Webinar 5 Recording

Harmony Grove.
Fifth Webinar.

The full recording and companion notes from the fifth live investor presentation on Monday, June 15, 2026. New this session: the May 2026 rent roll is in, two-bedroom units are already leasing at $1,450 above our underwritten Year-3 target before a single renovation, the investment window closes June 30, and first distributions begin after Q3.

📅 June 15, 2026
75 Units · Marietta, GA
Kirk · Claude · Fedna · Leah · Jeremy · Edwin · Blaise
AAR 20% Annual Average Return
Tax Savings At least $35,000 Year 1 tax savings (K-1)
Occupancy 97% 5-year floor: 94%
Invest By Jun 30 First distribution after Q3
Fifth Investor Webinar · June 15, 2026

Watch the full recording

The complete unedited recording. Dr. Kirk Campbell and the partner team walk through Harmony Grove and the momentum the May rent roll is already showing, then field a live Q&A on the closing timeline, when distributions begin, how the team renovates at 97% occupancy, and why the rent growth is durable rather than circumstantial.

+$418K
The headline from this session: the May 2026 rent roll shows two-bedroom units already leasing at $1,450 above the $1,424 the team underwrote for June 30, 2029 (Year 3). That is roughly $418,000 of value created before a single dollar has been spent on renovations. The team is leaving the conservative business plan unchanged.
Deal Partners
Strategic Partners

Our strategic partners at XSITE Capital bring institutional multifamily expertise and a track record of disciplined operations across the Southeast.

Dr. Julius Oni
Dr. Julius Oni
XSITE Capital
Leslie Awasom
Leslie Awasom
XSITE Capital
Tenny Tolofari
Tenny Tolofari
XSITE Capital
On the Panel Tonight

Meet the partners

A physician-led general partnership of operators who invest their own capital alongside yours. Each panelist introduced themselves at the top of the session.

Dr. Kirk Campbell
Lead Sponsor
Orthopedic surgeon and avid real estate investor of 7+ years. Started as a limited partner, now leads acquisitions and underwriting and is typically one of the largest individual investors in each deal.
J. Claude Mouaffi
Finance & Underwriting
Finance background with years of underwriting experience the "numbers guy" of the partnership. Leads the financial analysis and walks investors through the model line by line.
Fedna Morency
Partner · Atlanta Local
Travel physician assistant, in real estate since 2011 starting as a landlord, then a limited partner. Lives near Marietta and knows the market firsthand.
Leah & Jeremy Krebs
Priority One Capital
Co-owners of Priority One Capital. Jeremy is a retired flight paramedic; Leah began investing as a limited partner ~2.5 years ago. Focused on cash flow and tax strategy for working professionals.
Edwin Valverde
CEO, MedVal · CRNA
Nurse anesthetist and CEO of MedVal. Joined for the exclusive opportunity, the experienced team, and a sponsor group that knows the Atlanta area very well.
Blaise Blazera
Founder, Vanguard Consultants
Houston-based engineering manager and mathematician by background. Invests in Texas multifamily and joined to expand into Marietta because, as he puts it, "we love the numbers."
$7.75M
Purchase Price
$103K
Per Door
$141K
Sub-Market Comp Avg
2x
Target Equity Multiple
Why This Deal Pencils

Four reasons the team loves this deal

01
Already outperforming the underwriting
The May 2026 rent roll shows two-bedrooms leasing at $1,450, above the $1,424 underwritten for Year 3 (June 30, 2029) and the team has not spent a dollar yet. That is roughly $418,000 of value created on day one, and the conservative business plan stays unchanged.
02
Built-in equity at acquisition
Entry basis is $103,000 per door. Trailing 6-month sub-market comps average $141,000 per door; the most recent 1964-vintage sale traded at $155,000 per door, and replacement cost alone is approximately $200,000 per door. You make your money on the buy.
03
Supply-constrained Cobb County
Zero new construction over the next 8 quarters within the sub-market alongside strong job and population growth. Lockheed Martin ($4.5B in annual economic activity), the Battery Atlanta ($18B), Home Depot HQ, Truist, and ~80,000 jobs at Cumberland Galleria sit minutes away.
04
Cash flows from day one
97% occupied today with a 76% year-1 break-even occupancy. This is not a turnaround it is a value-add layered onto an already healthy income stream, financed with a fixed 6.25% agency loan at ~70% LTV. The investment window closes June 30; first distributions begin after Q3.
Property Details

