Kensington Ridge Apartments

How We Produced a 5.27x Equity Multiple With This Deep Value Add Investment

2025-06-19 13.44.45

150 unit Deep Value Add Acquisition

Owned &  Managed

14+ Year  Hold

5.27x Projected Net Equity  Multiple*
(cash out refinancing proceeds + unrealized gains)

14.46 Simple Per Annum Return to date 14.46%*

NCREIF Equity REIT Return:  8.81%

The Opportunity

Kensington Ridge was a deep value add acquisition of a heavily distressed 150-unit apartment property in a dislocated market.

The sellers had been struggling with a poorly timed 1031-exchange purchase of this asset, and they did not have sufficient capital to maintain it. This led to significant deferred structural and cosmetic maintenance issues, and average occupancy over the four years preceeding the acquisition fell to 86%.

Most buyers avoided this property due to these issues. However, Kensington Ridge was located along an obvious growth corridor, it had fundamentally good construction quality, and it was well-located within its submarket.

Underwriting this acquisition was a challenge given its deep distress. Our underwriting axiom in every acquisition is always the same: the one thing you cannot fix after closing is your basis.  With Kensington Ridge, we paid careful attention to this axiom.

The Execution

More conservative agency lenders would not finance this acquisition, so we turned to more aggressive CMBS lenders. We closed the purchase late in the afternoon on New Years Eve.  Reported occupancy declined to 82% during the closing process.

Within hours of closing, we began investing in physical and operational upgrades to stabilize the property. During our post closing inspection, we discovered the property was only 72% occupied.

Within months of closing, we experienced first of five resident-caused fires. Two of these five fires took entire buildings out of service for more than a year.

Despite these unwelcome surprises -- and the high costs to insure this property due to its fire loss history -- we continued with our $2 million upgrade program which involved installation of all new roofing property-wide, new foundation framing, new cantilevered balconies, new siding, new windows, new parking lots, and conversion of a derelict tennis court to pickleball. Interior upgrades included new stainless steel appliances, cabinets, countertops, fixtures, lighting, flooring and paint.

Within ten years, we doubled gross income and quadrupled NOI. Occupancy now routinely exceeds 95%. These results far exceeded our original business plan, in spite of the fires. Most important, our underwriting and due diligence ensured that no capital calls were needed to stabilize this property.

in 2023, we  refinanced the acquisition debt, and the proceeds were sufficient to return 100% of initial capital plus a multiple of 1.85x. All of these proceeds were tax deferred.

Since 2023, we have increased NOI by another 130%. This NOI increase will enable us to execute another cash out refinancing in the near term and return another multiple of capital to investors.

What This Means For Investors

  • Ability to accurately underwrite higher risk  acquisitions
  • Competency in executing deep value add business plans
  • Highly capable property management  & asset management teams
  • Replicability   and  repeatability

Exterior Prior to Renovation

Exterior of midwest apartments prior to renovation

Tennis Court Prior to Pickleball Conversion

Exterior Post Renovation

2025-06-19 13.45.50-saturated

Tennis Court After Pickleball Conversion

DCIM100MEDIADJI_0741.JPG
DCIM100MEDIADJI_0794.JPG

*Unaudited. Past performance is no guarantee of future performance.