Regulation D · Rule 506(c) · Accredited Investors Only
53 NNN gas station & convenience store properties leased to GPM Investments, a wholly-owned subsidiary of ARKO Corp. (Nasdaq: ARKO) — the sixth-largest convenience store operator in the United States.
Investment Thesis
This fund combines institutional-grade NNN lease security with exceptional Year 1 tax efficiency — producing after-tax cash-on-cash returns that significantly exceed the pre-tax figures available in most CRE asset classes.
All 53 leases guaranteed by GPM Investments, LLC — a wholly-owned subsidiary of ARKO Corp. (Nasdaq: ARKO). SEC-reporting, publicly traded, 3,500+ locations. Transparent financials available on EDGAR.
True Triple Net (NNN) structure — tenant bears 100% of property taxes, insurance, and maintenance costs. Zero management overhead for investors throughout the hold period.
10% rent bumps every five years on all 53 leases. Built-in inflation protection that is contractually guaranteed, not subject to market negotiation or operator discretion.
Gas station & C-store assets reclassify the entire depreciable basis into 15-yr property under RMFO. Under OBBBA 100% bonus depreciation (current law), Year-1 after-tax cash-on-cash reaches ~80% at the 41.25% combined rate.
All 53 properties are included — no sites were screened out. 38 of 53 properties carry positive Pre G&A Cash Flow Coverage (CFC ≥ 1.0x). 15 properties sit below 1.0x store-level CFC; all leases remain binding legal obligations of GPM Investments/ARKO Corp. Lowest CFC: -1.41x (Bldg 2602, Riegelwood NC).
At each lease-renewal exit, the partnership votes — a supermajority decides whether to roll proceeds into investment-grade NNN assets (Walgreens, Dollar General, CVS, McDonald's) via a §1031 exchange, deferring all §1245/§1250 recapture, or to distribute proceeds and bear the tax.
Capital Structure
| Capital Stack | Amount |
|---|---|
| Portfolio Purchase Price (7.75% Cap) | $80,296,283 |
| Loan (60% LTV) | $48,177,770 |
| Rate / Amortization | 6.35% / 25 Yr |
| Annual Debt Service | $3,849,583 |
| Down Payment (40%) | $32,118,513 |
| Acquisition Fee (1.5%) | $1,204,444 |
| Lender Origination (0.75%) | $361,333 |
| Closing / Title (0.5%) | $401,481 |
| Due Diligence (53 sites) | $490,250 |
| Cost Segregation ($3K x 53) | $159,000 |
| Legal & Formation | $50,000 |
| DS Reserve (3 mo) | $962,396 |
| Fund Admin Reserve (Y1) | $75,000 |
| Total Equity Raise | $35,822,418 |
| LP Investor Equity (95.8%) | $34,322,418 |
| Fortis GP Co-Invest (4.2%) | $1,500,000 |
| Annual Cash Flow | Amount |
|---|---|
| Gross NOI (53 NNN Sites) | $6,222,962 |
| Asset Mgmt Fee (1% of NOI) | ($62,230) |
| CPA / Tax Return Prep | ($20,000) |
| Net Operating Income | $6,140,732 |
| Annual Debt Service | ($3,849,583) |
| Cash Available for Distribution | $2,291,150 |
| DSCR | 1.60x |
| 5% Pref on LP Equity ($34,322,418) | $1,716,121 |
| Preferred Return — Covered? | YES ✓ |
| Excess Cash Above Full 5% Pref | $500,029 |
| LP Share of Excess (50%) | $250,014 |
| LP Annual Distribution (full year) | $1,966,135 |
| LP Pre-Tax Cash-on-Cash | 5.73% |
| ⚠ Capital Reserve: first 6 months held; distributions begin Month 7 | — |
Investor Returns
Pro forma exit at Year 8 capturing two contractual 10%/5-year rent escalations (exit rent = base × 1.21). Most leases expire 2027–2029, receiving their second renewal bump by Year 7–8. Exit at entry cap rate (7.75%) on the bumped rent.
