Metro Core Mixed-Use Portfolio
Closing SoonSenior Secured

Metro Core Mixed-Use Portfolio

5 Properties across 4 Markets

Target Yield

7.2%

Term

7 years

Min Inv

$75,000

Raise

$32,500,000

Value

$186,500,000

Occupancy

92%

Funding Progress73%

Portfolio Overview

A diversified portfolio combining premium office and retail assets in thriving urban markets. This portfolio focuses on stable income generation through long-term corporate tenants and essential retail anchors.

92% weighted average occupancy
Fortune 500 and investment-grade tenants
8.5 year weighted average lease term
Prime downtown locations

Portfolio Metrics

Total Properties

5

Total Portfolio Value

$186,500,000

Average Occupancy

92%

Total Square Feet

625,000 SF

Geographic Markets

Nashville, TN, Denver, CO, Atlanta, GA, Charlotte, NC

Risk Diversification

Geographic Diversification4 markets across 4 states
Asset Type Diversification2 asset classes (Office & Retail)
Tenant Diversification35+ commercial tenants across sectors

Risk Factors & Disclosures

Understanding the risks is essential for informed investment decisions

Important: All investments carry risk, including potential loss of principal. Please review all offering documents carefully.

For a comprehensive list of all risk factors, please review the Private Placement Memorandum in the Investment Documentation section.

Properties in Portfolio

Downtown Office Complex

Downtown Office Complex

Nashville, TN

Commercial Office

Built

2015

Square Feet

185,000 SF

Occupancy

92%

Annual Rent

$5,920,000

Property Value

$42,000,000

Midtown Tower

Midtown Tower

Atlanta, GA

Commercial Office

Built

2016

Square Feet

210,000 SF

Occupancy

95%

Annual Rent

$7,350,000

Property Value

$58,500,000

Uptown Business Center

Uptown Business Center

Charlotte, NC

Commercial Office

Built

2014

Square Feet

142,000 SF

Occupancy

88%

Annual Rent

$4,680,000

Property Value

$38,000,000

Suburban Retail Center

Suburban Retail Center

Denver, CO

Retail

Built

2012

Square Feet

95,000 SF

Occupancy

88%

Annual Rent

$2,375,000

Property Value

$18,500,000

Southside Shopping Plaza

Southside Shopping Plaza

Nashville, TN

Retail

Built

2013

Square Feet

88,000 SF

Occupancy

93%

Annual Rent

$2,420,000

Property Value

$19,500,000

Investment Structure

Structure TypeRing-Fenced SPV Structure with Individual Lockboxes
Total Senior Debt$111,900,000
Weighted Avg LTV60%
Weighted Avg DSCR1.52x
Total Reserves$3,250,000

Capital Stack Structure

The capital stack shows the investment structure and priority of claims. Sylvan Capital holds common equity and absorbs first losses, ensuring alignment with investors.

60%

Senior Debt

First in line for repayment • Lowest risk

$111,900,000

5.2% - 5.8%

20%

Preferred Equity

Priority over common equity • Preferred returns

$37,300,000

8.5% - 9.5%

20%

Common Equity

Sponsor position • Absorbs first losses

$37,300,000

11.0% - 13.0%

Alignment of Interests: As the common equity holder, Sylvan Capital absorbs first losses before any investor capital is impacted.

Financial Projections

Projected Annual Return7.2% - 7.9%
Distribution ScheduleQuarterly
Hold Period7 years
Exit StrategyIndividual asset disposition or portfolio sale
Total Annual Rent$22,745,000

Investment Summary

Funding Progress73%
Target Yield7.2%
Minimum$75,000
Term7 years
Properties5

Our team will contact you within 24 hours

Investment Documentation

Offering Documents

4 documents available for review

Portfolio Private Placement Memorandum

5.4 MBJan 5, 2026

Subscription Agreement

1.4 MBJan 5, 2026

Operating Agreement

2.1 MBJan 5, 2026

Portfolio Strategy Overview

2.8 MBJan 5, 2026

Need assistance?

Contact our investor relations team at invest@sylvan.com for document questions or access issues.

Sylvan - Standardized Real Estate Sponsor Diligence