GSA CIS Camp Springs DST

Camp Springs, MD

View All Photos
GSA CIS Camp Springs DST 2
GSA CIS Camp Springs DST 1
GSA CIS Camp Springs DST 7
GSA CIS Camp Springs DST 6
GSA CIS Camp Springs DST 8
GSA CIS Camp Springs DST 3
GSA CIS Camp Springs DST 5
GSA CIS Camp Springs DST 9
GSA CIS Camp Springs DST 4

Investment Description

The Property consists of an approximately 574,767 rentable square feet four-story, Class-A office building and seven-level parking garage with 1,770 spaces (with 8 spaces reserved for official government vehicles and 4 reserved for the Property Trust) located on approximately 10.7 acres in Camp Springs, Maryland, a suburb of Washington, DC. The facility was developed as a “build-to-suit” property in conjunction with the Government, acting by and through the GSA. The Property is the headquarters of the U.S. Citizenship and Immigration Services (“USCIS”), an agency within the Department of Homeland Security (“DHS”). As of July 2022, the Property is the 16th largest facility leased by the GSA, and the largest facility leased for use by the USCIS.

Investment Details

Acquisition Details

Total Equity

$295,000,000

Total Debt

$82,000,000

Total Value

$377,000,000

Loan-to-value

21.75%

Sq Ft.

574,767

Year Built

2020

Financial Details

Purchase Price

$384,386,780

Reserves

$1,120,000

Loan interest rate

4.83%

Loan term

Matures on March 14th, 2042

Interest only period

Through March 14th, 2035

Product Details

Product Sponsor

NLC-2023-blue

Product Structure

DST

Asset Type(s)

Office

Syndication Load

NA

Holding Period

NA

Liquidity

NA

Risk Profile

NA

Business Plan

The principal objectives of the Master Trust are to (1) preserve the Investors’ capital investment, (2) make regular monthly distributions to the Beneficial Owners (as defined herein) out of net cash flow distributed to the Master Trust, as shown on in the Master Trust Pro-forma attached hereto as Exhibit C, and (3) complete a sale of the Property subject to the Lease prior to the maturity date of the Loan to maximize the Investors’ return of capital. There can be no assurance these objectives will be achieved. See the “RISK FACTORS” section of this Memorandum.

Visit Website for more Details

Sponsor Overview

Our platform partners with experienced sponsors to ensure you have access to well-vetted investment opportunities.

Available Equity

37% Funded

$100,000 Minimum

Offering Materials

Schedule a Free Consultation

If you need help deciding which properties to choose or would like to discuss the best options for your situation, let our team help.

Schedule a Call
Group 1171275030