Owners keep asking to invest with me. Working out whether a $25M fund pays for itself
I manage about 1,400 units for third-party owners. Over the last two years four of those owners have separately asked whether they can put money into deals I buy myself. I've done two small one-off syndications, both still held, both performing.
So I've been modeling a first fund and the management company economics don't work yet. Numbers as I have them.
Fund: $25M equity target, value-add multifamily in two submarkets I already manage in. 65 percent loan to cost, so roughly $70M of assets. 1.5 percent annual management fee on invested capital, 20 percent carry over an 8 percent pref, whole-fund waterfall, three year investment period.
Cost side: fund administrator quoted $75k a year, audit and tax on top, formation legal quoted at $150k. If I hire an acquisitions person and an asset manager that's $300k fully loaded before I pay myself anything for the time I stop spending on the PM business.
Fee math: 1.5 percent on invested capital only. Year one I might have $6M deployed on average, so $90k of fee against something like $450k of cost. Year two maybe $15M average, $225k. Full deployment gets me $375k. So I'm funding a two year hole out of the PM company, which grosses $1.6M with maybe an 8 percent margin. There isn't $600k of slack in that.
Three paths on the desk. Raise the $25M anyway and eat the ramp. Do three more one-off syndications first so I have realized exits and a longer record before I ask anyone for blind pool money. Or co-GP into an existing fund from a firm that already has the infrastructure and take a slice of carry with no fee.
The part I keep going in circles on is whether the affiliate property management income on fund-owned assets is legitimately part of how I pay for this or whether counting on it is how I end up with a conflict I can't defend to LPs.