Viking Premier Group LLC

MULTIFAMILY PORTFOLIO: CASE STUDY PROPERTIES

Westbrook Apartments Macon, GA - 96 units

Purchase: 4.5 million
Hold period: 15 months
Contracted Sell price: 7.3 million
Investor annualized returns: 35%

The Cove Apartments: Columbus, GA - 45 units

Purchase: 2.41 million
REFI period: 18 months
Appraisal: 3.8 million
Equity created: 1.39 million

The Grove apartment homes Phenix City Alabama - 88 units

Purchase: 4 million
Equity raise: 1.2 million
Proj. Investor annualized returns: 28.9% 2 year refi period: 6 million
Equity created: 2 million

Magnolia Gardens Thomaston GA - 48 units

Purchase: 1.6 million
Equity raise: 350k
Value add: +250/month
Equity Created: 750k

Village Square Barnesville, GA 128 unit (Student Housing)

Purchase: 2.65 million
Equity raise: 650k
5 year Hold period: 4.425 million
Equity created: 1.6 million
Proj. Investor annualized returns: 21%