Ashcroft Value-Add III

distributing

Ashcroft Capital · Multifamily · Tampa, FL · Vintage 2023

Committed

$75K

Called

$75K

Current Value

$91K

Target IRR

16%

Monte Carlo Scenarios

Pro

Best Case (P90)

1.57x MOIC

10.2% IRR

Median (P50)

1.21x MOIC

3.9% IRR

Worst Case (P10)

0.82x MOIC

-4.1% IRR

"Monte Carlo (1,000 paths)" — Distribution

P10

0.82x

P25

1.01x

P50

1.21x

P75

1.39x

P90

1.57x

Mean

1.20x

Median

1.21x

Std Dev

0.30x

Simulations

1,000

Transaction History

Distribution+$4K

H2 2024 distribution

Aug 31, 2024

Distribution+$4K

H1 2024 distribution

Feb 28, 2024

Capital Call-$75K

Initial capital call

Aug 20, 2023

Pro Forma Projections

Pro forma exit projections
Exit Date	Projected MOIC	Projected IRR	Exit Value	Notes
Aug 2028	1.8x	16%	$135K	Underwriting base case

Documents

2024-K1-Ashcroft-VA-III.pdf

2024 Schedule K-1 · 193 KB

Mar 2025

Ready to track your own portfolio?

Your real data replaces the sample in minutes. 14-day free trial, no credit card required.