1700 I Street

SACRAMENTO, CA

Target Investor Net IRR: 17.2%


Stabilized Cash on Cash Return: 5.96%

Target Net Equity Multiple: 1.81x 

Target Hold Period: 5 years 

Opportunity Summary

Address

1700 I Street

MSA

Sacramento, CA

Building Type

Mixed-use, Multifamily & Retail

Total Units

14

Existing Building Size

17,418 sq. ft.

Parking Lot Size 

13,199 sq. ft.

Investment Summary

Total Capitalization $6,093,055

Targeted Project Level IRR 20.4%

Targeted Project Level Equity Multiple 2.03x

Targeted Hold Period 5 years * 

Executive Summary

1700 I Street allows the savvy investor to own an irreplaceable asset at pricing that would not be attainable without the current distress in the commercial real estate market. As the new owners, we will benefit from four existing commercial leases that will help carry operating costs during the permitting process. 

Approximately 12,000 square feet currently sits as unoccupied office space, which re-viv will transform into a mixture of studios, one-bedroom lofts, and three-bedroom apartments. The occupied ground-floor retail space will continue to be rented.

Included in the property is an adjacent thirty-space parking lot, which once again lets us produce income in the near term. This lot has one of the most favorable zonings in Sacramento, allowing it to be entitled for dense ground-up development. The inclusion of this land in the deal significantly reduces our already attractive cost basis in the property. 

1700 I Street is located in the most lively and walkable neighborhood in Sacramento, an area with significant business and retail growth but limited housing supply. There are currently no expected housing deliveries in the area, despite strong rental demand – re-viv will likely be the only developer to add units to this highly desirable neighborhood over the next few years.

Slide 1
Slide 2
Slide 3
Slide 4
Slide 5
Slide 6

Market Overview

Sacramento | Market

Sacramento has been rated the #1 place to live in California, #1 Happiest Workers in a Midsized City.

Sacramento is the ideal location to achieve the turn-key live-work-play lifestyle due to the booming downtown, 98% walkability score, and affordability. 

Sacramento leads California in job growth, with 3.5% growth in 2023 compared to California's 0.9% average.

Midtown is the perfect blend of curated local, national, and regional retailers paired with hot-spot restaurants, making it the most desirable location in the city. 

Our Track Record

28,000 SQ. FT.

Currently Under Management

27% IRR

Realized Investor Rate of Return

MATT RYAN
Principal

With over 15 years of experience in real estate and construction, Matt Ryan founded re-viv to re-engineer residential and commercial real estate in underserved communities. The company’s mission follows his passions for urban policy, building technology, and social impact ventures. 

SAM ALBERTSEN 

Project Manager

Sam underwrote and helped fundraise for $500m+ of complex mixed-use real estate at Culdesac, a venture-backed OpCo-PropCo.

Before joining Re-viv, Sam was the COO of Earthship Corp, raising $5.5m seed capital to develop horizontal infrastructure for advanced-manufacturing companies.

ANTIONETTE
Director of Asset Management

Antoinette understands the unique dynamics of cooperative living, having previously worked with the venture backed Operator OpenDoor. In addition to property management, Antoinette has 18 years of accounting experience, seamlessly integrating financial expertise into her work for the past decade. 

Our Current ProjectsLearn More

Sales Analysis

OUR MODEL ASSUMES A CONSERVATIVE 5.5% EXIT CAP
TO ACCOUNT FOR POSSIBLE INTEREST RATE RISK

IF WE WERE TO EXIT TO A CURRENT MARKET RATE CAP OF 4.5% IT WOULD BOLSTER NET IRR TO INVESTORS TO 23.4%

Value of 'Rent by the Room' to Tenant

RE-VIV'S 'RENT BY THE ROOM' TENANTS SAVE OVER $750 PER MONTH 

No other developer can deliver newly renovated product at the bottom 30% of the rental market without a subsidy

