‹ ALTSeek Search
RE · REAL ESTATE

CS1031 The Villages at Miami Gardens BFR Housing, DST

Capital Square · Build-for-Rent Townhome DST

Program Overview

Build-for-Rent Townhome DST
CS1031 The Villages at Miami Gardens BFR Housing, DST
Peer Group Filters
Objectives
IncomeCapital AppreciationCapital PreservationTax AdvantagedDiversification
Asset Class
Real Estate
Vehicle
DST
Single / Multi Asset
Single-Asset
Sponsor/Manager
Asset Class
Real Estate
Issuer
CS1031 The Villages at Miami Gardens BFR Housing, DST
Issuer Legal Structure
Delaware Statutory Trust
Program Life Structure
Finite
Program Status
Active
Securities Offered
Program Hold Period
~10 years
Strategy Risk/Return Profile
Core Plus
Managing Broker-Dealer
Scale
50 units Build-for-rent townhomes · ~3 acres · 118 spaces · 1 properties
Tax Opinion
“Should” Level 1031 exchange eligibility · subject to stated assumptions
Target Offering
$10,400,000
Minimum Investment
$50,000
Strategy Overview

The Trust owns The Villages at Miami Gardens, a 50-home build-for-rent townhome community completed in 2021 in Miami Gardens, Florida, acquired 9/30/2025 for $18,500,000 and about 98% occupied. It serves as Section 1031 replacement property. The whole Property is master leased for ten years to a Sponsor-affiliated Master Tenant that subleases homes to residents and pays Base Rent (debt service plus replacement reserves) and a fixed, escalating Annual Rent of 4.51% to 7.15% of equity, distributed monthly. The plan is to hold about ten years, then sell or offer a Section 721 UPREIT exit into a Sponsor-affiliated REIT.

Subscribe to Ratings ALTSeek Ratings, securities and terms and the full diligence record are available with a subscription. Subscribe to Ratings Already subscribed? Sign in again

ALTSeek Ratings

Unlimited access to every published ALTSeek rating, with APS, CDS and FMRP component scores, plus confidence and directional indicators, and summary investment committee reporting. Includes unlimited capability to benchmark and stratify investments across tier level, ledger, frontier and benchmark views. Also included in ALTSeek Complete.

$129 / month per useror $1,419 / year