Skip to content
Passco Riverside DST

Passco Riverside DST

$100,000 - Min. InvestmentMonthly DistributionsDST Tax Pkg - Tax Reporting
Dayton, Kentucky
DST506c

Product Highlights

Offering Price$89,701,000
Properties1
Loan to Value45.49%
Loan Term10 years
Interest Only Period7 years
Cashflow
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
4.35%
4.35%
4.37%
4.46%
4.64%
4.82%
4.89%
4.3%
4.54%
4.81%
Projections are subject to assumptions and limitations.

Available Equity

Available
37%($18.1m)
Reserved
0%($0.0)
Closed
63%($30.8m)

Product Images

Passco Riverside DST - 1
Passco Riverside DST - 2
Passco Riverside DST - 3
Passco Riverside DST - 4
Passco Riverside DST - 5
Passco Riverside DST - 6
Passco Riverside DST - 7
Passco Riverside DST - 8

Investment Description

265-unit apartment community on approximately 11.68 acres, offering 1-, 2-, and 3-bedroom apartment units. It consists of four residential buildings, five garage buildings, one maintenance garage/car wash building. Cincinnati is among the top markets in the country for rent growth, as modest construction activity during the pandemic and balanced population growth compared to other regions in the country helped maintain healthy rent growth over recent quarters.

Product Overview

Financial Highlights

Total Equity
$48,900,000
Total Debt
$40,801,000
Offering Price
$89,701,000
Loan-to-Value
45.49%
Reserves
$3,947,288
Current Income
4.35%

Investment Profile

Sponsor
Passco
Structure
DST
Property Type
Multifamily
Holding Period
5-10 years
Liquidity
None
Risk Profile
High

Business Plan

The principal objectives of the Trust are to (i) distribute to the Holders rent, after payment of debt service and expenses, at varying levels of the purchase price paid by the Holders for the Interests during the first 10 years of ownership, (ii) amortize debt during a portion of the ownership of the Project, (iii) preserve the capital of the Holders and (iv) prepare the Project to be sold in approximately 10 years. There can be no assurance that any of these objectives will be achieved. See “Risk Factors.”

Sponsor Overview

Passco is a leading real estate investment company leveraging decades of experience through market cycles, uncommon insight, and deep industry relationships to bring sound opportunities to our investors and partners.

Location Details

Frequently Asked Questions

A Delaware Statutory Trust (DST) is a unique real estate investment vehicle that allows a group of individual investors to purchase fractional interests in large commercial real estate assets. These assets are typically beyond the financial reach of solo investors. Here's how DSTs work and why they are relevant for real estate investors:

Formation and Sponsors:

  • DSTs are created under Delaware trust law.
  • Real estate companies (sponsors) form DSTs by identifying and acquiring assets using their own capital.
  • The sponsor then opens an offering period, and individual investors purchase fractional shares of the DST.
  • DST beneficiaries are passive investors, providing equity capital.

 DST History:

  •  DSTs were established in 1988 with the passing of the Delaware Business Trust Act (later renamed the Delaware Statutory Trust Act in 2002).

Still have questions?

If you require additional information about this investment or assistance in understanding its structure, please don't hesitate to get in touch.

QM

Quinn Morimoto

Product Specialist

Speak with QuinnGet Info by Email