Vital Capital Medical - Temple TX DST

Offering Overview

Vital Capital Medical - Temple TX DST is a single-tenant, net-leased healthcare Delaware Statutory Trust holding the Temple Rehabilitation Hospital, a 36-bed inpatient rehabilitation facility of approximately 38,817 SF on a ~6-acre site at 23621 SE H K Dodgen, Temple, Texas (Killeen-Temple MSA, on the I-35 corridor between Austin and Waco). Built in 2018, the purpose-built hospital treats stroke, brain-injury, neurological, orthopedic, and cardiac rehabilitation patients. The Trust master-leases the Property to a Sponsor-affiliate Master Tenant, which has assumed an absolute-net sublease to the operating tenant, CRH of Temple, LLC, an unaffiliated operator whose parent is Lifepoint Health (rated B by S&P and B2 by Moody's), with roughly 7.5 years of term remaining and three 5-year extension options. The Trust acquired the Property on November 25, 2025 from Community Healthcare Trust (CHCT Texas, LLC) for a $29,695,000 purchase price (against a $29,750,000 CBRE appraisal), capitalized within a $34,551,889 total investment cost of $15,958,139 equity and an $18,593,750 First Horizon Bank loan (5.65% effective fixed via swap; seven-year term maturing November 2032; interest-only for four years then 25-year amortization), a 53.81% loan-to-cost. The forecast targets a 7.32% Year-1 cash-on-cash building to 7.91% by Year 4 before amortization begins, averaging 7.28% over a seven-year hold, with a discretionary 721 UPREIT exit.

Investment Highlights

• Income depends on a single healthcare operator, CRH of Temple, LLC, whose parent is Lifepoint Health, rated B by S&P and B2 by Moody's. This is a speculative, non-investment-grade credit, so the roughly 7.3% projected yield is in substantial part compensation for operator-credit and healthcare-reimbursement risk rather than a low-risk coupon, and a Lifepoint or operating-tenant distress event would directly impair the Trust's rent.
• The asset is a 2018-built, purpose-built 36-bed inpatient rehabilitation hospital, a highly specialized single-use facility serving stroke, brain-injury, and neurological rehabilitation. Specialization supports the operator's clinical franchise and switching costs, but it sharply limits alternative use: if the operator vacates or fails, re-leasing to another licensed inpatient-rehab operator would be costly and slow, and residual value is tightly tied to continued healthcare use.
• The Property is held on an absolute-net basis through a master-lease/sublease structure, with the Sponsor-affiliate Master Tenant interposed between the Trust and the third-party operating tenant; the operating tenant bears taxes, insurance, and maintenance and holds three 5-year renewal options. With only ~7.5 years of remaining term against a seven-year hold, the disposition coincides with meaningful term burn-off, so exit value depends on a renewal or a buyer underwriting re-leasing risk on a short-dated, single-tenant medical asset.
• Located in the Temple Medical District along the I-35 corridor between Austin and Waco within the growing Killeen-Temple MSA, the hospital benefits from a deep regional healthcare employment base (Temple is a major medical hub) and demographic tailwinds supporting inpatient-rehab demand. The location supports the operator's patient catchment, though the investment's performance remains tied to that single operator rather than to broad market dynamics.
• The acquisition was financed with an $18,593,750 First Horizon Bank loan swapped to a 5.65% effective fixed rate, interest-only for four years and then amortizing over 25 years through a November 2032 maturity, producing a strong early DSCR (2.24x) that steps down toward ~1.94x when principal payments begin in Year 5. The acquisition was partly funded by ~$11.5M of Sponsor and MBRE preferred bridge equity to be redeemed by offering proceeds, so the structure carries bridge-carry cost and reliance on full syndication, alongside customary affiliate conflicts.

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

This is a yield-oriented, single-tenant healthcare net-lease investment whose roughly 7.3% projected return is best understood as compensation for concentrated operator-credit risk rather than as a low-risk coupon: the rent ultimately depends on a single inpatient-rehabilitation operator backed by speculative-grade Lifepoint Health, in a purpose-built facility with little alternative use. The risk-adjusted profile turns on two linked questions, the operator's multi-year solvency and reimbursement stability, and the terminal value of a short-dated, special-purpose medical asset whose ~7.5-year remaining lease roughly coincides with the seven-year hold, so the exit is essentially a bet on renewal or on a buyer accepting re-leasing risk. The financing is conservative on its face (53.81% loan-to-cost, a 2.24x early DSCR, a swapped 5.65% fixed rate), but the four-year interest-only period flatters the early years and the November 2032 maturity coincides with disposition, while the bridge-equity takeout and master-lease layering add structural and conflict considerations. For an investor seeking higher current income from healthcare real estate and comfortable with single-operator, single-asset concentration and below-investment-grade credit, the offering is internally coherent; the operator-credit quality, the lease-versus-hold term match, and the specialized residual value are the idiosyncratic items least reflected in the headline yield.

Financing

Financing terms for this offering are summarized below.

Benchmark Comparison

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

Offering Documents

Offering Documents Available By Request

About the Sponsor

HPA Exchange

HPA Exchange is the DST platform affiliated with Housing Partnership Acquisitions, specializing in single-family rental (SFR) portfolios—an institutionalizing asset class that brings scaled residential operations to exchange investors. Its differentiation is the SFR focus and the operating platform behind it; current AUM is not publicly disclosed, and the firm's limited public footprint warrants direct diligence.