Forney Commercial Retail Center
Data by Year: 2022
Quarterly Dividend Amount*: 2019
* on $100,000 investment
| Projected Annual Return*: | $7,000 |
| Quarterly Dividend Amount*: | 2019 |
- Q1$3,000
- Q2$3,250
- Q3$3,250
- Q4$1,259
# Q1 was prorated preferred returns based on closing.
* on $100,000 investment
| Projected Annual Return*: | $7,000 |
| Annual Disbursements Paid*: | $11,750 |
| Quarterly Dividend Amount*: | 2018 |
- Q1$2,750
- Q2$3,000
- Q3$3,000
- Q4$3,000
# Q1 was prorated preferred returns based on closing.
* on $100,000 investment
| Projected Annual Return*: | $7,000 |
| Annual Disbursements Paid*: | $9,250 |
| Quarterly Dividend Amount*: | 2017 |
- Q1$2,000
- Q2$2,250
- Q3$2,500
- Q4$2,500
# Q1 was prorated preferred returns based on closing.
* on $100,000 investment
| Projected Annual Return*: | $7,000 |
| Annual Disbursements Paid*: | $7,750 |
| Quarterly Dividend Amount*: | 2016 |
- Q1$1,750
- Q2$2,000
- Q3$2,000
- Q4$2,000
# Q1 was prorated preferred returns based on closing.
* on $100,000 investment
| Projected Annual Return*: | $3,500 |
| Annual Disbursements Paid*: | $5,250 |
| Quarterly Dividend Amount*: | 2015 |
- Q2$1,750
- Q3$1,750
- Q4$1,750
* on $100,000 investment:
Projected Annual Return*: $7,000
Financial Data
Close Date: 01-May-2015
Exit Date: 16 Oct 2019
Purchase Price + Cap Ex: $4,736,000
Raise Amount: $1,550,000
Minimum Investment: $50,000
Projected Hold Period: 4 Years
Actual Hold Period: 4.5 Years
Preferred Return: 7 %
Projected Avg Annual Return: 12.50 %
Actual Avg Annual Return: 22.3 %
Projected IRR: 11.90 %
Actual IRR: 16.6 %
Loan Amount: $3,318,750
Loan Rate: 4.25 %
Property Facts
Property Type: Commercial Retail Center
Year Built: 2006-2008
Building Size: 31,160 Sqft
Lot Size: 4 Acres
Number of Buildings: 1
Number of Tenants: 14