← Back to all investments
BR Diversified Industrial Portfolio 8, DST property photo

BR Diversified Industrial Portfolio 8, DST

Sponsored by Bluerock
Minimum Investment$100,000
Total Offering$58,423,431
Available Equity$58,423,431 100.00% available
Equity$58,423,431
DebtAll-Cash
In-Place LTV0.00% LTV
Average Yield5.32%
Tax-Adjusted Yield6.69%
Cap Rate Equivalent7.46%
LocationFL, IL, MO
Estimated Hold Period7-10 years
721 Exchange ExitOptional
Total Load11.68%
StrategyCore-Plus
StatusAvailable

Overview

Five debt-free, single-tenant industrial properties totaling approximately 463,806 square feet across Florida, Illinois, and Missouri. The portfolio comprises two Jacksonville properties leased to Woodsman Kitchens & Floors, a Wheeling distribution facility leased to Shure, a Punta Gorda distribution/outdoor-storage facility leased to Hajoca, and a Kansas City warehouse/outdoor-storage facility leased to BlueLinx. The properties are 100% leased under absolute-net or triple-net leases with a weighted-average lease term of nearly 13 years and contractual rent increases averaging more than 2.5%. The Trust acquired the portfolio for $47.43 million versus an aggregate as-is appraisal of $48.25 million. Bluerock projects a 7-10 year hold and cash flow rising from 4.86% to 5.96%, with a sponsor-controlled FMV option that may result in cash or a Section 721 exchange into affiliated operating-partnership units. Offered under Rule 506(c).

Highlights

Five-property, 463,806-square-foot industrial portfolio diversified across Florida, Illinois, and Missouri.

Debt-free capitalization eliminates interest-rate, refinancing, maturity, and foreclosure risk.

Nearly 13-year weighted-average lease term with annual escalations averaging more than 2.5%.

In-place rents are approximately 20% below submarket levels, with 15% projected cumulative market-rent growth through 2030.

Piper and Warren include scarce industrial outdoor storage; the portfolio was acquired approximately $823,000 below aggregate as-is appraisal value.

Analysis

Insights

A defensive, unlevered industrial-income offering whose return depends more on contractual rent growth and terminal value than financial leverage. The affiliated master tenant is thinly capitalized through a $500,000 demand note, while Bluerock controls the manager, master tenant, and FMV-option counterparty. The FMV option may force a disposition, although investors can elect cash rather than OP units.

Advantages

Debt-free structure; geographic and tenant diversification; 100% occupancy; long-duration absolute-net and triple-net leases; below-market rents; contractual escalators; a $2 million trust-controlled reserve; and industrial-outdoor-storage exposure.

Concerns

Initial cash yield is modest; Supplemental Rent is performance-dependent; Woodsman occupies two properties; the 235,335-square-foot BlueLinx property represents roughly half the portfolio area; three Florida assets face hurricane exposure; upfront load is approximately 11.68%, with a potential 3.5% disposition fee.

Projected Distributions

Average Yield5.32%
Tax-Adjusted Yield6.69%
Cap Rate Equivalent7.46%
Y14.86%
Y24.82%
Y34.94%
Y45.06%
Y55.23%
Y65.37%
Y75.51%
Y85.65%
Y95.81%
Y105.96%

Projected, not guaranteed. Distribution rates are the sponsor’s projections, are not a promise of performance, and can be reduced or suspended. ¹ Estimated Tax-Adjusted Yield reflects the projected impact of depreciation and amortization deductions at an assumed combined federal and state tax rate; individual tax outcomes vary — consult your CPA regarding your specific situation. Cap Rate Equivalent is a Baker 1031 Investments calculation intended to allow comparison with direct property ownership; it is not a sponsor-reported figure and does not represent a rate of return. See the private placement memorandum for the assumptions behind these figures.

Financing

LenderNone (debt-free)
Interest RateN/A (no debt)
Loan TermN/A (no debt)
I/O PeriodN/A (no debt)
AmortizationN/A (no debt)
Y1 DSCRN/A - no debt service

Benchmarks

Avg. Income
This deal5.32%
Market0.00%
Above Average
Growth
This deal22.63%
Market16.62%
Above Average
Peak
This deal5.96%
Market5.81%
Meets Average

Benchmarks compare this offering’s projected figures against sector medians computed across current offerings tracked by Baker 1031 Investments as of the last-updated date shown. Benchmark data is internal, unaudited, and subject to change.

Documents