Apollo Meadows
CPI Capital has structured Apollo Meadows to maximize investor returns while minimizing development risk. The land will be acquired as fully finished lots -completely entitled, platted, and with all horizontal infrastructure already in place - eliminating entitlement risk and allowing vertical construction to begin immediately at close. Construction is planned in two six-month phases across 37 lots, with Phase 1 lot sales targeted to fund a meaningful portion of Phase 2 deployment. The exit strategy leverages an established and proven buyer network of individual real estate investors and repeat purchasers who actively acquire this product type in the San Antonio market - providing a reliable, demand-driven absorption path without reliance on a single institutional transaction. Units are planned to be sold during construction, with closings occurring at the CO stage, accelerating the capital return timeline and reducing market exposure.
With conservative underwriting, favorable construction financing, and exposure to one of the nation's fastest-growing cities, Apollo Meadows is positioned to deliver compelling investor returns while leveraging the stability and execution efficiency of the BTR model.
PROJECTED / TARGETED INVESTOR YIELD AND RETURN ON INVESTMENT
15-Month
Expected Hold Period
26.7%
Targeted Average Annualized Returns (AAR)
25.1%
Targeted IRR
1.31x
Targeted Equity Multiple
31.3%
ROI
$50,000 USD
- Minimum Investment
*๐๐ฉ๐ช๐ด ๐ช๐ด ๐ฏ๐ฐ๐ต ๐ข๐ฏ ๐ฐ๐ง๐ง๐ฆ๐ณ ๐ต๐ฐ ๐ด๐ฆ๐ญ๐ญ ๐ฐ๐ณ ๐ข ๐ด๐ฐ๐ญ๐ช๐ค๐ช๐ต๐ข๐ต๐ช๐ฐ๐ฏ ๐ต๐ฐ ๐ฃ๐ถ๐บ ๐ข๐ฏ๐บ ๐ด๐ฆ๐ค๐ถ๐ณ๐ช๐ต๐ช๐ฆ๐ด ๐ฐ๐ณ ๐ง๐ช๐ฏ๐ข๐ฏ๐ค๐ช๐ข๐ญ ๐ช๐ฏ๐ด๐ต๐ณ๐ถ๐ฎ๐ฆ๐ฏ๐ต๐ด. ๐๐ฉ๐ช๐ด ๐ช๐ฏ๐ง๐ฐ๐ณ๐ฎ๐ข๐ต๐ช๐ฐ๐ฏ ๐ค๐ฐ๐ฏ๐ต๐ข๐ช๐ฏ๐ด ๐๐ค๐ง๐ฌ๐๐ง๐-๐ก๐ค๐ค๐ ๐๐ฃ๐ ๐จ๐ฉ๐๐ฉ๐๐ข๐๐ฃ๐ฉ๐จ ๐๐ฃ๐ ๐๐๐ฃ๐๐ฃ๐๐๐๐ก ๐ฅ๐ง๐ค๐๐๐๐ฉ๐๐ค๐ฃ๐จ ๐ฃ๐ข๐ด๐ฆ๐ฅ ๐ฐ๐ฏ ๐ฆ๐ด๐ต๐ช๐ฎ๐ข๐ต๐ฆ๐ด ๐ข๐ฏ๐ฅ ๐ข๐ด๐ด๐ถ๐ฎ๐ฑ๐ต๐ช๐ฐ๐ฏ๐ด, ๐ข๐ฏ๐ฅ ๐๐๐ฉ๐ช๐๐ก ๐ง๐๐จ๐ช๐ก๐ฉ๐จ ๐ข๐๐ฎ ๐๐๐๐๐๐ง ๐ข๐๐ฉ๐๐ง๐๐๐ก๐ก๐ฎ. ๐๐ฉ๐ฆ๐ด๐ฆ ๐ฑ๐ณ๐ฐ๐ซ๐ฆ๐ค๐ต๐ช๐ฐ๐ฏ๐ด ๐ด๐ฉ๐ฐ๐ถ๐ญ๐ฅ ๐ฏ๐ฐ๐ต ๐ฃ๐ฆ ๐ด๐ฐ๐ญ๐ฆ๐ญ๐บ ๐ณ๐ฆ๐ญ๐ช๐ฆ๐ฅ ๐ถ๐ฑ๐ฐ๐ฏ ๐ง๐ฐ๐ณ ๐ฅ๐ฆ๐ค๐ช๐ด๐ช๐ฐ๐ฏ-๐ฎ๐ข๐ฌ๐ช๐ฏ๐จ. ๐พ๐๐ ๐พ๐๐ฅ๐๐ฉ๐๐ก ๐๐ฃ๐ซ๐๐จ๐ฉ๐ข๐๐ฃ๐ฉ ๐ค๐ฅ๐ฅ๐ค๐ง๐ฉ๐ช๐ฃ๐๐ฉ๐๐๐จ ๐๐ง๐ ๐๐ญ๐๐ก๐ช๐จ๐๐ซ๐๐ก๐ฎ ๐๐ซ๐๐๐ก๐๐๐ก๐ ๐ฉ๐ค ๐๐๐๐ง๐๐๐๐ฉ๐๐ ๐๐ฃ๐ซ๐๐จ๐ฉ๐ค๐ง๐จ. ๐๐ฐ๐ณ ๐๐ข๐ฏ๐ข๐ฅ๐ช๐ข๐ฏ ๐ช๐ฏ๐ท๐ฆ๐ด๐ต๐ฐ๐ณ๐ด, ๐ข๐ญ๐ญ ๐ด๐ฆ๐ค๐ถ๐ณ๐ช๐ต๐ช๐ฆ๐ด ๐ข๐ณ๐ฆ ๐ฐ๐ง๐ง๐ฆ๐ณ๐ฆ๐ฅ ๐ต๐ฉ๐ณ๐ฐ๐ถ๐จ๐ฉ ๐๐ง๐ค๐ฃ๐ฉ๐๐ช๐ฃ๐๐ง, ๐ ๐ก๐๐๐๐ฃ๐จ๐๐ ๐๐๐ฟ*
Investment Table
| Year 0 | Year 1 | Year 2 | |
| Sample Investment | |||
| Return of capital | |||
| Net Profit | |||
| Total Distributions (Return of Capital + Net Profit) |
Investment Table
