Atlas At Lewisville

146 Valley View Drive, Lewisville, Dallas, TX 75067 (Denton County)
 
Atlas at Lewisville is a 150-unit value-add multifamily community strategically located in the highly desirable Lewisville / Flower Mound submarket within the Dallasโ€“Fort Worth Metroplex. Positioned near DFW International Airport, major employment centers, and key transportation corridors, the property offers residents exceptional connectivity while benefiting from one of the fastest-growing and most economically dynamic regions in the United States. CPI Capital is acquiring the asset at a significant discount to the seller's basis and well below replacement cost, creating immediate embedded value and an attractive entry point for investors.
 
What makes this opportunity particularly compelling is the combination of reduced execution risk and meaningful upside potential. Approximately 77% of the units have already been renovated by prior ownership, allowing our team to focus on completing the remaining renovations, capturing mark-to-market rental growth, and implementing operational improvements. Additional value creation opportunities include utility reimbursements, reserved parking, in-unit washer and dryer programs, pet-related income, and other ancillary revenue initiatives designed to enhance both resident experience and property performance.
 
Most importantly, we believe we are acquiring Atlas at an attractive point in the market cycle. Dallasโ€“Fort Worth recently experienced a historic wave of new apartment deliveries, but new construction starts have fallen dramatically, creating what we believe is a compelling opportunity ahead of the next phase of market recovery. As supply moderates and demand continues to be supported by strong population growth, job creation, and corporate relocations, Atlas at Lewisville is positioned to benefit from improving fundamentals while providing investors exposure to a resilient Class B workforce housing asset in one of the strongest long-term growth markets in North America.
 

New! Executive Presentations

Property & Market Due Diligence
Paul Hopkins, Vice President of Investments
Promo Video - Atlas at Lewisville

PROJECTED / TARGETED INVESTOR YIELD AND RETURN ON INVESTMENT

5-Year

Expected Hold Period

20.10%

Targeted Average Annualized Returns (AAR)

16.18%

Targeted IRR

2.00x

Targeted Equity Multiple

6%

Average Cash-on-Cash
(Targeted)

