← Back to all investments
Inland Zero Coupon Utility DST property photo

Inland Zero Coupon Utility DST

Sponsored by Inland
Minimum Investment$25,000
Total Offering$168,949,386
Available Equity$39,361,999 100.00% available
Equity$39,361,999
Debt$129,587,387
In-Place LTV76.70% LTV
Average Yield0.00%
Tax-Adjusted Yield8.83%
Cap Rate Equivalent8.07%
LocationAL
Estimated Hold Period10 years
721 Exchange ExitNone
Total Load29.86%
StrategyCore
StatusAvailable

Overview

$168.949M DST investment in a fully leased Southern Company office portfolio at 3525 and 3535 Colonnade Parkway, Birmingham, AL. The structure uses approximately $129.587M of fixed-rate debt and is presented as a zero-coupon investment.

Highlights

Southern Company office portfolio.

Approximately 100% leased; absolute-net structure.

Zero-current-cash-flow profile.

Approximately $129.587M debt through 2044.

Birmingham office-market exposure.

Analysis

Insights

Focus on value accretion, debt maturity, tenant credit, and exit assumptions.

Advantages

Long-dated fixed-rate debt, absolute-net structure, and zero-coupon design.

Concerns

No current cash flow, high leverage, office exposure, long-dated debt, and illiquidity.

Projected Distributions

Average Yield0.00%
Tax-Adjusted Yield8.83%
Cap Rate Equivalent8.07%
Y10.00%
Y20.00%
Y30.00%
Y40.00%
Y50.00%
Y60.00%
Y70.00%
Y80.00%
Y90.00%
Y100.00%

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

LenderUMB Bank
Interest Rate5.784% fixed
Loan Term18 years to 2044
I/O PeriodN/A
AmortizationAmortizing
Y1 DSCRNot Disclosed

Benchmarks

Avg. Income
This deal0.00%
Market2.93%
Not Analyzed
Growth
This deal0.00%
Market17.53%
Not Analyzed
Peak
This deal0.00%
Market3.45%
Not Analyzed

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