

The Harrison, East Orange
Total Project Cost: $16M Asset Type 103-unit Market-Rate Multi-Family Capital Structure $13.6M Senior Construction Financing, $2.27M Sponsor equity Returns 5-Year IRR: 18% 10-Year IRR: 35% Market Context Transit-oriented development 1 block from Brick Church Station, Strong demand from local and NYC renters Risk Mitigation PILOT agreement at 6.28% of gross rents for 30 years, Team with track record in North Jersey Urban Corridor Impact Transit-oriented market-rate housing in urban core with access for middle-income professionals
Station at Grant Avenue, Plainfield
Total Project Cost: $29M Asset Type 90-unit Affordable Housing + Amenities (30-60% AMI) Capital Structure $4.2M first mortgage, $15.3M Community Development Block Grant, $8.4M LIHTC equity, $2.8M Deferred Developer Fee Returns 5-Year IRR: 12% 10-Year IRR: 32%-36% Market Context Close to NJ Transit Plainfield train station, Major regional amenities Risk Mitigation PILOT agreement at 4.28% of gross rents for 30 years, Full community support Impact Largest private investment in Plainfield's Fourth Ward in 40 years, Brownfield site remediation
Station at East Orange
Total Project Cost: $42M Asset Type 172-unit Mixed Income Housing + Amenities (70% Market Rate, 30% Affordable) Capital Structure $17.75M first mortgage, $20.6M LIHTC equity, $3.9M Deferred Developer Fee Returns 5-Year IRR: 12% 10-Year IRR: 42% Market Context 2 blocks from NJ Transit Brick Church station, Urban Retail Corridor near Newark CBD Risk Mitigation PILOT agreement at 6.28% of gross rents for 30 years, Public/Private partnership Impact $42M investment in historically disinvested neighborhood, Brownfield site remediation
