Watermark at the Grove, a 282-unit Class A multifamily property located in Elgin, Illinois, in the northwest suburbs of Chicago. Watermark was built in 2019 and offers institutional-quality construction and resort-style amenities, including a pool, fitness center, dog park, underground parking, and substantial resident storage.
The property is well located near major employment centers, retail, transportation, and some of Chicagoland’s strongest suburban communities. Chicagoland is the 3rd largest city in the United States with a very diversified economy. It has a $923 billion GMP and 30 Fortune 500 HQs, supporting resilient rental demand. Strong employment growth, low unemployment (4.7%), and high educational attainment in surrounding counties bolster long-term demand. There is limited new multifamily supply within a 7-mile radius, with only one property under construction and two proposed. Chicago’s disciplined supply growth supports rent stability and growth.
We are purchasing Watermark at a 6.14% in-place cap rate when incorporating the value of the existing financing, and our cost basis is $290k/unit, which is a 20% discount to replacement cost. The offering includes an irreplaceable HUD loan at 3.31% with 32.8 years remaining, Providing stable, long-term financing. Our financial metrics are forecasted to return 1.94x–3.19x MOIC and a 14%–15% IRR over a 5–10 year investment period. Average annual cash-on-cash distributions are projected at approximately 7.5%. When factoring in the benefit of the principal amortization, the annual ROE improves to 11.3%.