$50,000 USD

  • Minimum Investment
  •  

*๐˜›๐˜ฉ๐˜ช๐˜ด ๐˜ช๐˜ด ๐˜ฏ๐˜ฐ๐˜ต ๐˜ข๐˜ฏ ๐˜ฐ๐˜ง๐˜ง๐˜ฆ๐˜ณ ๐˜ต๐˜ฐ ๐˜ด๐˜ฆ๐˜ญ๐˜ญ ๐˜ฐ๐˜ณ ๐˜ข ๐˜ด๐˜ฐ๐˜ญ๐˜ช๐˜ค๐˜ช๐˜ต๐˜ข๐˜ต๐˜ช๐˜ฐ๐˜ฏ ๐˜ต๐˜ฐ ๐˜ฃ๐˜ถ๐˜บ ๐˜ข๐˜ฏ๐˜บ ๐˜ด๐˜ฆ๐˜ค๐˜ถ๐˜ณ๐˜ช๐˜ต๐˜ช๐˜ฆ๐˜ด ๐˜ฐ๐˜ณ ๐˜ง๐˜ช๐˜ฏ๐˜ข๐˜ฏ๐˜ค๐˜ช๐˜ข๐˜ญ ๐˜ช๐˜ฏ๐˜ด๐˜ต๐˜ณ๐˜ถ๐˜ฎ๐˜ฆ๐˜ฏ๐˜ต๐˜ด. ๐˜›๐˜ฉ๐˜ช๐˜ด ๐˜ช๐˜ฏ๐˜ง๐˜ฐ๐˜ณ๐˜ฎ๐˜ข๐˜ต๐˜ช๐˜ฐ๐˜ฏ ๐˜ค๐˜ฐ๐˜ฏ๐˜ต๐˜ข๐˜ช๐˜ฏ๐˜ด ๐™›๐™ค๐™ง๐™ฌ๐™–๐™ง๐™™-๐™ก๐™ค๐™ค๐™ ๐™ž๐™ฃ๐™œ ๐™จ๐™ฉ๐™–๐™ฉ๐™š๐™ข๐™š๐™ฃ๐™ฉ๐™จ ๐™–๐™ฃ๐™™ ๐™›๐™ž๐™ฃ๐™–๐™ฃ๐™˜๐™ž๐™–๐™ก ๐™ฅ๐™ง๐™ค๐™Ÿ๐™š๐™˜๐™ฉ๐™ž๐™ค๐™ฃ๐™จ ๐˜ฃ๐˜ข๐˜ด๐˜ฆ๐˜ฅ ๐˜ฐ๐˜ฏ ๐˜ฆ๐˜ด๐˜ต๐˜ช๐˜ฎ๐˜ข๐˜ต๐˜ฆ๐˜ด ๐˜ข๐˜ฏ๐˜ฅ ๐˜ข๐˜ด๐˜ด๐˜ถ๐˜ฎ๐˜ฑ๐˜ต๐˜ช๐˜ฐ๐˜ฏ๐˜ด, ๐˜ข๐˜ฏ๐˜ฅ ๐™–๐™˜๐™ฉ๐™ช๐™–๐™ก ๐™ง๐™š๐™จ๐™ช๐™ก๐™ฉ๐™จ ๐™ข๐™–๐™ฎ ๐™™๐™ž๐™›๐™›๐™š๐™ง ๐™ข๐™–๐™ฉ๐™š๐™ง๐™ž๐™–๐™ก๐™ก๐™ฎ. ๐˜›๐˜ฉ๐˜ฆ๐˜ด๐˜ฆ ๐˜ฑ๐˜ณ๐˜ฐ๐˜ซ๐˜ฆ๐˜ค๐˜ต๐˜ช๐˜ฐ๐˜ฏ๐˜ด ๐˜ด๐˜ฉ๐˜ฐ๐˜ถ๐˜ญ๐˜ฅ ๐˜ฏ๐˜ฐ๐˜ต ๐˜ฃ๐˜ฆ ๐˜ด๐˜ฐ๐˜ญ๐˜ฆ๐˜ญ๐˜บ ๐˜ณ๐˜ฆ๐˜ญ๐˜ช๐˜ฆ๐˜ฅ ๐˜ถ๐˜ฑ๐˜ฐ๐˜ฏ ๐˜ง๐˜ฐ๐˜ณ ๐˜ฅ๐˜ฆ๐˜ค๐˜ช๐˜ด๐˜ช๐˜ฐ๐˜ฏ-๐˜ฎ๐˜ข๐˜ฌ๐˜ช๐˜ฏ๐˜จ. ๐˜พ๐™‹๐™„ ๐˜พ๐™–๐™ฅ๐™ž๐™ฉ๐™–๐™ก ๐™ž๐™ฃ๐™ซ๐™š๐™จ๐™ฉ๐™ข๐™š๐™ฃ๐™ฉ ๐™ค๐™ฅ๐™ฅ๐™ค๐™ง๐™ฉ๐™ช๐™ฃ๐™ž๐™ฉ๐™ž๐™š๐™จ ๐™–๐™ง๐™š ๐™š๐™ญ๐™˜๐™ก๐™ช๐™จ๐™ž๐™ซ๐™š๐™ก๐™ฎ ๐™–๐™ซ๐™–๐™ž๐™ก๐™–๐™—๐™ก๐™š ๐™ฉ๐™ค ๐™–๐™˜๐™˜๐™ง๐™š๐™™๐™ž๐™ฉ๐™š๐™™ ๐™ž๐™ฃ๐™ซ๐™š๐™จ๐™ฉ๐™ค๐™ง๐™จ. ๐˜๐˜ฐ๐˜ณ ๐˜Š๐˜ข๐˜ฏ๐˜ข๐˜ฅ๐˜ช๐˜ข๐˜ฏ ๐˜ช๐˜ฏ๐˜ท๐˜ฆ๐˜ด๐˜ต๐˜ฐ๐˜ณ๐˜ด, ๐˜ข๐˜ญ๐˜ญ ๐˜ด๐˜ฆ๐˜ค๐˜ถ๐˜ณ๐˜ช๐˜ต๐˜ช๐˜ฆ๐˜ด ๐˜ข๐˜ณ๐˜ฆ ๐˜ฐ๐˜ง๐˜ง๐˜ฆ๐˜ณ๐˜ฆ๐˜ฅ ๐˜ต๐˜ฉ๐˜ณ๐˜ฐ๐˜ถ๐˜จ๐˜ฉ ๐™๐™ง๐™ค๐™ฃ๐™ฉ๐™๐™ช๐™ฃ๐™™๐™ง, ๐™– ๐™ก๐™ž๐™˜๐™š๐™ฃ๐™จ๐™š๐™™ ๐™€๐™ˆ๐˜ฟ*

