Find an Advisor



Investment Highlights


This is offering comes from Passco and consists of a single 400-unit apartment complex in Dunwoody, GA.  The property was built in 2008 and is located roughly 16-miles north of Atlanta.  

  • Year 1 Cash Flow 5.00%
  • Initial Occupancy 96.75%
  • Est. Time Horizon None
  • Yr 1. Cap Rate to Investors 4.93%
  • Investor Purchase Price $84,750,000
  • Total Offering Size $37,950,000

Loan Information

This offering is using 10-year debt, with the first 5-years interest only, and fixed interest at 3.88%. 

  • Yr. 1 DSCR 2.15
  • Loan-to-Value 55.22%
  • Hold Period DSCR 2.01

Key Benefits

Property rents are 65% below the high end of the market for 1 bedroom units and 53% for 2 bedroom units. 

Population and incomes are strong across the 1, 3, and 5-mile area. 

Sponsor intends to upgrade the property through exterior paint and full bottom floor rennovations.

No concessions or discounts being offering by current property management group.  

Key Risks

Local competition is high and a large amount of units either planned or under construction.  This could affect occupancy and future rent growth.  The submarket saw 3,000 new units added in 2017.

The 4.93% cap rate for this offering is low although the sales comps cap rate average is 4.89%.  Nevertheless, with interest rate set to increase and historical cap rate compression there is a risk that investors buying in to a market at the height may find a full return of capital difficult if a recession occurs.    


According to the sponsor's website: "Since 1998, Passco Companies, LLC has operated throughout all market conditions and cycles. The company has acquired over $4 billion in multifamily and commercial real estate in the United States. Since its inception, Passco Companies has become a recognized provider of investment opportunities in real estate projects.

Passco Companies is directed by a team of dedicated senior real estate professionals whose experience in the business averages 34 years, and who, collectively, have acquired over $30 billion in investment real estate projects."