Aspen Meadow

It looks like we don't have any information on this property at the moment.

Please check back soon.

A 258-unit community in Hopkinsville, Kentucky, featuring modern amenities, serene surroundings, and convenient access to downtown Hopkinsville.

units

258

Location

Hopkinsville, KY

Category

Value-add

Dev began

Dev Complete

Status

Refi

Type

MOIC

%$ Return at refi

77

% IRR

Two-story brick apartment building at Aspen Meadow with landscaped lawn and walkway

Case Study · Acquisition and Refinance

Aspen Meadow Apartments

258 units in Hopkinsville, Kentucky. Under contract October 2020, closed June 2021, refinanced April 2022.

77.2%
Of investor capital returned at refinance
$26M
Appraised value, versus $15.48M purchase
+60%
NOI growth in the first nine months
3.3%
Fannie Mae rate, 10 years interest-only

The Property

Aspen Meadow is a 258-unit community in a park-like setting just minutes from downtown Hopkinsville, Kentucky. Hopkinsville sits outside Fort Campbell, a major U.S. Army installation, about 75 minutes north of Nashville.

Built in phases from 1979 to 1989, the community includes 31 two-story townhouse and garden-style buildings, plus a freestanding building that houses an indoor pool.

Every home has a full-size dishwasher, central air and heat, a private balcony or patio, refrigerator, electric range, garbage disposal, walk-in closets and washer/dryer hookups.

Two-story townhomes with balconies and brick and siding exteriorsThe Aspen Meadow clubhouse with covered porchThe leasing office lobby with Aspen Meadow lettering on the wall

01 · The Opportunity

An off-market deal built on relationships

The property was never listed or marketed. At the time, CVG CEO Mike Ballard was also a partner in Ascent Multifamily Accounting, a leading accounting provider to the apartment industry. He asked an Ascent client, Billi Joe Suiter, President of Nex-Gen Management in Nashville, to share any off-market opportunities, and Suiter introduced us to the owner.

After several months of discussion, we put the property under contract for $15.48 million, or $60,000 per unit, and partnered with NV2 of Austin, Texas, to cosponsor and syndicate the acquisition.

02 · The Acquisition

Capital structure

Purchase price
$15.48 million
$60,000 per unit
Seller financing
85% LTC
Offered by the seller given limited property records
Renovation budget
$964,000
Property improvements
Total equity raised
$4 million
Held under a tenants-in-common agreement

We closed in June 2021. Under the tenants-in-common agreement, investors received 85 percent ownership of the property, and the sponsors, CVG and NV2, split the remaining 15 percent.

03 · Execution

Ahead of underwriting from the start

We hired Nex-Gen Management to run the property, and improvements began immediately.

In the first nine months of ownership, we outperformed our underwriting on both total rental income and net operating income.

+40%
Total income, first nine months
+60%
Net operating income, first nine months
A renovated kitchen with white cabinets, granite-look counters and a dining table

04 · The Refinance

Most of the capital back, ownership intact

With income growing, we refinanced the seller financing with a Fannie Mae loan of almost $17 million at 65 percent loan to value. The lender's appraisal valued the property at $26 million.

Purchase price, 2021$15.48M
Lender appraisal, 2022$26M
3.3%
Interest rate
10 years
Interest-only, 30-year amortization
77.2%
Of contributions returned, April 2022

05 · Results

Cash flow from day one

Less than a year after closing, investors had received 77.2 percent of their original contributions back while keeping their full ownership stake.

The property has cash flowed from the start, and investors continue to receive quarterly distributions.

Investor capital returned at refinance
77.2% returned
22.8% still invested

Doing good while doing well

Camino Verde Group invests in workforce and attainable housing in secondary and tertiary markets. Learn about current and future investment opportunities.

Contact Our Team

Investment Disclaimers

At Camino Verde Group, we are committed to providing transparent and accurate information about our real estate investment opportunities. Please review the following before making any investment decision.

Risk. All investments involve inherent risks, including the potential loss of principal. Past performance is not indicative of future results. Investors should understand the risks of real estate investments and consider their risk tolerance before investing.

Diversification. Diversification is important for managing risk. Investors should consider diversifying across asset classes to reduce overall risk exposure.

Liquidity. Real estate investments are typically illiquid and usually have restrictions on redemption. Investors should be prepared to hold for an extended period and consider the impact of illiquidity on their financial goals.

Regulatory compliance. Camino Verde Group operates in compliance with applicable laws and regulations governing real estate investments. Investors should understand the regulatory environment and its potential impact on their investment.

If you have questions or would like further clarification, please contact us.

Get in touch

Let's turn your real estate ambitions into achievements. Connect with us, and let's explore investment opportunities together.

*Accredited investors only.

Contact us