Sold the 24-unit I sponsored. Insurance renewal nearly ate my whole promote.
I've been an LP in other people's deals for years and this was the first one where I was the sponsor, meaning I found it, underwrote it, signed the loan and answered the phone when something broke. Closed it three and a half years ago, sold in the fall, and the money finally cleared, so here's what actually happened.
24 units, older brick walk-up in a second-ring suburb of a midwest metro. Bought at $1.92M, about $80k a door. Loan was $1.44M on a five-year fixed small balance product. Equity raise was $780k, of which $700k came from 11 LPs and $80k was my own cash. Budget carried $190k of capex plus $70k of closing and reserves.
Structure: 8% preferred return to LPs, return of capital, then 70/30 above that. The 30% is the promote, which is just the sponsor's oversized slice of profit that only exists after investors get their pref and their money back. If the deal had gone sideways I'd have gotten zero of it.
Sale was $2.68M. After costs and payoff, plus the cash flow along the way, LPs ended around 1.61x on their $700k. My $80k co-invest came back as roughly $129k and the promote was $138k.
The part that nearly killed it: insurance went from $22k to $47k at the year-two renewal, and a hail event the same spring meant the roof got done a year early at $61k instead of the $44k I'd penciled. That combination ate the entire year-two distribution. I sent LPs a letter saying we were pausing distributions for two quarters and I fully expected angry calls. I got two.
What I'd keep: I raised 10% more than the budget needed and parked it. That extra $70k is the only reason I never had to make a capital call, and a capital call in year two would have ended my ability to raise anything again.