Concept demonstration. Wholesale investors only. Nothing on this site is an offer of financial products.
Ferndale Rise QLD15 days remaining
A neighbourhood shopping centre anchored by a national supermarket on a lease to 2034, with fourteen specialty tenancies alongside.
Income is variable and not assured. Equity is first-loss capital, paid after all debt.
Occupancy, WALE and tenancy figures as at underwriting, June 2026.
A$6.2m of A$10.9m
57%
Ferndale Rise Village is a 4,100 sq m neighbourhood centre serving an established South-East Queensland catchment, anchored by a national full-line supermarket on a lease running to 2034. Fourteen specialty tenancies (food, services, medical) fill the balance at 98% occupancy with a 6.8-year weighted average expiry.
Neighbourhood retail of this kind earns its yield from being useful rather than fashionable: the anchor drives the visits, the specialties pay the higher rents per square metre. The risks are specialty vacancy, the slow grind of online substitution in some categories, and the fact that a single anchor departure would reprice the asset. The 6.5% target reflects that, and is not assured.
Occupancy is the share of the net lettable area under lease; WALE is the weighted average lease expiry by income. Figures as at underwriting, June 2026.
Units are marked at NAV; this value net of the senior facility, divided across all units. Illustrative only, not a market price.
Estimated value over time
3 valuations shown · the latest point is the current register value per unit · each mark restated at the current unit count and facility balance
← → points · drag to pan · scroll to zoom · click pins · press 0 to reset
| Valued | Estimated value | Change vs previous | Source |
|---|---|---|---|
| 31 March 2024 | A$19.6m | — | Independent valuation · vendor refinancing |
| 30 June 2025 | A$19.4m | −1.0% | Independent valuation · vendor annual review |
| 30 June 2026 | A$19.15m | −1.3% | Independent valuation · at acquisition |
Illustrative only, not a forecast.
Each row moves one figure from the financials above and holds everything else at the stated terms. This is arithmetic on those numbers, not a forecast and not a view on how likely any of it is.
| Scenario | Distributable | Per unit | vs stated |
|---|---|---|---|
| As statedThe terms on this page: A$1.3m net income, less interest and fees. | Distributable A$720,000 | Per unit A$6.58 | vs stated — |
| Senior facility refinances 200 bps higherInterest on A$8.4m rises by A$168,000 a year. | Distributable A$552,000 | Per unit A$5.04 | vs stated −23.3% |
| Net income falls 10%A re-let at a lower rent, a vacancy, or outgoings the lease does not recover. | Distributable A$590,000 | Per unit A$5.39 | vs stated −18.1% |
| Cap rate widens 50 bpsThe asset is valued at 6.8%; at 7.3% the same income is worth less. | Distributable unchanged | Per unit A$86.14NAV / unit | vs stated −12.3% on NAV |
Distributable income is net property income less senior interest and platform and trustee fees, before any distribution is declared. Equity is first-loss capital: the senior facility is paid first in every scenario above, so a fall in income or value reaches the units before it reaches the lender. The scenarios are independent of each other and can obviously happen together.
No distribution has been paid on this vehicle yet. Income begins on the cadence stated in the terms, once the raise closes and the asset is operating.
A$6.50
A$6.66
A$6.83
A$7.00
A$7.18
Yr 1
Yr 2
Yr 3
Yr 4
Yr 5
| Period | Per A$100 unit |
|---|---|
| Yr 1 | A$6.50 |
| Yr 2 | A$6.66 |
| Yr 3 | A$6.83 |
| Yr 4 | A$7.00 |
| Yr 5 | A$7.18 |
Assumes CPI-linked specialty reviews and the anchor’s contracted fixed increases.
Illustrative only, not a forecast.
The path from a subscription to a distribution, in the order the deed sets out.
Wholesale status under s708 is verified before any offer document is provided.
Capital is subscribed in A$100 units, settled in AUD, and recorded on the unit register.
One asset, one trust, one deed, with no blind pool and no cross-collateralisation, with an independent trustee.
Retail asset at Ferndale Rise QLD, held by the trust and nothing else.
Rental income, after operating costs, interest and fees, is intended to be distributed quarterly, pro-rata to units held.
Every dollar leaves in the same fixed order set out in the trust deed.
Any external senior facility is repaid first (interest and principal) where one exists.
Noteholders are repaid their principal plus every dollar of accrued fixed interest. A debt investment is satisfied, in full, here.
Equity investors' subscribed capital is returned in full.
Equity investors receive a cumulative 8.0% p.a. preferred return on their capital before any profit is shared.
Only the residual profit is divided: 80% to equity investors, 20% to RWA oa: the platform's performance fee, and the last money out.
Owner rights: pro-rata distributions, profit participation, and a vote on major decisions.
Units are not shares in RWA oa, not a deposit, and not a currency. One vehicle per asset, always.
Delivery and distribution updates for this vehicle would appear here as they are posted.
The offer documents for this vehicle. Wholesale status under s708 would be verified before any of them was provided.
Information Memorandum
84 pp
Supplementary Trust Deed
42 pp
Independent Valuation · Calder Harwick Valuers
61 pp
Accountant's Certificate (s708) template
3 pp
Subscription Deed
18 pp
Demo: document generation disabled.
Illustrative outcomes on the terms shown, from A$50,000 to A$1,000,000.
Estimates only: not a forecast, not advice, and not an offer. Figures are illustrative and derived from the terms shown; actual outcomes depend on the asset, the market, and the vehicle’s deed.
Subscription requires verified wholesale status under s708. Sign in if you already have an account.
Developer
Previous raises, deliveries and completed vehicles on the platform.
View track recordQuestions investors have asked the sponsor about this vehicle, with the sponsor’s answers. This is not a discussion board: every exchange is answered by the sponsor and published by us, and nothing here is advice about whether to invest.
When an investor asks the sponsor something and the answer is published, it appears here, for everyone, not just the person who asked.
Related offerings
Ranked from this vehicle: the same asset class first, then the same structure, then the rest of the book. Each is one asset in one vehicle, stated on the same terms.
Brunswick VIC
No income during delivery. Profit is paid at completion through the waterfall; higher risk.
A$3.0m of A$9.0m
33%
32 days remaining
View →
Cremorne VIC
Income is variable and not assured. Equity is first-loss capital, paid after all debt.
A$13.0m of A$13.0m
100%
Raise closed
View →