← Back to all investments
ERP 1031 Industrial Portfolio IV DST property photo

ERP 1031 Industrial Portfolio IV DST

Sponsored by ERP
Minimum Investment$50,000
Total Offering$49,150,000
Available Equity$36,150,000 100.00% available
Equity$36,150,000
Debt$13,000,000
In-Place LTV26.45% LTV
Average Yield5.25%
Est. Tax-Adjusted Yield¹12.09%
Cap Rate Equivalent8.39%
LocationTX
Estimated Hold Period10 years
721 Exchange ExitOptional
Total Load11.34%
StrategyCore-Plus
StatusAvailable

Overview

$49.15M DST industrial portfolio in Midland, Texas and the Permian Basin. The materials describe approximately $36.15M of equity, $13.0M of debt, and a 5.25% initial annual cash distribution, subject to the offering documents.

Highlights

Industrial portfolio in Midland, Texas.

Permian Basin market exposure.

Approximately $36.15M of equity.

Approximately $13.0M of debt.

5.25% initial annual distribution stated.

Analysis

Insights

The 5.25% initial distribution is not a guarantee; reset rates and exit value matter.

Advantages

Industrial exposure, stated initial distribution, moderate leverage, and Permian Basin positioning.

Concerns

Energy and industrial concentration, leverage, reset-rate risk, and illiquidity.

Projected Distributions

Average Yield5.25%
Est. Tax-Adjusted Yield¹12.09%
Cap Rate Equivalent8.39%
Y15.25%
Y25.25%
Y35.25%
Y45.25%
Y55.25%
Y65.25%
Y75.25%
Y85.25%
Y95.25%
Y105.25%

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

LenderNot Disclosed
Interest Rate5.90% initial; 5-year resets
Loan Term15 years
I/O PeriodN/A
Amortization20 years
Y1 DSCRNot Disclosed

Benchmarks

Avg. Income
This deal5.25%
Market0.00%
Above Average
Growth
This deal0.00%
Market16.62%
Not Analyzed
Peak
This deal5.25%
Market5.81%
Below 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