Growth of A Potential $100K*

* Disclaimer: THE INFORMATION CONTAINED HEREIN IS FOR INFORMATIONAL AND DISCUSSION PURPOSES ONLY, AND IS NOT, AND MAY NOT BE RELIED ON IN ANY MANNER AS LEGAL, TAX, OR INVESTMENT ADVICE OR AS AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY AN INTEREST IN ANY FUND OR OTHER INVESTMENT VEHICLE (COLLECTIVELY THE “FUND”) MANAGED BY RE-VIV LLC OR ONE OF ITS AFFILIATES. INTERESTS OF THE FUND ARE OFFERED TO SELECT INVESTORS ONLY BY MEANS OF SUBSCRIPTION DOCUMENTS WHICH CONTAIN SIGNIFICANT ADDITIONAL INFORMATION ABOUT THE TERMS OF AN INVESTMENT IN THE FUND (SUCH DOCUMENTS, THE “OFFERING DOCUMENTS”). EACH RECIPEINT SHOULD CONSULT ITS OWN ADVISORS AS TO LEGAL, BUSINESS, TAX, ACCOUNTING, AND OTHER RELATED MATTERS, INCLUDING, WITHOUT LIMITATION, WITH RESPECT TO THE U.S. EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, AND THE RULES AND REGULATIONS PROMULGATED THEREUNDER, CONCERNING AN INVESTMENT IN THE FUND. ANY SECURITIES ISSUED IN CONNECTION WITH ANY INVESTMENT IN THE FUND ARE OFFERED AS A PRIVATE PLACEMENT TO A LIMITED NUMBER OF INVESTORS AND WILL NOT BE REGISTERED UNDER THE U.S. SECURITIES ACT OF 1933, AS AMENDED, AND THE RULES AND REGULATIONS PROMULGATED THEREUNDER (THE “SECURITIES ACT”) OR THE SECURITIES LAWS OF ANY U.S. STATE OR NON-U.S. JURISDICTION AND MAY NOT BE SOLD OR TRANSFERRED WITHOUT COMPLIANCE WITH ALL APPLICABLE U.S. FEDERAL AND STATE AND NON-U.S. SECURITIES LAWS. THE FUND WILL NOT BE REGISTERED AS AN INVESTMENT COMPANY UNDER THE U.S. INVESTMENT COMPANY ACT OF 1940, AS AMENDED, AND THE RULES AND REGULATIONS PROMULGATED THEREUNDER (THE “INVESTMENT COMPANY ACT”). CONSEQUENTLY, INVESTORS WILL NOT BE AFFORDED THE PROTECTIONS OF THE INVESTMENT COMPANY ACT. NEITHER THE U.S. SECURITIES AND EXCHANGE COMMISSION (THE “SEC”) NOR ANY U.S. STATE OR NON-U.S. SECURITIES COMMISSION HAS REVIEWED OR PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PRESENTATION OR THE MERITS OF THE OFFERING DESCRIBED HEREIN. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL. ANY INVESTMENT IN THE FUND WILL INVOLVE SIGNIFICANT RISKS DUE TO, AMONG OTHER THINGS, THE NATURE OF SUCH INVESTMENTS. INVESTORS MUST HAVE THE FINANCIAL ABILITY AND WILLINGNESS TO ACCEPT THE RISKS AND LACK OF LIQUIDITY CHARACTERISTIC OF THE INVESTMENT DESCRIBED HEREIN.

PAST PERFORMANCE IS NOT A GUARANTEE OF FUTURE RESULTS, THE REALIZATION OF WHICH IS DEPENDENT ON MANY FACTORS, MANY OF WHICH ARE BEYOND THE CONTROL OF RE-VIV LLC OR ANY AFFILIATES. UNLESS OTHERWISE NOTED, INFORMATION INCLUDED HEREIN IS PRESENTED AS OF THE DATE INDICATED ON THE COVER PAGE AND MAY CHANGE AT ANY TIME WITHOUT NOTICE.

