project operates will not change. Returns to investors would be contingent upon numerous events occurring and subject to considerable risks. Significant assumptions were made by Prevail to calculate the presented projections, including assumptions on the amount of leverage used by the Project, the Project having sufficient assets and cashflows, debt service and capital expenditures, the continuation of favorable leasing terms, the operating costs for the Project, the costs of taxes and insurance, the absence of claims against the Project, that lease terms (including rental rates) continue, that projected occupancy and rollover rates continue, that management and other expenses remain constant, and that property-level debt will not need to be refinanced at less favorable terms.

The Project’s future capitalization will be contingent upon numerous events occurring and subject to considerable risks. The occupancy and rollover rates of the Project will be dependent upon many factors beyond the control of the Project or Prevail. Any expression of targeted rates is merely a statement of a goal. Significant assumptions were made by Prevail to calculate the presented occupancy and rollover rates. Many factors can impact the Project’s after-tax returns, including the risk that tax laws may change. A myriad of factors may impact the Project’s ability to achieve any returns. Any number of factors could contribute to results that are materially different. All investment opportunities presented by Prevail involve substantial risk and may result in the loss of some or all of your investment. Please do not forward this email.

© 2025 Prevail Strategies. All Rights Reserved.

Get the Book Now!

Name(Required)
Address(Required)

Get the Book Now!

Name(Required)
Address(Required)