Investment Table

Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
Sample Investment
Return of Capital
Annual Cash Distributions
Residual Value
Net Cash Flows
Total Return
Net Equity Multiple
Cash on Cash Return 1.62% 5.88% 7.14% 7.68% 7.55%
Average Cash on Cash Return 5.97%
Net Internal Rate of Return
Average Annual Return

Investment Table

Initial Investment Amount $50,000
Net profit
Return of capital
Total distributions

WHY WE LOVE THIS DEAL

discount (1)
Discounted Basis

Acquired below the seller's cost basis and well below today's replacement cost, with embedded value on day one. 

risk
Reduced Execution Risk

Approximately 77% of units already renovated, a de-risked value-add story where the renovation thesis is already proven on the asset. 

market
Mark-to-Market Upside

In-place rents sit below the submarket, with a clear path to closing the gap as leases roll. 

timing
Favorable Market Timing

Buying as new supply moderates and construction starts decline, ahead of the next phase of the cycle. 

demand (1)
Durable Demand

Class B workforce housing in one of the strongest long-term growth markets in North America. 

underwriting
Conservative Underwriting

Independent property-level market data, fully loaded expenses, and a built-in margin of safety. 

Property Photos

CPI CAPITAL'S STRATEGIC BUSINESS PLAN

Atlas at Lewisville is a 150-unit value-add multifamily community in the Lewisville / Flower Mound submarket of Dallas-Fort Worth. CPI Capital's strategy is straightforward and proven: acquire a well-located, institutionally maintained asset at a meaningful discount to the seller's cost basis and well below today's replacement cost, complete the value-add program already underway, capture mark-to-market rental growth, and operate the property to a stabilized, durable cash-flowing position before exiting into one of the deepest buyer pools in the country. Approximately 77% of the units have already been renovated by prior ownership, which meaningfully reduces execution risk: the proof of concept is in place, and our team is focused on finishing the work rather than starting it. 

The value-creation plan rests on three pillars. First, interior renovations on the remaining classic units, with renovation velocity tied to natural lease rollover to protect occupancy and minimize operational disruption. Second, mark-to-market of in-place rents across the community as leases renew, closing the gap between current rents and the broader submarket. Third, a disciplined ancillary income program that includes a property-wide washer and dryer offering, reserved and covered parking, expanded utility reimbursement, pet-related income, and other resident services that enhance both the resident experience and property cash flow. Atlas is a Class B workforce housing community, the most resilient segment of the rental market, serving residents priced out of newer Class A product and supported by the deep, diversified Dallas-Fort Worth employment base. 

CPI Capital's investment approach for Atlas is rooted in conservative underwriting and disciplined execution. We are acquiring the asset below the seller's basis and well below today's replacement cost, embedding immediate value and a margin of safety that helps protect investor capital on the downside. Our projections are built on independent, property-level market data rather than aggressive assumptions: measured rent growth, a conservative stabilized vacancy assumption, fully loaded operating expenses, and a conservative exit cap rate. We are also acquiring at what we believe is an attractive point in the market cycle: Dallas-Fort Worth recently absorbed a historic wave of new supply, but construction starts have fallen sharply, setting up a more favorable supply and demand backdrop over our hold period. A comprehensive sensitivity analysis has been conducted across rent growth, exit cap rate, and renovation pace to stress-test the business plan and help safeguard investor capital under a range of market conditions. 

 

Rent and Market Growth

The Garland/Sachse multifamily market has stabilized following a brief period of elevated vacancy due to new supply absorption. Projected rent growth is anticipated as vacancy rates normalize with moderated construction deliveries and strong ongoing demand.

  • Current vacancy: 14.1%, stabilizing with reduced new construction.
  • Average rent: ~$1,490 (market-wide), with premium rents near new developments along the George Bush corridor.
  • Projected growth: Rent stabilization and positive growth forecasted as market equilibrium returns.

Investment Strengths

  • Fully entitled, shovel-ready land reduces entitlement and timing risks.
  • Strategically conservative underwriting ensures realistic financial projections and risk management.
  • Experienced Development Partner: Invest 5S, actively developing similar BTR communities in the DFW area, including a current project in Fort Worth.
  • Strong demographic and employment base provides sustained demand for rental units.
  • Competitive, market-aligned unit pricing enhances marketability and exit potential.
  • Clear exit strategy: Selling individual duplexes to investor-buyers seeking turnkey rental investments.

