1-U 1 tv524517_1u.htm 1-U

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

___________________________

 

FORM 1-U

 

CURRENT REPORT

Pursuant Regulation A of the Securities Act of 1933

 

June 28, 2019

(Date of Report (Date of earliest event reported))

 

FUNDRISE NATIONAL FOR-SALE HOUSING EFUND, LLC

(Exact name of registrant as specified in its charter)

 

Delaware 38-4030901
(State or other jurisdiction of incorporation) (IRS Employer Identification No.)

 

11 Dupont Circle NW, 9th Floor, Washington, DC 20036
(Address of principal executive offices) (ZIP Code)

 

(202) 584-0550

(Registrant’s telephone number, including area code)

  

Common Shares

(Title of each class of securities issued pursuant to Regulation A)

 

 

 

 

Item 9. Other Events

  

Asset Performance Projections

 

The following tables contain updated performance assumptions and projections for certain real estate equity assets held by us. This disclosure is in addition to previous disclosures made regarding such assets. The projected performance is based on the actual performance of each asset, as of May 31, 2019, plus the following forward-looking assumptions. All of the values in the tables below are projections and assumptions that we believe to be reasonable; however, there can be no guarantee that such results will be achieved.

 

Single Family Home Rental Portfolio Investment Assumptions

 

Asset Name

Number of

Assets in

Rental

Portfolio

Projected

Annual

Returns

Total Projected

Annual Price

Appreciation

Target

Leverage

Projected

Expense

Ratio

National eFund Single

Family Rental Portfolio

26* 6.8% - 13.7% 3.5% - 7.0.% 50% - 55% 35.0% - 37.5%

*Assets included in the National eFund Single Family Rental Portfolio included the following controlled subsidiaries:

 

Single-Family Home Rental
Controlled Subsidiaries
Location Date of
Acquisition
Approximate
Purchase Price
Asset
Status
473 Los Angeles, CA 2/7/18 $443,000 Leased
S37 Los Angeles, CA 2/21/18 $427,000 Leased
317 Los Angeles, CA 2/21/18 $535,000 Leased
S48 Los Angeles, CA 4/3/18 $457,000 Leased
E81 Los Angeles, CA 3/30/18 $468,000 Leased
W47 Los Angeles, CA 5/15/18 $408,000 Leased
E35 Los Angeles, CA 5/15/18 $457,000 Leased
E22 Los Angeles, CA 5/18/18 $410,000 Leased

 

 

 

  

C33 Los Angeles, CA 7/2/18 $339,000 Leased
W11 Los Angeles, CA 7/9/18 $472,000 Leased
E19 Los Angeles, CA 7/24/18 $568,000 Leased
E85 Los Angeles, CA 7/31/18 $436,000 Leased
W114 Los Angeles, CA 8/10/18 $614,000 Leased
P50 Los Angeles, CA 8/20/18 $441,000 Leased
E44 Los Angeles, CA 8/28/18 $513,000 Leased
C38 Los Angeles, CA 9/5/18 $431,000 Listed for Rent
M34 Los Angeles, CA 10/22/18 $388,000 Listed for Rent
W145 Los Angeles, CA 11/21/18 $508,000 Leased
P29 Los Angeles, CA 11/20/18 $737,000 Leased
H95 Atlanta, GA 11/28/18 $231,000 Listed for Rent
A49 Atlanta, GA 11/29/18 $319,000 Leased
A50 Atlanta, GA 11/28/18 $308,000 Leased
251 Los Angeles, CA 11/30/18 $503,000 Listed for Rent
M77 Atlanta, GA 1/16/19 $254,000 Leased
C387 Los Angeles, CA 4/5/19 $589,000 Leased
S56 Los Angeles, CA 5/1/19 $736,000 Leased

 

 

 

 

