222 Flagler
Project Overview.
Henderson Point Beach Neighborhood
Pass Christian, Mississippi
High-End Residential Complex
40,000 Sq Ft
New Construction
Exit Timeline 52 Months
$ 1.1MGP Equity + GP
Guarantor Annual Fee % on debt
Guarantor Annual Fee % on debt
$5.5M Total Acquisition &
Development Cost
Development Cost
51.1% Projected NOI before
Debt Service
Debt Service
$1.1M Projected Cash Flow
$1.1M Offered LP Equity + LP
PPR % on capital
PPR % on capital
$2.6M Projected Equity at Exit
Project overview.
THE VISION.
PROJECT LOCATION.
Project plan.
Photos.
Project Plan.
Photos.
Waterview homes.
discount and resistance.
