top of page
FSC Healthcare 28
Resource Royalty Fund XXII
Four Springs TEN31 Xchange
Resource Royalty
9/23/24
9/23/24
FUND -
FUND -
1031 DST
1031 DST
Growth & Income
Growth & Income
Real Estate
Oil & Gas
Healthcare
Oil Royalties
Medical Office
Oil & Gas Royalties
Core
na
506 (c)
506 (c)
5% Monthly
8-10% Monthly (Projected)
$100,000
$100,000
$1,000
$1,000
Class 1
Units
Possible
Possible
5/2/2024
5/1/2024
3/31/2025
8/31/2024
$10.56 M
$7.6 M
$8.31 M
$6.4 M
$2.25 M
$1.2 M
7 Years
7 - 10 Years
K-1
K-1
Altigo
Fillable PDF
FactRight
NA
Yes - Audited
No - Direct Title
na
8% - 10%
na
na
14
9
EQ Trust
Internal
Seyfarth
Sheef & Stone
PROPERTY -
PROPERTY -
1
10
Tempe, AZ
Anadarko Basin, OK
5 Years
NA
0%
0%
No Debt
No Debt
No Debt
No Debt
No Debt
No Debt
6.25%
NA
100%
NA
NNN
NA
Baa1
NA
10 Years
NA
1% Annually
NA
FEES -
FEES -
Deferred
1%
9.37%
10%
4%
6%
0.93%
2%
3.94%
1%
2.95%
1%
2.37%
3%
1%
0%
$70,000 / .7%
NA
SPONSOR -
SPONSOR -
$966.73 M
$166 M
20
23
4
4
$29.2 M
na
Yes - Audited
Yes - Audited
FactRight
NA
na
na
na
na
na
na
William Dioguardi
Brian Sone
(877) 449-8828 Ext. 7353
(214) 679-6947
wdioguardi @fscap.net
bsone@ resource royaltyllc. com
1031
Income
Industrial
Multi Asset

The Trust aims to offer Investors stable monthly cash flows and capture real estate upside. The Trust aims to provide safety of principal by maintaining low leverage levels, long-term debt maturities and cash reserves that exceed one year of debt service payments (i.e. principal and interest).

Key Variables Snapshot: (% Complete)
Key Fund Data:
* Of property base rents
** Average
Loan Schedule:
31% Leverage. Variable. 20 year term, 20 year amortization, no extension. SOFR 4 to 5 year maturity.
3/22 - 3/27
4.25% P&I
2.847 + SOFR
3/27 - 3/32
3/32 - 3/37
2.847 + SOFR
2.847 + SOFR
3/37 - 3/42
Monthly Capital Raise:
Fund Fees:
Preferred Equity Bridge:
Provided by property seller in exchange for Class A shares representing JV interest.
bottom of page