Co-Living Building

• Total Land Area - 1704m2

• Total Building Area - 2296m2

• Zoning - Residential Growth Zone (Permit as a “Aged Care facility”)

• Number of Units 58 No. (1 Bed 1 Bath), Value-Add opportunity for adding 4 No. extra rooms

Windsor VIC 3181

• Acquiring and holding for cashflow and long-term growth

• Initial Term - Targeted 5 to 7 year term

• Distributions - Distributions will be paid to the investors monthly.

• Purchase Cost - $ 11,000,000

• Cash on Cash Return w/ Capital Events - 30.52%

• AVG Cash on Cash Return - 8.0%

• IRR - 10.34%

• Equity Multiple - 1.53x

• AVE Annual Return - 10.52%