The asset, by the numbers

Asset Snapshot

PropertyHarmony Grove Apartments
LocationMarietta, GA Cobb County
Total Units75
Unit Mix~53% 2-bed, ~30% 1-bed, ~16% studio
Condition100% classic / unrenovated
Occupancy97% (5-year floor: 94%)
Distance from Atlanta15 minutes

Capital Stack & Debt

Loan TypeFixed-rate agency (Fannie Mae / Freddie Mac)
Mortgage Rate6.25% fixed (5-year term)
Amortization30 years
Loan-to-Value~70%
Renovation Budget~$1.0M + 10–15% contingency
Working Capital Reserve~$155,000
Minimum LP Investment$100,000

Rent Strategy

MetricValue
Current Average Rent (in place)$1,092
Underwritten Year-3 Rent (June 30, 2029)$1,424
Actual May 2026 Rent Roll (2-bed)$1,450 already above underwriting
Today's Market Rent (Comparable Properties)$1,435
Rent Premium per Renovated Unit~+$175/month
Existing Manager's Planned Renewal Increase~+$75/unit at lease renewal
Renovation Scope~50% of units at ~$12,000 per unit
New Revenue Streams (Other Income)Trash (~$28/mo), pest (~$5/mo), water/gas bill-back, assigned parking

Exit Sensitivity (5-Year Sale)

ScenarioSale PriceAnnual ReturnCap Rate
Base Case~$13.5M~20%Holds at 5.6%
Best Case (CoStar)~$14.3M~23%Compresses to ~5.3%
Worst Case~$12.68M~16.86%Expands
Investment Structure

Class A vs Class B

Two investment classes accommodate different goals. Class A is for investors prioritizing cash flow today; Class B is for investors prioritizing wealth growth over the 5-year hold.

Class A Class B
Preferred Return 11% / year 7% / year
Priority of Cash Distributions Priority paid before Class B Behind Class A
Share of Profits at Sale Not entitled to upside 70% of profits
Target Annual Rate of Return ~11% ~20%
Equity Multiple (5-yr hold) Capital preservation + yield ~2x ($100K to ~$201,781)
Best For Cash flow today Long-term capital appreciation

Sample 5-Year Pathway for $100,000 in Class B

Year 1 distributions are modest (~$2,300) because renovation is capital-intensive; year 2 steps to ~$4,700. Beginning in year 3, distributions reach the full $7,000 and begin catching up on the deferred amounts from years 1 and 2. At sale (~year 5), Class B receives its $66,000 split of the profit plus the $100,000 of capital back. Total projected outcome: approximately $201,781 doubling the original $100,000, before adding the year-1 K-1 tax benefit of approximately $35,000 (up to ~$45,000 total over the hold).

Renovation Roadmap

Phased to protect occupancy

The renovation is sequenced to protect occupancy and tenant goodwill while creating visible value at the asset. Exteriors first, interiors second residents feel the upgrade before any rent conversation arrives.

Month 1–2
Onboarding and baseline. Lease-up disciplines installed, vendor onboarding, due-diligence baseline established. New ancillary income streams (trash, pest, water/gas bill-back, assigned parking) introduced as leases renew.
Month 3
Exterior renovation begins. Fence repair, fresh paint over the dated mustard exterior, curb appeal, playground refresh, and a new clubhouse / BBQ-picnic area. Residents see value before any rent letter arrives.
Month 9–21
Interior renovations. Kitchens, baths, countertops, cabinets, new utilities, and in-unit washer/dryer. The team renovates roughly 3 units per month across this window two units sit empty today to start.
Two strategies
Tenant moves out at lease end unit renovated, full +$175 rent premium captured. Tenant stays rents still rise ~$75 at renewal for $0 spend, or they are offered an already-renovated unit and their old one is renovated next. Either way, the renovation gets done.
Break-even
Year-1 break-even occupancy: ~76% well below the 94% five-year occupancy floor. The property is "cash flowing like a cow" at 97% today.
Rent growth
Market growing ~4.1%; underwritten at ~2–2.5%. A deliberately conservative gap. With $1,450 already on the May rent roll, the team is on track to outperform without changing the plan.
Live Q&A June 15, 2026

Every question. Every answer.

