The Terra Investment Fund

INVESTMENT OPPORTUNITIES

Graves Avenue Apartments

Featured Investment Opportunities

Graves Avenue Apartments is a 36-unit multifamily property located in Estes Park, Colorado. This property offers significant upside potential, with a $610,000 renovation budget aimed at upgrading unit interiors and common areas. The property is situated in a prime rental market with 100% occupancy and is being purchased at a favorable price of $160,417 per unit, well below the market average.

If you’re interested in accessing our comprehensive portfolio and investment details, please select the “Invest with Us” button below. This will take you to our secure investor portal, where you can explore available opportunities and review essential financials.

Your journey toward building wealth with Terra Capital starts here!

0 %

Projected Investor 5-Year Gains

0 %

Projected Average Annual Cash Distributions

0 %

Projected Investor Internal Rate of Return (IRR)

Market Overview

Estes Park at a Glance

PRIME LOCATION

Attracting long-term tenants and seasonal workers

PRIME LOCATION

Attracting long-term tenants and seasonal workers

LIMITED HOUSING SUPPLY

Creating high demand for quality residential units

LIMITED HOUSING SUPPLY

Creating high demand for quality residential units

NATURAL BARRIERS

Strict zoning laws and geographical constraints limit competing properties

NATURAL BARRIERS

Strict zoning laws and geographical constraints limit competing properties

Investment Timeline

YEAR 0
YEAR 1-2
YEAR 3-4
YEAR 5

Loan Financing

Financing provides extremely competitive interest rate and favorable loan terms.

5 YEAR LOAN TERM

Fixed for 5 years, interest only available

5 YEAR LOAN TERM

Fixed for 5 years, interest only available

INTEREST RATE

5.275% Fixed Interest Rate

INTEREST RATE

5.275% Fixed Interest Rate

DEBT SERVICE COVERAGE RATIO

1.1 based on current NOI

DEBT SERVICE COVERAGE RATIO

1.1 based on current NOI

$3,176,250

Loan Amount

$3,176,250

Loan Amount

30 - YEAR

Amortization

30-YEAR

Amortization

LOW LEVERAGE

55% Loan to Value

LOW LEVERAGE

55% Loan to Value

Data-Driven, Conservative Assumptions

Projected Investor Returns

0 %

5-Year Total Return

0 %

Avg Annual Distributions

0 %

LP / GP Split

0 %

Annual IRR

Investors will receive monthly reports, quarterly distributions, and annual tax statements from sponsors.