JWCM Vivian DST

Offering Overview

The Vivian is a 325-unit, ~264,136 SF Class-A mid-rise multifamily community completed in 2023, comprising three three-, four- and five-story buildings on 8.471 acres at 1246 Allene Avenue SW, Atlanta, GA 30310, within the supply-constrained West End / Adair Park infill submarket of Southwest Atlanta with direct frontage on the Beltline Westside Trail. The asset carries 378 parking spaces and a full amenity package (pool, fitness center, dog park, EV charging, coffee shop, clubhouse, Beltline access) and is stabilized at ~94.7%-95% occupancy. The fee is held under a Fulton County Development Authority bond-lease program delivering a sliding-scale ad valorem tax abatement, and the Property is encumbered by a Land Use Restriction Agreement mandating affordable set-asides that constrain distributions. In-place two-bedroom rents (~$2,143/unit; $1.94 PSF) trail the comparable set (~$2,276 weighted average), and the acquisition basis of $250,769/unit sits roughly 11% below the comparable-sale median of $281,513/unit and below the $81,600,000 As-Is appraisal. The thesis is an organic mark-to-market of embedded loss-to-lease, ancillary-income optimization (RUBS, valet trash, pet, technology/connectivity), and expense discipline under institutional third-party management, harvesting abatement-inflated NOI across a five-to-ten-year hold (underwritten to 10) with disposition via Section 1031 or a discretionary Section 721 UPREIT.

Investment Highlights

• The dominant economic feature is the Fulton County Development Authority bond-lease abatement, which suppresses Year 1 real estate taxes to roughly $12,000 against a fully-burdened Year 10 figure near $1,235,733. This subsidy is the principal driver of the going-in yield and is structurally senior to any operational outperformance, conferring an artificially elevated near-term NOI margin that a conventionally-taxed comparable could not replicate at the same basis. The abatement steps down on a sliding scale, so the benefit is finite and front-loaded rather than a durable structural advantage.
• Entry pricing of $250,769 per unit represents a measurable discount to the $281,513 comparable-sale median and to the $81,600,000 appraised value, with a $250,000 seller credit further reducing effective basis. For a 2023-vintage asset with no deferred functional obsolescence, the discount provides residual-value cushion and accretion optionality should the rent thesis execute.
• Direct Beltline Westside Trail adjacency anchors the submarket-barrier argument. The West End / Adair Park corridor exhibits constrained developable land, infrastructure-driven amenity value, and rising high-income in-migration, supporting a pricing-power narrative that underpins the Sponsor intent to surpass the competitive rent set rather than merely match it. Realizing that premium is the central unproven assumption, as in-place rents currently trail the set.
• The recently stabilized status pairs a sub-6% loss-to-lease against comparables with a minimal $465,396 capital budget, framing this as a yield-capture exercise rather than a capital-intensive repositioning. The absence of heavy renovation risk distinguishes the return profile from value-add execution and aligns with the Core-Plus classification.
• Financing is term-matched Fannie Mae DUS non-recourse debt at a fixed 5.30% with an 84-month interest-only window, insulating early-period distributable cash flow from both amortization drag and interest-rate volatility across the majority of the projected hold, and holding leverage at 50.55% of total capitalization. The structure converts to amortizing debt service in Year 8, so the benefit is concentrated in the front of the hold.

Forecasted Cash Flow

Projected annual cash-on-cash distributions with the corresponding tax-equivalent yield over the hold, based on the sponsor’s underwriting assumptions.

Illustrative projections only — targeted distributions are not guaranteed and actual results will vary. Tax-equivalent yield assumes depreciation shelter of distributed income.

Analyst Notes

The risk-adjusted profile is materially a function of a transitory tax subsidy rather than durable operating outperformance; the approximately 5.25% average and approximately 6.2% going-in yields are abatement-inflated, and the declining return curve (4.44% Year 8 trough) reflects the mechanical step-down of that subsidy coinciding with amortization commencement, not a deterioration in property fundamentals. The marketed 50.55% is loan-to-total-capitalization, not loan-to-value; true leverage against the $81,600,000 appraisal is approximately 57.8%, so the asset is modestly more levered than the headline implies. Feasibility rests on three unproven levers operating simultaneously: closing a roughly 6% loss-to-lease against binding LURA caps, growing ancillary income, and preserving exit-cap stability in a fixed-5.30% and rising-tax environment. Offsetting these, the term-matched fixed-rate non-recourse debt and a defensible basis discount provide concrete downside support, while the brownfield remediation obligation and Master Tenant capitalization represent the idiosyncratic tail risks least visible in the headline yield.

Financing

Financing terms for this offering are summarized below.

Benchmark Comparison

Benchmark reflects the average of comparable Multifamily offerings. Differences are relative to the benchmark.

Offering Documents

Offering Documents Available By Request

About the Sponsor

—