JWCM Vivian, DST
Sponsored by JWCM
Completed in 2023, The Vivian (the "Property") is a 325-unit Class-A apartment community with high-quality amenities and finishes, thoughtfully situated on the highly desirable Atlanta Beltline.
Offering details are for registered investors
Request access or log in to see each offering's sponsor, terms, projected distributions, photos, and documents.
Your access is being reviewed
I review every request personally and will email you as soon as your access is active. Questions? Email hello@baker1031.com.
Offering terms
- Minimum investment
- $25,000
- Yr 1 distribution
- 5.31%
- Avg distribution
- 5.25%
- Projected hold
- 5–10 yrs
- Offering size
- $93.4M
- Equity raise
- $46.2M
- Loan-to-value
- 50.5%
- 721 exit
- Optional
Projected distributions by year
Capital structure
- Equity
- $46,170,900
- Debt
- $47,189,000
- Total
- $93,359,900
Overview
Completed in 2023, The Vivian (the "Property") is a 325-unit Class-A apartment community with high-quality amenities and finishes, thoughtfully situated on the highly desirable Atlanta Beltline. The Property is not only a short walk to over 400K SF of local restaurants, shops, breweries, co-working and recreational spaces, but it is also embedded within the high demand neighborhood of Capitol View. The Property is designed to attract Atlanta's young professionals, achieving an $89K average household income and an approximately 4.4x Income-to-Rent ratio, benefiting from the proximity to Atlanta's best universities, hospitals, and largest job nodes. Additionally, the Property benefits from multiple state and local tax incentive programs.
The Trust acquired The Vivian on August 21, 2025.
Projected distributions are the sponsor's estimates of annual cash flow on invested equity. They are not guaranteed, may change or stop, and may include a return of capital. LTV is the offering's debt divided by its total capitalization. Information reflects my offering records as of October 28, 2026 and may have changed. This page is not an offer to sell or a solicitation of an offer to buy any security; offers are made only through the offering documents to eligible investors.