Risk Mitigation Strategies

  • Conservative rent and sales price assumptions buffer market fluctuations.
  • Increased buyer incentives enhance end-user demand and investment appeal.
  • Prudent capital structuring balances leverage with equity investment.

map

FAQ

DEAL TIMELINE

The high-level deal timeline will be as follows: 

  • September 18, 2026 โ€“ Sub agreement execution deadline
  • September 18, 2026 โ€“ Investor funding deadline
  • September 30, 2026 โ€“ Anticipated closing date

WHO CAN INVEST WITH US

Canadian and US accredited investors. Canadian and US family offices. Co-general partners. Fund of funds.

See what an accredited investor is here.

WHAT IS THE MINIMUM INVESTMENT?

The minimum investment amount is $50,000 USD . Our average investment amount is $128,000 USD excluding Family Offices and Fund-of-Funds Co-GP investors.

Canadian inventors are required to have a Canadian US Dollar bank account.

HOW IS OUR PARTNERSHIP STRUCTURED

We utilize a limited partnership structure for our investments. You as an investor are a limited partner which holds limited liability. We as Sponsors are the general partner and hold unlimited liability. We have created a compliant and tax-efficient process that uses a fund-of-fund structure. Our Canadian investors invest in a Canadian Fund while our US investors invest in a US fund. The Canadian fund invests in the US fund which owns the asset.

WHAT ARE THE RISKS OF INVESTING?

Investors have limited liability in these partnership structures. Investors are liable for the amount of capital they have invested. All liabilities in relations to debt and legal liabilities are burdened by the General partner.

IS MY INVESTMENT LIQUID? IF NOT, WHAT IS LOCK-UP PERIOD?

These investments are illiquid. You are committed to the term of the project which could be from approximately 2 to 3 years. The general partner decides when the duplexes are sold. But keep in mind that if the initial estimates were for a 2-year hold and the GP decides to hold the asset longer, this might result in investors not wanting to reinvest with the GP. Not a good business model if you don't have repeat clients. We try our best to sell the project at the most opportunistic time for the benefit of our investors. All GP efforts are to preserve investor capital and maximize investor IRR.

WHAT DOES THE INVESTMENT PROCESS LOOK LIKE?

The process is the most streamlined available in the industry.

For our Canadian investors upon registration investors will need to go through an accreditation and a suitability assessment by CPI Capital's exempt market dealer, FrontFundr. CPI Capital has elected to sell its securities through a registered exempt market dealer who has performed extensive KYP (Know Your Product) on CPI Capital and its leadership team has performed background checks and criminal record checks on primary General Partners. Moreover, the EMD has performed extensive due diligence and research on the specific deal that is being presented to investors to ensure corroboration of forecasted returns to investors.

For our US investors, upon registration, investors will go through an accreditation process that will be conducted through a third-party accreditation company or investors will need to acquire a letter from an attorney or CPA attesting to their accreditation qualifications.

When the accreditation process has been completed, Canadian and US investors will have access to the subscription agreement/ PPM and can fund their accounts by transferring funds.

Simply schedule a call with our investor relations team to get the process started.

DISTRIBUTIONS & FREQUENCY

The Atlas at Lewisville investment opportunity is structured as both an income and growth investment, providing investors with the potential to benefit from ongoing cash flow distributions while participating in the long-term value creation of the asset. As an operating multifamily community with existing occupancy and in-place revenue, the property is expected to generate distributable cash flow throughout the hold period, subject to property performance and available cash flow. CPI Capital currently intends to make distributions on a monthly basis, although the timing and amount of distributions may vary based on operational performance, reserves, and other business considerations.

Through the execution of the value-add business planโ€”including completion of the remaining unit renovations, operational enhancements, and implementation of ancillary income initiativesโ€”CPI Capital aims to increase net operating income and overall asset value over time. In addition to ongoing cash flow, investors are expected to benefit from future appreciation resulting from rent growth, operational improvements, and favorable market conditions.

Upon a capital event, including a refinance or sale of the property, net proceeds are expected to be distributed in accordance with the governing partnership agreements, including payment of any accrued preferred returns, return of invested capital, and allocation of remaining profits between the Limited Partners and General Partner pursuant to the partnership waterfall.

 

WHO MANAGES THE PROPERTY AND EXECUTES THE BUSINESS PLAN?

