Written by Jai Thompson
I manage a private equity platform deploying $13–18 million per quarter across multiple real estate asset classes.
Our model is asset-based, escrow-directed, and execution-driven, allowing us to close in 23 days or less with certainty and clean title flow.
We acquire and operate across:
Luxury estates
Single-family residential portfolios
Multifamily communities
Hospitality and hotels
Mixed-use properties
RV parks and mobile home communities
Golf resorts and destination assets
Specialized housing and income portfolios
Capital is structured.
Operators are paid.
Reserves are built in.
All disbursements are controlled through escrow, not hope.
We deploy with discipline, transparency, and speed—and we tithe back to the communities we serve.
Because of that model, I do not syndicate, I do not raise capital, and I do not take partners.
This article explains why.
I was recently shown a 129-home single-family rental portfolio being marketed as a sponsor-led equity deal.
On paper, it looked impressive:
Below replacement cost
Large portfolio
35%+ targeted IRR
Predefined exit within 12 months
But numbers don’t care about marketing.
So I ran it the same way I run every deal—like a third grader, one step at a time.
Here’s what the math actually said.
Why: Rent is the top number. Everything comes from this.
The sponsor projected stabilized rent of:
$2,650,000
So that’s our starting point. No arguments there.
Why: You never get to keep gross rent.
Using the sponsor’s own deck, operating expenses were running very high in Year 1—about 76% of revenue.
To be generous, I assumed expenses would improve to 70% at stabilization.
Expenses:
70% × $2,650,000 = $1,855,000
Why: NOI is what pays debt. No NOI = no safety.
NOI = Rent − Expenses
$2,650,000 − $1,855,000 = $795,000
Stabilized NOI ≈ $800,000
That’s the real earning power of the asset.
Why: DSCR is non-negotiable.
The deal carried approximately $1,912,515 in annual debt cost (interest-only, best case).
This is where most syndications quietly break.
Why: If NOI doesn’t cover debt, the deal is living on borrowed time.
DSCR = NOI ÷ Debt Service
$795,000 ÷ $1,912,515 ≈ 0.42
DSCR ≈ 0.42
That means the property generates less than half of what it needs to service the debt.
No cushion.
No margin.
No safety.
Why: I don’t buy below my floor.
My standards:
Minimum DSCR: 1.25
Target DSCR: 1.50+
Required NOI:
For 1.25 DSCR:
$1,912,515 × 1.25 = $2,390,644
For 1.50 DSCR:
$1,912,515 × 1.50 = $2,868,773
Reality check:
Actual stabilized NOI: ~$800K
Required NOI: $2.4M–$2.9M
That’s 3× to 3.5× more NOI than the asset produces.
This isn’t close.
This isn’t conservative.
This is exit-dependent speculation.
Why: Yield reveals whether an asset works without financial gymnastics.
Total project cost was approximately $22,386,500.
Yield = NOI ÷ Total Cost
$795,000 ÷ $22,386,500 ≈ 3.55%
My rule:
Day-1 or near Day-1 yield ≥ 9%
This deal doesn’t even reach half of my minimum.
I don’t value assets based on a future buyer’s optimism.
I value them based on what the income can safely support.
For SFR portfolios, I underwrite at 8–9 caps.
Using $795,000 NOI:
At a 9 cap:
$795,000 ÷ 0.09 = $8.83M
At an 8 cap:
$795,000 ÷ 0.08 = $9.94M
True FMV range: $8.8M – $9.9M
I never pay full FMV.
Offer = 85% of FMV:
Low end: ~$7.5M
High end: ~$8.4M
My control-buyer range: $7.5M–$8.4M total
The sponsor’s targeted exit?
$27.8M
That’s over 3× my valuation.
This deal “works” only if:
The exit happens on time
The market stays hot
Capital markets stay liquid
Someone else pays more
That is not investing.
That is passing risk downstream.
Syndications require:
Partners
Capital calls
Exit timing
Consensus
Hope
I don’t operate on hope.
I buy control.
I buy income safety.
I buy Day-1 structure.
In my deals:
Debt is covered from Day 1
DSCR is built in, not projected
Yield meets threshold immediately
Seller payoff is guaranteed
Reserves are escrowed
No partners, no votes, no capital raises
If a deal can’t stand without a resale, I pass.
A high IRR doesn’t mean a good deal.
A big portfolio doesn’t mean a safe one.
And partners don’t reduce risk—they spread it.
I don’t syndicate because I don’t need to.
I structure.
Structure over sacrifice. Stewardship over struggle. Every deal builds legacy.