← Back to Portfolio
Case Study · Multifamily Equity

Grand Riviera

2877 West Walnut Hill Ln · Irving, TX · DFW
206
Units
1972
Year Built
$30M
Purchase Price
18.6%
Target IRR
Investment Thesis

Why We Invested

A forced-sale opportunity in one of the strongest employment submarkets in the country — acquired at a discount through an institutional sponsor with a track record of flawless execution.

01
Motivated Seller · Below-Market Entry

Pressure from equity forced the seller to close out their fund — Grand Riviera was the fund's last property. Lone Star Capital was selected as the buyer of choice because of their reputation for surety of closing, giving Seven Peak investors access to pricing not available in an open-market process.

02
"Headquarters of Headquarters"

Irving-Las Colinas sits between DFW International Airport and the Las Colinas Urban Center — home to 2,000+ corporate offices, 30+ Fortune 500 companies, and 9 Fortune 500 headquarters. DFW and American Airlines' $3B Terminal F opening creates an additional employment tailwind.

03
Defined Value-Add Playbook

$4M CapEx budget to renovate interiors with new appliances, granite countertops, modern cabinet fronts, and backsplashes — targeting ~$155/unit rent premiums. Additional income streams from a bulk Wi-Fi package, tech package, carport installation, and full-size washer/dryers.

04
Institutional Sponsor · Vertically Integrated

Lone Star Capital has acquired $600M+ in DFW and Houston multifamily since 2018, delivering 30%+ average returns. Radiance Living — LSC's wholly-owned property management affiliate — oversees day-to-day operations with in-house construction and institutional-grade reporting.

Deal Structure

The Numbers Behind the Deal

A 71% LTC capital stack with fixed-rate senior debt through Greystone. 5-year term with a 30-year amortization and a 24-month stabilization period. Targeting a 3-year hold with flexibility to extend if market conditions are unattractive at exit.

Purchase Price$30,000,000
Price Per Unit$145,631
CapEx Budget$4,037,275
Total Capitalization$37,650,000
Loan-to-Cost71%
Target IRR (3-yr)18.6%
Equity Multiple1.64x
Avg Cash-on-Cash6.0%
Submarket

Irving, TX · DFW Metroplex

Irving is a workforce housing magnet with exceptional connectivity, a diverse corporate employer base, and projected rent growth of 2.9%+ annually over the hold period.

2,000+
Corporate Offices
30+
Fortune 500 Companies
9
Fortune 500 Headquarters
$3B
New DFW Terminal F (2025)
Next Opportunity

Interested in the Next Deal?

Grand Riviera is fully subscribed. Seven Peak Income Fund I is currently open for new capital — a Rule 506(c) private credit fund targeting 14–15% annualized returns with quarterly distributions.