Atlas at Lewisville will be professionally managed by an experienced third-party property management company, with oversight provided by CPI Capital and our local Dallasโ€“Fort Worth operating partner. Our operating partner maintains an active presence in the DFW market and provides dedicated asset management oversight to ensure the business plan is executed effectively.

CPI Capital and our operating partner are responsible for overseeing the value-add strategy, including completion of the remaining unit renovations, implementation of ancillary income programs, capital improvement projects, operational enhancements, budgeting, and overall investment performance. This collaborative approach combines local market expertise with CPI Capital's disciplined asset management philosophy to maximize property performance and investor returns.

 

CAN I USE MY REGISTERED FUNDS(RRSP/TFSA) OR TAX-ADVANTAGED RETIREMENT ACCOUNTS(401K/IRA)?

Yes, Canadian and US investors can use their registered funds to invest. Please book a call with our team by scheduling a call here.

WHAT ARE THE TAX ADVANTAGES OF INVESTING IN ATLAS AT LEWISVILLE?

As a multifamily real estate investment, Atlas at Lewisville may provide certain tax benefits that are not typically available through traditional investments such as stocks, bonds, or mutual funds. CPI Capital intends to explore a cost segregation study following acquisition of the property, which may allow for accelerated depreciation and other tax deductions that can potentially offset a portion of the taxable income generated by the investment.

The availability and impact of these tax benefits will vary depending on each investor's individual circumstances, tax residency, ownership structure, and applicable tax laws. Tax treatment may differ significantly between U.S. and Canadian investors, as well as between individual, corporate, trust, and retirement account investors.

While CPI Capital seeks to structure investments in a tax-efficient manner, we do not provide tax advice. Investors should consult with their own CPA, tax advisor, or professional advisor to understand how an investment in Atlas at Lewisville may affect their specific tax situation and to determine the applicability of any depreciation, loss allocations, or other potential tax benefits.

AS A CANADIAN, WILL I BE SUBJECT TO DOUBLE TAXATION?

At CPI Capital, we have designed a tax-efficient legal structure to support Canadian investors in cross-border investments. We established a Canadian-based Limited Partnership that directly invests in US real estate assets. This structure protects our Canadian investors from risks of dual taxation.

WHY ARE WE INVESTING IN DALLASโ€“FORT WORTH?

We believe Dallasโ€“Fort Worth (DFW) represents one of the most compelling multifamily investment markets in North America due to its combination of population growth, job creation, economic diversification, and business-friendly environment. As the fourth-largest metropolitan area in the United States, DFW continues to attract new residents and employers at a pace that consistently ranks among the strongest in the country. Major corporations including Toyota, Charles Schwab, JPMorgan Chase, McKesson, American Airlines, and AT&T have established significant operations throughout the region, supporting long-term employment growth and housing demand.

While DFW has recently experienced a historic wave of new multifamily construction, we believe this has created a unique investment opportunity rather than a long-term concern. New apartment deliveries peaked in 2024, but new construction starts have declined sharply, with market forecasts projecting a significant reduction in future supply over the coming years. As supply moderates and demand continues to be supported by strong population and employment growth, we believe the market is positioned to return to a more balanced supply-demand environment, creating favorable conditions for rent growth and asset appreciation.

Within DFW, we are particularly attracted to well-located Class B workforce housing assets such as Atlas at Lewisville. Unlike newly constructed luxury communities that compete for a narrower renter demographic, Class B properties serve a broader segment of the market and often perform well throughout economic cycles. Atlas benefits from proximity to DFW International Airport, major employment corridors, business parks, retail destinations, and regional transportation infrastructure, positioning the property to capitalize on the long-term growth trends that continue to make Dallasโ€“Fort Worth one of the most attractive real estate investment markets in the United States.

DISCLAIMER

DISCLAIMER

This document is confidential and may not be reproduced or redistributed. The information presented herein has been prepared for informational purposes only and is not an offer to buy or sell, or a solicitation of an offer to buy or sell any security or fund interest or any financial instrument and is not to be considered investment advice. This presentation is for institutional use only and is not to be distributed to any party other than its intended recipient.

The following materials present information regarding a proposed creation of a special purpose vehicle (the โ€œIssuerโ€) which would offer securities (the โ€œSecuritiesโ€) to indirectly finance its acquisition of a portfolio of financial assets to be selected and managed by the portfolio manager referred to herein (the โ€œManagerโ€). These materials have been prepared to provide preliminary information about the Issuer and the transactions described herein to a limited number of potential underwriters of the Securities for the sole purpose of assisting them to determine whether they have an interest in underwriting the Securities. All securities are sold through CPI Capital EMD FrontFundr.

