BIO - HC1
This is a sample of a Delaware Statutory Trust offering. DSTs are illiquid private placements offered under Reg D to accredited investors only. The figures below are sourced from the sponsor's Private Placement Memorandum. Year-one cash-flow, cap-rate, and DSCR figures are projections, not guarantees. Loss of principal is possible.
About this offering
This is the maiden offering from a new sponsor, Livingston Street Capital, and contains two single tenant net-lease medical retail properties. The properties, located in Hayden, Idaho and Layton, Utah, are leased to Bio-Life, which specializes in plasma collection for plasma based therapies.
Key metrics
- Year 1 Cash Flow
- 5.75%
- Year 1 Cap Rate
- 6.35%
- Investor Purchase Price
- $12.89M
- Offering Size
- $5.01M
- Year 1 DSCR
- 2.18
- Hold Period DSCR
- 1.72
Debt structure
- Loan Amount
- —
- Lender
- —
- Program
- —
- Interest Rate
- 4.75%
- LTV
- 61.13%
- Term
- 10 years
- Interest Only
- —
- Amortization
- —
Specifications
- Occupancy
- 100.00%
Market analysis
- Growth Rate
- Both properties well located in areas which exhibit strong population growth projections
Principal risks
- R01This offering has a low 10-year average debt service coverage ratio of 1.67. Potential mitigant: The tenants have net-leases with investment grade guarantors backing both leases.
- R02The sponsor for this offering has chosen not to use a master lease. This could potentially hinder the trust if the tenant ceases operations at either property. Both leases allow their tenants to terminate operations, however even if that occurs Bio-Life still will be obligated to make their lease payments. A noteworthy risk would be when the sponsor is trying to sell the properties and either one, or both, properties are lacking a tenant. Under these circumstances the inability to re-tenant could limit the trust's ability to receive a full return of capital and to make profit on the property's final sale.
- R03The syndication costs a high for an offering utilizing leverage.
- R04There is a cash sweep in the last year of the loan term.
- R05According to the terms of the lease for the Utah property, its landlord is responsible for any needed repairs on the roof, all driveways, parking areas, sidewalks, and roads located on the property. The property condition report projects that such repairs and replacements should cost $28,000. Upfront reserves for this offering are $30,000.
- R06The sponsor has committed to take $71,000 from first year cash flow and must pay $8,000 into reserves annually. The sponsor is using the $71,000 to even out cash distributions during the hold period, but using yearly additions paid in to reserves, the trust expects there to be an additional $80,000 available for use at the properties.
Property imagery
Livingston Street Capital
According to the sponsor's website: "Livingston Street Capital, LLC is a fully integrated boutique real estate-focused investment firm led by a highly experienced team of professionals. Collectively our leadership team has led more than $20 billion of commercial real estate transactions and bring more than 75 years of experience to each investment.
We focus on what we consider essential versus discretionary investing, and therefore we currently acquire multifamily, healthcare and mission critical properties. We believe our investment philosophy is the best approach to protecting and enhancing invested capital.
We have a highly flexible business model that is free from bureaucracy, and is therefore well positioned to react to market opportunities."
Request the full offering package for BIO - HC1
Private Placement Memorandum and sponsor materials available to accredited investors only.