Default
Score model

Pick how composites are weighted for you. Affects every score across the app.

Sign in to save models →
Sign in

RealyInvest NNN, LLC

Sponsored by RealyInvest·

Unknown· LLC · 1 class· ● Low· PPM v1· Updated 26d ago
2 data notes
Unusual structureUnscored: absolute lp take
Run the numbers
Composite
23.8
median 24 +0
Pref Return
LP Take (Base)
at 1.75× exit
GP Commit
0.0%
median 0.0% +0.0%
Min Investment
$10K
ticket size
Offering Size
$500K
target raise
Cascade · Distributions

Where each dollar goes

$875K
LP $600K · Fees $275K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$275,000 · 31.4% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPGPT4Residual Split (100% / 0%) · 11.4%Limited Partners · $100KGeneral Partner · $0pool fully distributed
Standard scenario · $500K equity · 5y hold · 1.75× exitRun your own cascade →

Deal diligence22 findings · worst high

Automated checks across the fund's extracted PPM. Every finding is shown with the evidence it's based on — proven numbers or a verbatim quote and page.

Document quality

Drafting defects found in the PPM prose — numeric inconsistencies, broken cross-references, unfilled placeholders, and defined-term problems. Each is shown with the offending quote and its page.

Document-quality defect — REIT election year 'December 31, 2015'

High

REIT election described as commencing with a short taxable year ending December 31, 2015 — impossible for an entity formed March 17, 2020, and contradicts the December 31, 2021 election year stated elsewhere.

The NNN-1 Series intends to elect and qualify to be taxed as a REIT under the Internal Revenue Code, commencing with its short taxable year ending December 31, 2015.
PPM p.9795% confidence

Numeric inconsistency — Offering-price derivation: $1,570,851 / 78,543 Shares

High

The $20.00 per-share derivation uses a property purchase price of 1,570,851 and 78,543 Shares, contradicting the $1,971,200 purchase price and 98,560 Total Maximum Shares used throughout the rest of the circular.

the purchase price of the NNN-1 Property of 1,570,851 (ii) Offering Expenses and (iii) the Acquisition Expenses divided by ... the number of the 78,543 Shares sold in each Offering.
PPM p.6388% confidence

Numeric inconsistency — REIT election year 2015 vs 2021

High

Same REIT election year stated two different ways: 'taxable year ending December 31, 2015' (tax section) versus 'taxable year ending December 31, 2021' on the cover/summary.

commencing with its short taxable year ending December 31, 2015. || We intend for the NNN-1 Series to elect and qualify to be taxed as a REIT under the Internal Revenue Code commencing with its taxable year ending December 31, 2021.
PPM p.10090% confidence

Document-quality defect — 'our 2015 taxable year'

Medium

Tax-treatment discussion again references electing REIT status 'beginning with our 2015 taxable year', impossible for a March 2020 entity and inconsistent with the December 31, 2021 election year.

the NNN-1 Series intends to elect to be taxed as a REIT beginning with our 2015 taxable year, and to adopt December 31 as its taxable year-end and thereby satisfy this requirement.
PPM p.10290% confidence

Document-quality defect — Property location 'La Porte, IN' + stray 'Starbucks Corporation]'

Medium

Cover description places the NNN-1 Property in La Porte, IN with a stray closing bracket after 'Starbucks Corporation', contradicting the Marietta, Ohio location used throughout — apparent leftover from a different deal template.

subject to a double net lease with Starbucks Corporation], located in La Porte, IN, (the 'NNN-1 Property').
PPM p.785% confidence

Numeric inconsistency — Credit Facility $1,973,200 vs $1,971,200

Medium

Forecasted balance sheet shows a Credit Facility / total liabilities of $1,973,200, but footnote (5) and the purchase price state the Credit Facility is $1,971,200.

Credit Facility from related party $ 1,973,200 ... Total liabilities $ 1,973,200(4) || Interest expense on $1,971,200 Credit Facility presumes no principal reduction.
PPM p.5885% confidence

Document-quality defect — Lease expiration 'November 31, 2030'

Low

Lease/agreement expiration date is stated as November 31, 2030 — an impossible date, as November has only 30 days.

Expiration Date of Agreement November 31, 2030
PPM p.5692% confidence

Numeric inconsistency — Formation date 'December 2019' vs 'March 17, 2020'

Low

The Company's formation is stated as 'December 2019' in the management discussion, but as 'March 17, 2020' on the cover, in the summary, and in the audited financial statements.

The Company and each Series were recently formed in December 2019 and have not generated any revenues || We were formed as a Delaware series limited liability company on March 17, 2020.
PPM p.2585% confidence

Spelling / typo — 'ACCOOUNTING'

Info

Misspelling of 'ACCOUNTING' as 'ACCOOUNTING' in the financial-statement note heading.

NOTE 2: SUMMARY OF SIGNIFICANT ACCOOUNTING POLICIES
PPM p.12892% confidence

Spelling / typo — 'businesss'

Info

Misspelling of 'business' as 'businesss' (triple s) in a REIT tax risk factor.

Legislative or regulatory tax changes related to REITs could materially and adversely affect our businesss.
PPM p.5092% confidence

Spelling / typo — 'dailyu Closings'

Info

Misspelling of 'daily' as 'dailyu' in the offering-period mechanics describing how Closings are conducted.

the Manager shall conduct dailyu Closings on the until the Offering of such Series is terminated
PPM p.1590% confidence

Spelling / typo — 'FACTA'

Info

The defined term 'FATCA' is misspelled 'FACTA' within the same FATCA withholding paragraph that elsewhere spells it correctly.

are not subject to FACTA withholding, however.
PPM p.12385% confidence

Spelling / typo — 'in whole or in party'

Info

'in whole or in part' mis-rendered as 'in whole or in party' in the Credit Facility prepayment bullet.