Every question fielded during the live session, restructured for clarity. Where multiple panelists answered, their contributions are stacked in the order they were given.

What time frame are we looking to close this deal and if I invest today, when do the returns start?
Asked via social
J. Claude Mouaffi
"The timeline for investment is open through the end of this month June 30th. The first distribution, coming from the property's cash flow, begins after Q3, at the end of the third quarter. From there it is consistent throughout, all the way to the end of the deal."
Can we get access to the deck?
Asked by attendees
Mila Penn Chazak Team
"Yes the deck will be sent to everyone who attended, and we will set up one-on-one meetings with anyone who is interested. Reach out at invest@milapennchazak.com."
Dr. Kirk Campbell
"More than happy to meet anyone who wants to go through it personally. We will share the website and the due diligence as well, so you can review it closely and see if it aligns with your overall financial plan and portfolio construction."
There is no new construction for the next two years does that mean no new multifamily or sizable residential is coming to the sub-market?
Asked by Mila Penn Chazak (host)
Dr. Kirk Campbell
"Correct the next two years, eight quarters. There are no new apartments scheduled to be delivered to that market. Whatever is currently there is all that people have to rent, and we have already seen the effect on our most recent rent roll: even though these units are 100% classic, they are able to push rents toward market because people want to live in Marietta."
Could the rents rising without spending a dime be because there is no new construction across most of Atlanta and a lot of people are moving in from other states?
Asked by Mila Penn Chazak (host)
Leah Krebs
"The market drives the rent we can't just assign a random number. When more people move in and demand is higher, the comps from similar units around us pull rent up. The fact that this property is already getting those rents and we haven't touched a single unit for renovation really speaks to the demand. Anyone can Google the population growth into Atlanta and the suburbs and watch how it has expanded."
How do you plan to renovate the units at 97% occupancy?
Raised by Leah Krebs a question the team is asked often
J. Claude Mouaffi
"It's simple. There are two units empty today, and the plan is to renovate roughly three units per month from month 9 through month 21. Leases generally run 12 months as they end, residents who don't renew free up a unit we renovate and re-lease at market. If that doesn't happen, we can offer a resident an already-renovated unit to move into, then renovate the one they left. Our due diligence showed residents want washer/dryer in-unit, new countertops, new cabinets, and new utilities so they are willing to move to the renovated units."
Dr. Kirk Campbell
"And if a resident wants to keep their classic unit, that's fine rents still go up an average of ~$75 a month on renewal, and we've spent $0. If they leave, we spend ~$12,000 and capture ~$175. Either way it's a win-win. The market is growing ~4.1% and we underwrote only ~2–2.5%, so the conservative delta is already built in."
An investor wondered whether the ~$1,400 rents are circumstantial and could go down. Is this growth durable, or just a moment in time?
Asked by Mila Penn Chazak (host)
J. Claude Mouaffi
"The competition around this asset is already charging about $1,450 this property was simply trailing the market, and the current ownership is capturing the value without spending a dime. Look at any major U.S. city: it is rare to look back five years and see rent decline. Rent may freeze at a point, but on a five-year basis it is always up. The $1,400 here is first catching up to market, and it hasn't yet applied the growth other assets are already seeing. By Year 3 I'm predicting it could be meaningfully higher $1,500-plus."
Dr. Kirk Campbell
"On top of the market, there are operational efficiencies the current seller never charged for: a trash fee (~$28/unit/month), pest control (~$5/unit/month), water and gas bill-back, and assigned parking residents have specifically asked for. As leases renew, that's additional revenue. We are forcing appreciation by improving the asset, not relying on market forces."
What is the longest-standing tenant paying, and what percentage of residents are from Dobbins Air Force Base?
Asked by an anonymous attendee
J. Claude Mouaffi
"Our longest-standing tenant has lived there 24 years and pays around $1,100. She loves the place we met her on site, and she was excited about what we are planning to do. On the Dobbins Air Force Base share, we don't track that yet but a plan with our property manager is to partner with nearby employers so some of their staff can live on the property and help turn around the resident profile."
Operating Wisdom

