04/15/2026
We are completing our equity raise for Villas at Lawson Creek in Upstate, South Carolina!
POSITIVE LEVERAGE W/ DAY ONE 10% RETURN-ON-EQUITY
We are purchasing Villas at Lawson Creek at an insurance adjusted 6% cap rate, providing positive leverage from day one.
Cash flow and amortization combine to give investors approximately a 10% return on equity from day one.
FULLY AMORTIZING HUD LOAN W/ 3.81% INTEREST RATE
The property is being acquired along with a 3.81% fixed rate, fully amortizing HUD loan with a 35-year amortization schedule.
The current loan balance is approximately $26 million, producing a nearly 80% LTV ratio based on the purchase price.
FAST GROWING MARKET WITH LIMITED NEW SUPPLY
Upstate South Carolina is projected to grow at 28 residents per day.
Construction starts are falling, and only one new market rate apartment complex is under construction in Spartanburg county, providing favorable supply-demand dynamics.
WELL-MAINTAINED WITH MINIMAL DEFERRED MAINTENANCE
Key Metrics
Purchase Price: $32,750,000 ($162,128 per unit)
Total Equity: ~$8,900,000
Minimum Investment: $50,000
Targeted LP Returns:
IRR: 18.3% - 21.2%
Equity Multiple: 2.16x - 2.42x
Average Cash-on-Cash: 7.13%
Average Cash-on-Cash + Amortization: 12.44%
Targeted Investment Period: 5 Years
Projected Closing Date: May 2026
Property Information
Name: Villas at Lawson Creek
Address: 9159 Asheville Hwy, Boiling Springs, SC
Units: 202
Year Built: 2009
Acres: 16.81
If you'd like to learn more about the deal, you can register at https://mathcap.com/contact.