Forward-Looking Statements

This document includes โ€œforward-looking statementsโ€ and โ€œforward-looking informationโ€ (collectively, โ€œforward- looking statementsโ€) and โ€œfinancial outlookโ€ within the meaning of applicable securities laws. All statements other than statements of historical facts included in this document, including, without limitation, statements regarding the future financial position, targeted or projected investment returns, business strategy, budgets and projected costs of the Partnership and plans and objectives of the Partnership for further operations, are forward-looking statements or financial outlook.

In addition, forward-looking statements and financial outlook generally can be identified by the use of forward-looking terminology such as โ€œmay,โ€ โ€œwill,โ€ โ€œexpect,โ€ โ€œintend,โ€ โ€œforecasted,โ€ โ€œprojected,โ€ โ€œestimate,โ€ โ€œanticipate,โ€ โ€œbelieve,โ€ or โ€œcontinueโ€ or the negative usages thereof or variations thereon or similar terms, although not all forward-looking statements or financial outlook contain these identifying words. Forward-looking statements and financial outlook reflect our current expectations and assumptions as of the date of the statements and are subject to a number of known and unknown risks, uncertainties and other factors, including, without limitation, those listed under the heading โ€œRisk Factorsโ€ below, many of which are beyond our control, which may cause actual results, performance or achievements to be materially different from any anticipated future results, performance or achievements expressed or implied by the forward-looking statements.

Although we believe that the assumptions on which the forward-looking statements are made and the financial outlook is based, including, without limitation, those assumptions listed under heading โ€œAssumptionsโ€ below, are reasonable, based on the information available to it on the date such statements were made, no assurances can be given as to whether these assumptions will prove to be correct. Given these uncertainties, readers are cautioned that forward-looking statements and financial outlook contained herein are not guarantees of future performance; accordingly, readers should not place undue reliance on forward-looking statements or financial outlook. To the extent any forward-looking statements in this this document constitute โ€œfinancial outlookโ€ within the meaning of applicable securities laws, such information is being provided, so that readers are aware of managementโ€™s current estimate of future financial performance of the Partnership (which estimates are subject to change). We will not update any forward-looking statements or financial outlook except as, and to the extent, required by applicable securities laws. The forward-looking statements and financial outlook contained herein, and all subsequent written and oral forward-looking statements and financial outlook attributable to the Partnership, or persons acting on any of their behalf, are expressly qualified in their entirety by this cautionary statement. No representation or warranty is made by the Partnership as to the accuracy or completeness of any of the information contained herein. No securities commission or similar regulatory authority has passed on the merits of the securities referred to hereunder and any representation to the contrary is an offence. In considering the prior performance information contained herein, prospective investors should bear in mind that past performance is not necessarily indicative of future results, and there can be no assurance that the Partnership will achieve comparable results.

Risk Factors

Investment in the Partnership involves a high degree of risk and is suitable only for sophisticated investors who can withstand the loss of their entire investment and requires the financial ability and willingness to accept the high risks and lack of liquidity inherent in an investment in the Partnership. No assurance, representation or warranty can be given that the Partnershipโ€™s investment objectives will be achieved or that investors will receive a return of their capital. An investment in Units is subject to risk. Standard risks applicable to investments of this nature include:

โ€ข No market for Units: There is currently no resale market for the Units and it is not guaranteed that any market will develop. The Units are not transferable without the approval of General Partner and in compliance with applicable securities laws and regulations.

โ€ข Vacancy Rates: The apartment building business relies on a steady supply of good quality tenants. A shortage of quality tenants due to an economic downturn or job losses in a given marketplace could result in higher than expected vacancy and lower than expected revenue.

โ€ข No guaranteed return: The projected returns described in this Investment Summary are not guaranteed. An investment in Units is not suitable for investors who cannot afford to assume significant risks in connection with their investments.

โ€ข Tax matters: Investors should consult their own tax advisors for advice with respect to the tax consequences of an investment in the units based on their particular circumstances.