Single family rental property purchase prices, acquisition and renovation costs to rent, and rental rates are empirically based on actuals, derived from the performance of subject property units that have been purchased and leased to date. Projection ranges are based on the range of inputs provided above, and assume minimum debt service coverage ratio (DSCR) of at least 1.20 with a 30-year amortization rate and an average vacancy rate of 4.5%, projected average annual rent growth of 3% per annum, and an approximate 10 year hold period. We anticipate operating expense ratios across the National eFund Single Family Rental Portfolio range from 35.0% to 37.5%. We expect that this percentage will decrease as we increase the number of assets in our rental portfolio and achieve economies of scale. In the conservative “base-case” projection, average annual price appreciation rates are discounted by approximately half, lowering the annual growth rates by about 50% of the 19-year Los Angeles, CA metro-wide and neighborhood-specific appreciation rates according to NeighborhoodScout as of Q4 2018. The historical appreciation rates data from NeighborhoodScout is the latest neighborhood statistics available as of  May 31, 2019 from several leading government sources, including the U.S. Bureau of the Census, the U.S. Department of Justice, the National Center for Education Statistics, and the U.S. Geological Service, among others. The high-end of the projections are derived portfolio assumptions of appreciation rates from NeighborhoodScout's historical appreciation rates for the Los Angeles, CA sub-markets where the majority of our Single Family Home Rental properties are located. The projected return range is primarily driven by the ranges provided varying the annual property price growth, rent increases, leverage and interest rates, operating expense ratio, and hold period. However, there can be no assurance that any of the foregoing assumptions will prove to be accurate and are provided for informational purposes only.

 

Single Family Home Renovation and Sale Investment Assumptions

 

Asset
Name
Projected Return on
Investment
Total Projected Holding
Costs
Projected Gross Exit
Price
N/A* N/A* N/A* N/A*

*There were no assets in the National eFund Single Family Home Renovation and Sale portfolio as of May 31, 2019.

 

Updates to Assets Acquired

  

Single Family Home Rental Controlled Subsidiaries

 

The following table summarizes the single family home rental controlled subsidiaries ("Rental Controlled Subsidiaries") acquired by the Company since the last update. Unless otherwise noted, the following is true of each Rental Controlled Subsidiary:

 

· Pursuant to the agreements governing each Rental Controlled Subsidiary, we have full authority of the management of such entity;
· An affiliate of our Manager earned an origination fee of approximately 2.0% upon the closing of each Rental Controlled Subsidiary, paid for by the co-investors, joint-venture, borrower or property holding entity at closing;
· The business plan entails renting the property for approximately seven to ten years after acquisition before selling the property;
· The investment thesis is based primarily upon the site's improving location, physical barriers to entry, basis and market sales for comparable homes in the immediate submarket; and
· The last updated portfolio level projected annual returns for the National Single-Family Home Rental Portfolio was 6.8% - 13.7%, as disclosed above. Past performance is not indicative of future results, and these projections may not reflect actual future performance and may prove to be inaccurate.

 

 

 

 

Asset
Name
Zip
Code
Beds / Baths at
Acquisition

Approximate

Square Footage
at Acquisition

Date of
Acquisition
Approximate
Acquisition Cost
Projected
Renovation
Budget
(1)
S56 90016 3 / 3 1,300 5/1/2019 $736,000 $5,000

 

(1) There can be no assurance that the anticipated completion cost will be achieved.

 

Updates to Dispositions of Minor Assets

 

The following table summarizes the assets that we have disposed of since the last update.

 

Asset
Name
Zip
Code
Beds / Baths
at
Acquisition

Approximate

Square Footage at
Acquisition

Date of
Acquisition
Approximate Cost
Basis (1)
Date of Disposition Approximate Gross Sale Price Approximate
Net Profit (2)
Approximate
ROI (3)
S26 90016 3 / 2 1,700 3/14/2019 $650,000 5/13/2019 $750,000 $59,000 9.0% 

 

(1) Cost basis includes the purchase price of the asset and holding costs incurred from the date of purchase through the date of sale.

 

(2) Calculation includes deductions for purchase price, holding costs and other expenses, and selling costs.

 

(3) On an annualized basis, IRR (internal rate of return) is equal to approximately 69.0%. 

 

Safe Harbor Statement

 

This Current Report on Form 1-U contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934. You can identify these forward-looking statements by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties, including those described under the section entitled “Risk Factors” in our Offering Statement on Form 1-A dated October 19, 2018, filed with the Securities and Exchange Commission (“SEC”), as such factors may be updated from time to time in our periodic filings and prospectus supplements filed with the SEC, which are accessible on the SEC’s website at www.sec.gov. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in our filings with the SEC. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.

 

 

 

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, the issuer has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  FUNDRISE NATIONAL FOR-SALE HOUSING EFUND, LLC
       
  By: Fundrise Advisors, LLC  
  Its: Manager  
       
  By: /s/ Bjorn J. Hall  
  Name: Bjorn J. Hall  
  Title: General Counsel  

 

Date:         June 28, 2019