"Buying real estate is not only the best way, the quickest way, the safest
way, but the only way to become wealthy."
- Marshall Field, American Entrepreneur
Launching Flagship Real Estate Fund I
Integrity Flagship Real Estate Fund I
Stellar Returns. High Passive Income. Peace Of Mind.
~27%
Annual return!
(Projected)
​
~12%
Cash on Cash/yr
(Projected)
~2.2
Equity Multiple
(Projected)
Strategy
Fund is designed to deliver high rental yields & asset growth from a diversified portfolio of real estate nationwide especially capitalizing on price rally in next few years due to rate cuts
​​​
Projected Returns
We are projecting ~10% to ~15% annual cash on cash return in rental yields, equity multiple
of ~2.2 with 3 year exit and annual return/IRR up to ~27% or ARR up to ~30% (conservatively)
3 year
hold period
$25k min
draw of 1 year
0% fee
until 10% return
Fund Investment Incentives
Integrity is offering incentives to investors based on equity amount they invest in Fund I.
The more you invest, the more upside you participate in. Projected returns are shown below.
Investment Tier
Annual Return /ARR
Cash on Cash / yr
Performance Fee
(profit sharing)
Internal Return / IRR
(3 year exit)
$25,000 to $49,000
25.20%
10%
60/40
22%
$50,000 to $74,999
27.30%
11%
65/35
24%
$75,000 to $149,999
29.40%
12%
70/30
26%
$150,000+
31.50%
13%
75/25
27%
*Past performance is not an indicator of future outcomes, and there can be no guarantee of similar results or distributions at the same rate. Future performance may materially differ.
**Once all investors have received their cash on cash % return, the performance fee will be catch-up distributions necessary to achieve a X/Y profit sharing split.
Simulated Investor Returns
Below is a range of projected returns after all fees & expenses. We find asset deals at a discount of
~20% or fix them to increase valuation keeping our downside case relatively strong.
Base case (details)
Investment
Year 1 @12%
Year 2 @12%
Year 3 @12%
Annual Return /ARR
Internal Return / IRR
Total Cash Returned
Total
Return
$100,000
$12,000
$12,000
$12,000
29.40%
$152,200
26%
$188,200
88%
Upside case
Investment
Year 1 @14%
Year 2 @16%
Year 3 @18%
$100,000
$12,000
$13,200
$12,600
$12,600
Annual Return /ARR
Cash on Sale
@30%
Internal Return / IRR
Total Cash Returned
Total
Return
39.43%
$180,500
32%
$218,300
118%
Downside case
*Sample Returns for discussion purposes only
Investment
Year 1 @8%
Year 2 @10%
Year 3 @10%
$100,000
$8,000
$13,200
$12,600
$12,600
Total Cash Returned
$180,500
$165,100
Annual Return /ARR
Internal Return / IRR
Total
Return
21.70%
19%
65%
*Sample Returns for discussion purposes only