โ€ข The Partnership: intends to acquire units in a USLP (Investment), Delaware limited partnership, and the Partnership will own units in the

โ€ข USLP (Investment). In the event of a refinancing of the property, the Partnership will be entitled to participate in the net proceeds of the refinancing on a pari passu basis. Subject however, to the final terms of the USLP (investment) agreement which may include a Preferred Equity Partner that may receive preferred preferential rights of return (see Two-Tiered Equity Structure for more details). For more information, investors are advised to review the agreements governing the relationships described herein.

โ€ข Covid-19: As the impact and extent of the COVID-19 outbreak is not known as of the date of this document, all forward looking statements in this document are qualified by the risks associated with the COVID-19 outbreak. There is significant risk that the COVID-19 outbreak will cause the assumptions underlying the forward-looking information in this document to change and the actual results and performance of the Partnership to differ materially from the forward-looking statements contained herein.

Assumptions

Material factors or assumptions that were applied in drawing a conclusion or making an estimate set out in the forward- looking statements and financial outlook contained herein include that: building upgrade plans and related expenses will proceed as anticipated; the Partnership will remain in good standing with respect to its obligations to any senior lenders; the general economy is stable; local real estate conditions are stable; interest rates are relatively stable; equity and debt markets continue to provide access to capital; and that the Partnershipโ€™s expenses will not be materially greater than anticipated. These factors and assumptions should be considered carefully by readers. Readers are cautioned not to place undue reliance on the forward-looking statements or financial outlook or the assumptions on which the forward-looking statements and financial outlook are based on. Investors are further cautioned that the foregoing list of factors and assumptions is not exhaustive. In addition, information regarding targeted returns is based on the following principles and assumptions: the Partnership will maintain a consistent level of cash flow and indebtedness and will not materially incur additional indebtedness, other than with respect to ordinary operating costs or as disclosed herein; the consumer price index, property taxes, operating expense growth, and market rent growth will be as anticipated; existing tenants will fulfil their current contractual lease obligations and remain in occupancy and pay rent for the term of their leases; upon expiry of their leases, the number of retained tenants will meet historical retention experience; and the Partnership will maintain cash reserves as anticipated.

Although we believe that the assumptions on which the forward-looking statements are made are reasonable, based on the information available to it on the date such statements were made, no assurances can be given as to whether these assumptions will prove to be correct. Accordingly, readers should not place undue reliance on forward-looking statements. We will not update any forward-looking information except as, and to the extent, required by applicable securities laws. The forward-looking statements contained herein, and all subsequent written and oral forward-looking statements attributable to the Partnership, or persons acting on any of their behalf, are expressly qualified in their entirety by this cautionary statement. Market data and certain industry statistics used throughout this executive summary were obtained from market research, informational and marketing materials provided to CPI Capital, publicly available information and industry publications. Industry publications generally state that the information contained therein has been obtained from sources believed to be reliable, but that the accuracy and completeness of such information is not guaranteed. No representation or warranty is made by the Partnership as to the accuracy or completeness of any of the information contained herein. No securities commission or similar regulatory authority has passes on the merits of the securities referred to hereunder and any representation to the contrary is an offence. In considering the prior performance information contained herein, prospective investors should bear in mind that past performance is not necessarily indicative of future results, and there can be no assurance that the Partnership will achieve comparable results.

ABOUT CPI CAPITAL

CPI Capital is a Real Estate Investment firm, in the business of discovering, acquiring, improving, and actively managing US Multifamily Value-add and BTR-SFR assets. CPI Capital specializes in identifying largely stabilized, revenue-producing assets which allow it to provide monthly cash-flow distributions to its investors soon after closing. CPI Capital business model is opportunistic acquisition of Multifamily and BTR-SFR assets for the benefit of its investors who participate as limited partners. CPI Capital is focused on ensuring thorough due diligence on every potential deal analyzed. Only deals that qualify under its rigorous criteria will be presented to investors. Investors are expected to benefit not only from the monthly passive income distributions but also the potential for above-average returns on divestment which CPI Capital deems โ€œforced appreciationโ€ due to its rigorous value-add program. Our team at CPI Capital has developed a tax-efficient, repeatable, risk-averse, compliant real estate investing process to allow US, Canadian and International investors to benefit from investing in Multifamily and BTR-SFR opportunities available in the United States.

Ava
Ava Benesocky

CEO and Co-Founder

Headshot Sep 2023
August Biniaz

CIO and Co-Founder

IMG_7970 copy (1)
Paul Hopkins

Vice President of Investments

Josh
Josh Melnychuk

Investor Relations Manager