← Back to all investments
Olympus Tradewinds DST property photo

Olympus Tradewinds DST

Sponsored by Olympus Property
Minimum Investment$25,000
Total Offering$40,128,000
Available Equity$21,107,000 100.00% available
Equity$21,107,000
Debt$19,021,000
In-Place LTV47.40% LTV
Average Yield6.24%
Est. Tax-Adjusted Yield¹12.84%
Cap Rate Equivalent9.22%
LocationTX
Estimated Hold Period7 years
721 Exchange ExitOptional
Total Load16.93%
StrategyCore-Plus
StatusComing Soon / Under Review

Overview

Tradewinds Apartments is a Class A multifamily community at 1808 S. Tradewinds Blvd., Midland, Texas, acquired by an Olympus Property affiliate for $34,250,000 and held in a Delaware Statutory Trust. The Trust financed the purchase with a $19,021,000 Fannie Mae loan through Berkadia at a fixed 4.95%, interest-only for the full seven-year term (maturing November 1, 2032). Under a master lease, the Trust targets distributions beginning at 6.00% and rising to 6.60% of invested equity over an approximately seven-year hold, with an optional Section 721 exchange into an affiliated Exchange Entity at disposition. Offered under Rule 506(c).

Highlights

Class A Midland, TX multifamily acquired for $34.25M, held in a DST.

Fixed 4.95% Fannie Mae (Berkadia) loan, interest-only for the full 7-year term; ~47.4% LTV.

Projected distributions rising from 6.00% to 6.60% over a ~7-year hold (avg ~6.24%).

Optional Section 721 (FMV) exchange into an Olympus Exchange Entity at disposition.

Sponsored by Olympus Property, a Fort Worth multifamily owner-operator founded in 1992 with 54 realized full-cycle deals.

Analysis

Insights

A leveraged single-asset Class A multifamily DST in Midland's Permian Basin economy; investor returns depend on Olympus's operations and a ~2032 sale or 721 roll. Fixed 4.95% interest-only debt is favorable in a higher-rate environment, but the non-triple-net master lease and single-market exposure concentrate risk.

Advantages

Experienced multifamily sponsor (54 realized full-cycle deals, ~25.7% avg IRR); fixed-rate interest-only financing removes near-term rate risk; Sun Belt / Permian Basin market; optional 721 liquidity path.

Concerns

Single-asset, single-market concentration; illiquid non-traded interests; master lease is not triple-net (Trust bears certain capex, taxes and insurance); interest-only loan with a 2032 balloon and no refinancing permitted; meeting target distributions may rely partly on reserves.

Projected Distributions

Average Yield6.24%
Est. Tax-Adjusted Yield¹12.84%
Cap Rate Equivalent9.22%
Y16.00%
Y26.02%
Y36.13%
Y46.22%
Y56.31%
Y66.43%
Y76.60%

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

LenderBerkadia Commercial Mortgage LLC (Fannie Mae DUS)
Interest Rate4.95% (Fixed)
Loan Term7 years
I/O Period7 years
AmortizationN/A (interest-only)
Y1 DSCR2.48x

Benchmarks

Avg. Income
This deal6.24%
Market4.99%
Above Average
Growth
This deal10.00%
Market25.67%
Below Average
Peak
This deal6.60%
Market5.34%
Above 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