| Initial Investment Amount | $50,000 |
| Net profit | |
| Return of capital | |
| Total distributions |
WHY WE LOVE THIS DEAL
Prime Location & Connectivity
Apollo Meadows is strategically located in San Antonio's Far West submarket - one of the strongest BTR corridors in the MSA. The site offers quick access to Lackland Air Force Base, Port San Antonio (a 1,900-acre aerospace and technology campus), and major employment nodes via Loop 1604 and Highway 211, supporting consistent long-term rental demand from military, government, and professional tenants.
Strong Market Fundamentals
San Antonio continues to rank among the top U.S. metros for population and employment growth. The Far West submarket benefits from sustained in-migration, a widening homeownership affordability gap, and strong institutional appetite for BTR product. With rent comps averaging $1,688/month and sale comps averaging $272,000 per unit, the market data firmly supports Apollo Meadows' conservative underwriting assumptions.
Attractive Build-to-Rent Opportunity
Apollo Meadows delivers the product the market demands: new-construction, 3BR/2.5BA duplexes with 1-car garages, purpose-built for institutional rental or resale. This product type appeals to families and professionals seeking single-family-style living with the flexibility of renting - a demographic that is growing rapidly across Sun Belt metros and driving strong institutional buyer interest in BTR communities.
Conservative Underwriting & Risk Mitigation
CPI Capital has underwritten Apollo Meadows with deliberate conservatism. Proforma rents are set 2% below the market comp average. The projected exit price of $250K per unit is approximately 8% below the sale comp average of $272K. Construction costs are budgeted at $110,000 per unit with a cash reserve buffer. The deal also includes two-phase construction sequencing so that Phase 1 sale proceeds can partially fund Phase 2 - limiting peak equity at risk.
Finished Lots Eliminate Development Risk
Unlike typical ground-up developments where investors bear entitlement, permitting, and horizontal construction risk, Apollo Meadows' land is acquired as fully finished lots - completely entitled, platted, and with all horizontal infrastructure in place at close. CPI Capital's LP equity goes directly to work on vertical construction, on construction-ready lots in a proven submarket. This structure materially reduces execution risk and compresses the overall development timeline.