CERTAIN INFORMATION CONTAINED IN THIS PRESENTATION CONSTITUTES “FORWARD-LOOKING STATEMENTS” WITHIN THE MEANING OF SECTION 27A OF THE SECURITIES ACT AND SECTION 21E OF THE U.S. SECURITIES ACT OF 1934, AS AMENDED, AND THE RULES AND REGULATIONS PROMULGATED THEREUNDER THAT CAN BE IDENTIFIED BY THE USE OF FORWARD-LOOKING TERMINOLOGY SUCH AS “MAY,” “WILL,” “SHOULD,” “EXPECT,” “ANTICIPATE,” “ESTIMATE,” “INTEND,” “CONTINUE,” OR “BELIEVE” OR THE NEGATIVES THEREOF OR OTHER VARIATIONS THEREON OR COMPARABLE TERMINOLOGY. STATEMENTS REGARDING THE FOLLOWING SUBJECTS, AMONG OTHERS, MAY BE FORWARD-LOOKING: THE RETURN ON EQUITY; THE YIELD ON INVESTMENTS; INTERNAL RATES OF RETURN; CASH-ON-CASH MULTIPLES; THE ABILITY TO BORROW TO FINANCE ASSETS; AND RISKS ASSOCIATED WITH INVESTING IN PRIVATE COMPANIES, INCLUDING CHANGES IN BUSINESS CONDITIONS AND THE GENERAL ECONOMY. FORWARD-LOOKING STATEMENTS ARE SUBJECT TO SUBSTANTIAL RISKS AND UNCERTAINTIES, MANY OF WHICH ARE DIFFICULT TO PREDICT AND ARE GENERALLY BEYOND RE-VIV LLC’S CONTROL. THESE FORWARD-LOOKING STATEMENTS INCLUDE INFORMATION ABOUT POSSIBLE OR ASSUMED FUTURE RESULTS OF THE FUND’S PORTFOLIO COMPANIES, BUSINESS, FINANCIAL CONDITION, LIQUIDITY, RESULTS OF OPERATIONS, PLANS, AND OBJECTIVES, INCLUDING INFORMATION ABOUT RE-VIV LLCS’ ABILITY TO GENERATE ATTRACTIVE RETURNS WHILE ATTEMPTING TO MITIGATE RISK. FURTHERMORE, ANY PROJECTIONS OR OTHER ESTIMATES IN THIS PRESENTATION, INCLUDING ESTIMATES OF RETURNS OR PERFORMANCE, ARE “FORWARD-LOOKING STATEMENTS” AND ARE BASED UPON CERTAIN ASSUMPTIONS THAT MAY CHANGE. DUE TO VARIOUS RISKS AND UNCERTAINTIES, ACTUAL EVENTS OR RESULTS OR THE ACTUAL PERFORMANCE OF THE FUND MAY DIFFER MATERIALLY FROM THOSE REFLECTED OR CONTEMPLATED IN SUCH FORWARD-LOOKING STATEMENTS. MOREOVER, ACTUAL EVENTS ARE DIFFICULT TO PROJECT AND OFTEN DEPEND UPON FACTORS THAT ARE BEYOND THE CONTROL OF RE-VIV LLC. NEITHER THE DELIVERY OF THIS PRESENTATION AT ANY TIME NOR ANY SALES HEREUNDER SHALL UNDER ANY CIRCUMSTANCES CREATE AN IMPLICATION THAT THE INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY TIME AFTER THE EARLIER OF THE RELEVANT DATE SPECIFIED HEREIN OR THE DATE OF THIS PRESENTATION.  EXCEPT AS REQUIRED BY LAW, RE-VIV LLC IS NOT OBLIGATED TO AND DOES NOT INTEND TO UPDATE OR REVISE ANY FORWARD-LOOKING STATEMENTS, WHETHER AS A RESULT OF NEW INFORMATION, FUTURE EVENTS, OR OTHERWISE.

© 2024 RE-VIV LLC. All rights reserved. | Disclosures | (415) 805-8933 | Info@re-viv.com | Privacy Policy

Year 1 Year 2 Year 3 Year 4 Year 5
Equity Balance ($100,000) ($100,000) ($100,000) ($87,155) ($87,155)
Makeup to LP on 8% Pref (Refi) - - $18,048.94 - -
Return of Equity (Refi) - - $12,844.51 - -
Distribution to Investor (Cash Flow) - - $5,951.06 $4,453.96 $5,150.35
Distribution to Investor (Sale) - - - - $155,550.20
Total Distributions to Investor - - $36,844.51 $4,453.96 $160,699.72
Cash on Cash Return 5.95% 5.95% 5.95% 5.11% 5.91%
Net Equity Multiple 1.97x
NET IRR 16.03%
Learn More

Opportunity Zone Advantage: Significant tax incentives for long-term investors 

1700 I Street is located in an Opportunity Zone, which means investors can benefit from significant tax advantages, including deferred federal capital gains taxes and potential elimination of taxes on OZ investment gains held for 10+ years. 

For high-income investors in California, this can translate to up to a 64% reduction in overall tax liability.*

Click here for a further breakdown of Opportunity Zones.

Growth of A Potential $100K*

Year 1 Year 2 Year 3 Year 4 Year 5
Equity Balance -$100,000 -$50,754 -$50,754 -$50,754 -$50,754
Makeup to LP on 8% Pref (Refi) - $16,000 - - -
Return of Equity (Refi) - $49,246 - - -
Distribution to Investor (Cash Flow) $0 $0 $1,720 $2,359 $3,025
Distribution to Investor (Sale) - - - - $108,165
Total Distributions to Investor $0 $65,246 $1,720 $2,359 $111,190
Cash on Cash Return (Operations only) 0.00% 0.00% 3.39% 4.65% 5.96%
Net Equity Multiple 1.81x
NET IRR 17.2%

1700 I Street is located in an Opportunity Zone, which means investors can benefit from significant tax advantages, including deferred federal capital gains taxes and potential elimination of taxes on OZ investment gains held for 10+ years. 

For high-income investors in California, this can translate to up to a 64% reduction in overall tax liability.*

Click here for a further breakdown of Opportunity Zones.