Exit Waterfall — Y8
Distribution Waterfall
Preferred return base = LP equity only ($34,322,418). Cumulative. GP participates as LP pro-rata on $1.5M co-invest AND takes 20% promote after return of all capital. Capital reserve ($983,068) returned to LP at exit. At exit, a partnership supermajority vote determines whether proceeds are reinvested via a §1031 exchange (deferring tax) or distributed with the resulting tax borne by investors; the figures above are pre-tax and assume distribution at the modeled exit.
Cost Segregation & Tax Analysis
Gas station and C-store assets are among the most cost-segregation-efficient real estate classes — high concentration of 5-year personal property (pumps, tanks, canopy, equipment, signage) and 15-year land improvements (paving, lighting, landscaping). Under 100% bonus depreciation, all short-lived property is written off in Year 1.
Fallback if a site does not qualify for RMFO — 100% bonus
Retail Motor Fuels Outlet — entire structure is 15-yr property — 100% bonus
⚠ Tax Treatment: These Year-1 paper losses are passive under IRC §469. This offering is structured for investors who can use them — real estate professionals under §469(c)(7), whose losses offset ordinary income, and investors with passive income from other real estate, whose losses offset that income. North Carolina & South Carolina does NOT conform to federal bonus depreciation — state tax benefits remain limited to North Carolina & South Carolina's own depreciation schedule. Consult your tax advisor before investing.
Portfolio — 53 North Carolina & South Carolina Properties
All 53 properties are included. 38 of 53 carry positive Pre G&A Cash Flow Coverage (CFC ≥ 1.0x). Leases are binding regardless of store-level CFC — ARKO Corp. obligation on all sites. Lowest CFC: -1.41x (Bldg 2602, Riegelwood NC).
| # ↕ | City ↕ | Brand | CFC ↕ | Annual Rent ↕ | Lease Exp ↕ | SF ↕ | Built ↕ | Map |
|---|
CFC = Pre G&A Cash Flow Coverage (store-level profitability multiple). All leases are Triple Net (NNN). Tenant = GPM Investments (subsidiary of ARKO Corp., Nasdaq: ARKO). Ask prices at 8.00% cap rate.
Sponsor & Management
30-year commercial real estate veteran who ran one of the most productive Marcus & Millichap offices in the country. Steve leads the FCS platform, broker recruitment, and institutional infrastructure. Deep relationships across North Carolina & South Carolina and national NNN markets spanning three decades.
University of Michigan. Recruited by Marcus & Millichap, co-founded Fortis Net Lease in 2009. $9.3B+ in total sales across 4,000+ transactions. Holds Real Estate Professional status under IRC §469(c)(7), enabling full paper loss deductibility against ordinary income. Co-investing $1,500,000 as GP sponsor — full alignment with LP investors.
University of Michigan Economics (1999–2002). Began at Marcus & Millichap Detroit. Billions in NNN transactions across nearly all 50 states. Institutional client base includes Realty Income, STORE Capital, Spirit Realty, and VEREIT — the defining names in net lease REITs.
Professional Advisors
Tim Lee — Legal Counsel
Honigman LLP, Partner, Corporate Practice. Domestic and cross-border M&A, corporate finance, securities, Reg D/Rule 506(c). J.D. summa cum laude, MSU College of Law. Best Lawyers in America; Super Lawyers Rising Star. Honigman: AmLaw 200 firm, 350+ attorneys, Band 1 Michigan (Chambers USA).
Matthew Bigelow, CPA — Tax Advisor
Tax Principal, Doeren Mayhew, Troy, MI. ~15 years specializing in pass-through entity taxation (partnerships, S-corps), multi-state nexus, cost segregation analysis. Prior Global Mobility Advisor at KPMG. Doeren Mayhew: founded 1932, Top 50 U.S. CPA firm, 6th largest in Michigan.
Key Risk Factors
The following is a summary of material risk factors. This is not an exhaustive list. Prospective investors must carefully review all risk factors in the full Private Placement Memorandum before investing.
Request Materials
Verified accredited investors may request the complete Private Placement Memorandum, Operating Agreement, and Subscription Agreement. All documents subject to NDA and accredited investor verification prior to distribution.
Or contact us directly:
Rob Bender · Fortis Capital Solutions
30445 Northwestern Hwy, Suite 275 · Farmington Hills, MI 48334
fortisnetlease.com