Destiny Towers

Digital Deal Book

Location Maps

26.05%

IRR - leveraged

16.41%

IRR - unleveraged

$38,201,632

NPV

Executive Summary

Modern Development, LLC has assembled and leads, an experienced, capableand proven team for the development of housing in Brooklyn Heights. Our acquisition proposalis currently under consideration by the seller. Sited in historic Brooklyn Heights, nearAtlantic Avenue and Brooklyn Bridge Park, our building,"Destiny Towers," offers the pinnacle of urban living.

Financial Projections


Uses

Total $GSF
Land $14,384,500 $626
Hard Costs $10,736,044 $468
Soft Costs $1,852,832 $81
Financing $876,645 $38
Total $27,850,021

Project Timeline

Development Start/Duration 1Q-2015 / 15 months
Construction Start/Duration 2Q-2016 / 19 months
Sales Period 6 months
Hold Period 40 months
GANTT View
* for illustration purposes

Key Assumptions

One Bed Unit $906
Two Bed Unit $1,940
Three Bed Unit $2,114
Occupancy Rate 97%
LTV 65%
Projected Escalations 4.0%

Deal Metrics

IRR - leveraged 26.05%
IRR - unleveraged 16.41%
MIRR - leveraged 19.23%
Reinvestment Rate 10.00%
NPV $38,201,632
Discount Rate 10.00%
Stabilized NOI $2,524,197
Return on Cost 9.06%
DCR 1.3
Payback Period 36 months

Brooklyn has rapidly become the "it" place to be. Not only in New York City, but nationallyand globally, the renaissance of Brooklyn has received attention for its focus on a livableand walk-able urban lifestyle, emerging media, technology, and culture.

Third Party Validation

"Destiny Towers" will provide the most highly sought after luxury condominium options in Brooklyn and create an important amenity to the well established and historic culture of Brooklyn Heights.


Risk Score

32%

Statewide Growth

43.5%

Condo Avg Sales Growth

45%

Faster Closings

Market Descriptions, Brooklyn

Selected Comparables

Stage Pro Forma

09/22/2015
09/27/2015

Waterfall

Project Team

Relevant News




Online Document Storage

Investor Relations

Construction Progress


Entitlement Complete (20%)

Phase I Complete (40%)

Phase II In Progress (20%)

Additional Features

  Request More Info