Target project​

Los Angels Value-add Properties

  • LA house demand keeps increasing.
  • Chimera Management’s average IRR is 10 -12% in the past few years. 
  • Stable rental income
  • High potential for the extra capital gain. 

Los Angels Value-add Properties IRR estimate

Los Angels Value-add Properties IRR estimate

Estimate IRR(average)

7.20%
~
9.90%
Investment size
~30% of the total fund capital
Revenue
Rental income and capital gain
IRR
7.20 %~9.90 %

Ethos DTLA, Downtown Los Angeles

  • 159,000 SQFT of 11 story high rise development
  • Surrounded by Greenland’s Metropolis ($1B), Ritz Carlton/JW Mariott, Staples Center, and Grand Wilshire ($1B)
  • Individualized parceled
  • Entitlement Approval by 2022
  • Construction Finished by 2024

Ethos DTLA IRR estimate

Lumpini Township IRR estimate

Estimate IRR(average)

TBD

 

Investment size
TBD
Revenue
Rental income and capital gain
Average rental growth rate
TBD
Estimated five-year asset appreciation
TBD

Ladera Tower

  • Complies with D.O.D’s accommodation standard.
  • With applying main driver from the current occupancy rate is 93%. The lowest 83% in the last eight years.
  • From the projection of future CPI annual growth rate in Guam.
  • Great strategic importance to the U.S. Tourism and base activity , hence the supply is quite limited comparative to growing military housing demand.

Ladera Tower IRR estimate

Ladera Tower IRR estimate

Estimate IRR(average)

6.47%
~
9.21%
Investment size
TBD
Revenue
Rental income
Rental Yield
6 - 8%
Average rental Growth rate
1 - 2% / year
IRR
6.47 -9.21%

AMWAJ 20

  • 100% occupancy rate: the entire building (94 apartments) has been leased to Gulf Air BSC (c), the national air carrier of Bahrain since June 2015. Guaranteed Cashflow backed by Gulf Air’s 20 years long-term contracts.
  • Cooperation with Mannai Group, a leading real estate and construction conglomerate, also the largest hospitality owners in the Kingdom of Bahrain. Mannai Group owns and manages over 1,000 furnished and serviced apartments, includes the Double Tree by Hilton.

AMWAJ 20 IRR estimate

Lumpini Township IRR estimate

Estimate IRR(average)

10.0%
~
12.0%
Investment size
20 million USD
Revenue
Rental income and capital gain
Estimate property value-add
~ 35%
IRR
10- 12% (without capital gain)

太陽能電廠

  • 台灣政府政策大力支持綠色能源產業。
  • 收入穩定。
  • 台灣科技產業對綠色能源的需求持續增加。
  • 運營和維護成本低。

預計年收益

台灣太陽能電廠報酬預估

預估年收益(平均)
7.20%
~
9.00%
投入規模
基金規模20%,總額預計2,000萬美元
資金用途
用於收購台灣太陽能電廠
基本假設
預計投入採購兩座台灣太陽能電廠
投資期
永續投資
年收益
7.20 %~9.00 %