Strategic Capital Stack & Investment Performance
A structured capital strategy designed to support long-term project viability, institutional participation, and community impact.
Year-1 NOI
$54.9M
Stabilized DSCR
1.8x
Projected LP IRR
25.78%
Equity Multiple
6.14x MOIC
Senior Debt
Equity Partnership
64.8%
Grants & Sponsorships
34.1%
Sponsor at Risk
0.8%
0.3%
Institutional Investment Highlights
The project's financial model is supported by lease-based sports facility occupancy, diversified hospitality and retail revenue, sponsorship opportunities, and market-supported operating assumptions, creating multiple income streams designed to support long-term asset performance and institutional investment objectives.
$54.9 M
Projected Year-1 NOI. Projected Net Operating Income based on stabilized lease occupancy, hospitality operations, food and beverage revenue, retail income, sponsorships, and ancillary revenue streams.
1.8×
Projected Stabilized DSCR. Strong Debt Service Coverage Ratio starting in Year 1, providing high collateral security and favorable borrowing terms.
25.78%
Equity IRR Target. Targeted 25.78% Internal Rate of Return for equity partners over a standard 10-year stabilization and exit timeline.
8.0%
Assumed Permanent Debt Rate. Modeled at 8.0% to provide a conservative long-term financing assumption and support disciplined underwriting.
6.14×
Projected Equity Multiple on Investment Capital. Expected return on invested capital driven by a Year-10 asset exit at a conservative 7% cap rate.
64.8%
Balanced Capital Stack. Structured with 64.8% Senior Debt, 34.1% Equity, and 0.8% Grants and Sponsorships, creating a diversified capital structure designed to support long-term project viability.