Attractive Financing Structure
The project benefits from institutional construction debt at approximately 81% LTC, with 100% of construction costs debt-financed and interest reserves fully funded at close. This capital efficiency maximizes LP equity leverage while limiting the equity required from investors. Loan paydown is structured to occur 100% from lot sale proceeds - there is very little refinancing risk, and the short ~14-month hold limits interest carry exposure significantly.
Property Photos
CPI CAPITAL'S STRATEGIC BUSINESS PLAN
CPI Capital has structured Apollo Meadows to maximize investor returns while minimizing development risk. The land will be acquired as fully finished lots - completely entitled, platted, and with all horizontal infrastructure already in place - eliminating entitlement risk and allowing vertical construction to begin immediately at close. Construction is planned in two six-month phases across 37 lots, with Phase 1 lot sales targeted to fund a meaningful portion of Phase 2 deployment. The exit strategy is supported by an established and active buyer network comprised of individual real estate investors and repeat purchasers who regularly acquire this product type within the San Antonio market. This creates a diversified and demand-driven disposition strategy without reliance on a single institutional buyer.
Our investment approach for Apollo Meadows is rooted in conservative underwriting and strategic execution. Proforma rents of $1,650/month are modeled below the comp average of $1,688/month across 27 active local comparables. The projected exit price of $250,000 per unit ($499,000 per duplex lot) is approximately 8% below the market sale comp average of $272,000 per unit - deliberately below market to build in downside protection. A comprehensive sensitivity analysis has been conducted, stress-testing scenarios including construction duration, cost escalations, and sales price variance, to safeguard investor capital and ensure robust performance under varying 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:
- Review PPM which should be ready approx. March 7th
- Sign the PPM by March 15th via Docusign
- Transfer Funds by March 15th
- Expected Close: March 31st
WHO CAN INVEST WITH US
Canadian and US accredited investors. Canadian and US family offices. Co-general partners. Fund of funds.
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 Apollo Oaks investment opportunity does not provide cash-flow distributions. However as the duplexes are sold and after the construction debt is paid back, investors will start getting paid back their preferred returns, principal, and allocated profit share.
WHO MANAGES AND CONDUCTS THE VALUE-ADD BUSINESS MODEL? (RENOVATION)
Apollo Oaks is a development project under the management of Invest5S. CPI Capital, in its capacity as an asset manager, will provide oversight to ensure compliance with financial reporting standards, adherence to budgetary constraints, and the timely completion of all construction milestones in accordance with the agreed-upon development schedule and contractual obligations.
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 WITH CPI CAPITAL
Depreciation and mortgage interest deductions are the two most common tax advantages. Please note โ It is advised to talk to a tax professional to confirm what benefits, if any, will be available to you.
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 DO WE INVEST IN SUNBELT STATES?
We invest in the sunbelt states because of the yields multifamily and BTR assets provide in these states in the form of cash flow and above-market appreciation. When selecting regions to invest in, we look for specific growth metrics which increase the odds of natural market appreciation. Such growth metrics as Job growth, population growth, income growth, rent growth. Furthermore, the sunbelt states have a business and landlord-friendly laws such as no rent control and tax benefits.
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 โIssuerโ) which would offer securities (the โSecuritiesโ) to indirectly finance its acquisition of a portfolio of financial assets to be selected and managed by the portfolio manager referred to herein (the โManagerโ). 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 โforward-looking statementsโ and โforward-looking informationโ (collectively, โforward- looking statementsโ) and โfinancial 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 โmay,โ โwill,โ โexpect,โ โintend,โ โforecasted,โ โprojected,โ โestimate,โ โanticipate,โ โbelieve,โ or โcontinueโ 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 โRisk 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 โAssumptionsโ 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 โfinancial outlookโ within the meaning of applicable securities laws, such information is being provided, so that readers are aware of managementโs 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 Partnershipโs 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:
โข 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.
โข 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.
โข 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.
โข 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.
โข The Partnership: intends to acquire units in a USLP (Investment), Delaware limited partnership, and the Partnership will own units in the
โข 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.
โข 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 Partnershipโs 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 โforced 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.