Lessons from the partnership

On Mindset
  • Let your money work harder than you do, in a more tax-advantaged manner.
  • Uncorrelate your time from your money real estate is uncorrelated to the stock market.
  • This is "the other side of the menu" most physicians and professionals never see one of the oldest, largest wealth builders there is.
On Risk & Underwriting
  • You make your money on the buy $103K/door versus a $141K comp avg and a $155K most-recent sale.
  • Be conservative. Out of 120+ deals evaluated, only two checked every box.
  • Under-promise, over-deliver leave the plan unchanged even when real data beats it.
  • Don't over-leverage. Fixed-rate agency loan, ~70% LTV, with contingency on top of contingency.
On Operations
  • Phase exteriors before interiors so residents feel value first.
  • Renovate ~3 units/month from month 9 to keep occupancy intact.
  • Listen to residents they tell you what they'll pay for (washer/dryer, parking).
  • Capture every ancillary income stream the current owner left on the table.
On Conviction & Trust
  • The partners invest significant personal capital Dr. Campbell is often the single largest investor.
  • Alignment of interests: ask others to invest only where you've put your own money.
  • It's a great feeling when the underwriting is reaffirmed and the May rent roll did exactly that.
  • Real estate is a team sport surround yourself with operators who've done it before.
Direct from the Webinar

Lines worth remembering

"Our underwriting got thrown out the window people are already paying $1,450 for two-bedrooms with us spending zero. That's another ~$418,000 of value created before we've touched a thing."
Dr. Kirk Campbell
"You make your money on the buy. We're buying at $103,000 a door, and the most recent comparable sale a much older 1964 asset traded at $155,000 a door."
Dr. Kirk Campbell
"On a five-year basis, rent is always up. The $1,400 here is simply catching up to a market already charging $1,450."
J. Claude Mouaffi
"The market drives the rent. The property is already getting those rents and we haven't touched a single unit that really speaks to the demand."
Leah Krebs
"Atlanta was ranked the number-one city for young professionals to start a career, and people are still moving in faster than there are places to live. The proof is in the pudding."
Fedna Morency
"We invest in multifamily in Texas, and we looked hard at this deal because we love the numbers and the rent growth is already above what the sponsors projected."
Blaise Blazera
Single-Page Summary

Investment cheat sheet

The Asset
PropertyHarmony Grove Apts
LocationMarietta, GA
Units75 across 9 bldgs
Condition100% unrenovated
Occupancy97% (floor: 94%)
May rent roll$1,450 (above $1,424 UW)
The Deal
Purchase Price$7.75M
Per Door$103,000
6-Mo Comp Avg$141,000/unit
Mortgage Rate6.25% fixed
LTV~70%
Invest ByJune 30, 2026
Investor Economics
Min Investment$100,000
Class A Pref11%/yr (cash flow)
Class B Pref7%/yr + 70% profits
Target AAR~20% (Class B)
First DistributionAfter Q3
Year-1 K-1 Loss~$35,000
Closing the Session

Closing thoughts

Estefania Sanchez
"Thank you, Dr. Campbell and everyone. I'll get with Leah on next steps to move forward excited for the opportunity."
Edwin Valverde
"I hope you agree this is a great opportunity, a great location, and a great team. We hope to be partners with you for the next five years."
Jeremy Krebs
"We're just happy you chose to spend your time with us. Reach out to whoever invited you, or any one of us we're all one big team."
Blaise Blazera
"Hopefully you've seen what we see a fantastic asset, with rent growth already above what was projected. Join us and profit from the income it generates."
Leah Krebs
"It's very conservatively underwritten, and we're already seeing those market rents show up before we've done anything to the asset."
Fedna Morency
"Think about your why. Ours is community providing nice, quality places for people to live and the numbers make sense."
Dr. Kirk Campbell
"It's a great feeling when what we've underwritten is reaffirmed and that's exactly what the May rent roll showed us. This deal checked every box."
J. Claude Mouaffi
"We're thrilled to present this asset. Dr. Campbell and the whole team are available reach out any time and we'll walk you through every detail."
Next Steps

Ready to move forward?

The investment window closes June 30 and first distributions begin after Q3. The cash flow portal has the offering documents, the due diligence video, and the soft commitment form. Book a call with Dr. Campbell to walk through any assumption line by line.