The Series may prepay the Credit Facility, in whole or in party, at any time.
PPM p.985% confidence

Spelling / typo — 'lessess'

Info

'lessees' misspelled as 'lessess' (twice) in the risk-factor text on tenant/guarantor financials.

many of the lessess and/or corporate guarantors(as applicable) are publicly traded companies. In such cases, the financial information of such lessess is more important
PPM p.885% confidence

Spelling / typo — 'mad ein'

Info

Broken word — 'made in' rendered as 'mad ein' in the compulsory-redemption provision.

Any such redemption shall be mad ein accordance with the Company's Repurchase Plan
PPM p.7885% confidence

Diligence gaps

Questions a standard diligence questionnaire would ask that the PPM leaves unanswered.

DDQ gap: Does the fund engage an independent auditor?

High

The offering documents don't answer a standard institutional DDQ question (Governance). An allocator will ask this directly — the GP should be ready with an answer.

90% confidence

DDQ gap: Does the fund have a GP clawback provision?

High

The offering documents don't answer a standard institutional DDQ question (Economics). An allocator will ask this directly — the GP should be ready with an answer.

90% confidence

DDQ gap: What is the LP/GP carried-interest split above the preferred return?

High

The offering documents don't answer a standard institutional DDQ question (Economics). An allocator will ask this directly — the GP should be ready with an answer.

90% confidence

DDQ gap: What is the preferred return (hurdle) rate offered to LPs?

High

The offering documents don't answer a standard institutional DDQ question (Economics). An allocator will ask this directly — the GP should be ready with an answer.

90% confidence

DDQ gap: Does the fund use a third-party fund administrator?

Medium

The offering documents don't answer a standard institutional DDQ question (Governance). An allocator will ask this directly — the GP should be ready with an answer.

90% confidence

DDQ gap: Is there a GP catch-up, and at what rate?

Medium

The offering documents don't answer a standard institutional DDQ question (Economics). An allocator will ask this directly — the GP should be ready with an answer.

90% confidence

DDQ gap: What is the GP's capital commitment (skin in the game)?

Medium

The offering documents don't answer a standard institutional DDQ question (Economics). An allocator will ask this directly — the GP should be ready with an answer.

90% confidence

DDQ readiness

How much of a standard institutional due-diligence questionnaire this fund's offering documents answer out of the box. Gaps are questions an allocator will ask directly.

38%
Coverage
5 answered1 partial7 gaps13 questions
Economics
  • What is the preferred return (hurdle) rate offered to LPs?Gap
  • What is the LP/GP carried-interest split above the preferred return?Gap
  • Is there a GP catch-up, and at what rate?Gap
  • Does the fund have a GP clawback provision?Gap
  • What is the GP's capital commitment (skin in the game)?Gap
Structure
  • What distribution-waterfall structure does the fund use?3 distribution tier(s) extracted; structure type not classified.Partial
  • What is the fund's investment strategy / asset class?UnknownAnswered
  • What is the fund's vintage year?Vintage 2015.Answered
  • What is the target offering size?Target offering of $500,000.Answered
  • What is the minimum LP investment?Minimum investment of $10,000.Answered
Fees & Expenses
  • Is the fund's fee schedule disclosed (management fee, etc.)?5 fee line item(s) extracted from the offering documents.Answered
Governance
  • Does the fund engage an independent auditor?Gap
  • Does the fund use a third-party fund administrator?Gap

Fee scheduletaken before LP distributions

Total load 20.00%
Fee
Trigger
Basis
Rate
Generation of Distributable Cash
Percentage of Distributable Cash of the applicable Series; currently not charged but may be imposed in the future at Manager's discretion
10.00%
Platform Subscription Fee
Monthly; charged to Platform users beginning with first investment
$2.00 per month for basic subscription; $5.00 per month for premium; $10.00 per month for retirement programs
0.00%
Redemption Fee
Share redemption request
$2.50 flat fee per redemption request to cover transfer agent fees
0.00%
Offering Expenses
Offering qualification and closing
Estimated approximately $100,000 for full offering; covers legal, accounting, escrow, filing, banking, compliance, custody fees; paid by Manager and not reimbursed for Series in Master Series Table
0.00%
Generation of distributable cash from property operations
Up to 10% on distributable cash if sufficient cash is available; currently not charged for NNN-1 Series; described as 'market rates' when charged
10.00%

Service providers3 gaps

Legal Counsel
Gap
Not disclosed
No independent counsel named for investors. Common in small syndications where Manager and Fund share counsel — reduces independence. Verify during diligence.
Auditor
Gap
Not disclosed
Audit intent not stated in PPM. Ask the sponsor: will the fund be audited, by whom, and on what frequency?
Fund Administrator
Gap
Not disclosed
No third-party fund administrator referenced. Manager likely handles admin internally — common for <$10M raises but reduces independence.
Placement Agent
OK
No placement agent engaged
No placement agent engaged. Direct placement by Manager — no placement fees eat your invested capital.

Community threads0 active

What allocators are saying. Diligence notes, open questions, attached scenarios.

No threads yet. Be the first →

Reviews

No reviews yet

Be the first allocator to leave a take.

Funds you might also likesame Unknown