Seniors Housing Transaction Comparables Detail (1) Purchase Price Date Name Buyer Seller City State ($million) Units $/ (Unit) Cap Rate 2/10/2017 Foxbridge Inspirit Senior Living Wesleyan Homes of Tennessee Inc Memphis TN $10.0 120 Units $83,333 4.1% 12/15/2016 Azalea Manor Inc Azalea Holdings Group LLC One Putt Properties LLC Marietta GA 2.7 25 Units 108,000 10.3% 10/31/2016 Pine Ridge of Plumbrook Retirement Community Green Courte Partners Walton Street Capital Sterling Hts MI 22.2 118 Units 188,390 6.6% 5/12/2016 Country Gardens Lanier Synovus Sabal Financial Group Cumming GA 3.3 41 Units 80,488 8.0% 1/6/2016 Gates Mills Club Gates Mills Assisted Living LLC Everest Properties Cleveland OH 12.0 120 Units 100,000 6.7% 8/12/2015 Echo Ridge New Senior Investment Group Fortress Knoxville TN 31.1 109 Units 285,321 5.3% 8/12/2015 Alexis Gardens New Senior Investment Group Fortress Toledo OH 26.2 115 Units 227,826 5.3% 8/12/2015 Jefferson, The New Senior Investment Group Fortress Middleton WI 21.3 115 Units 185,217 5.0% 6/1/2015 The Fountains at Crystal Lake Northstar Healthcare Arcapita Bank Crystal Lake IL 34.8 211 Units 165,090 6.4% 6/1/2015 The Fountains at Franklin Northstar Healthcare Arcapita Bank Southfield MI 16.0 343 Units 46,647 5.8% 12/15/2016 The Gardens of Smyrna GS Holdings Group LLC One Putt Properties LLC Smyrna GA 3.4 38 Units 89,474 10.2% 11/18/2016 Sunrise Ridge Assisted Living Bayer Properties S & W Holdings LLC Trussville AL 4.5 45 Units 100,000 7.4% 8/26/2016 Cordelia Manor Omega Healthcare ASL of Cordele RE LLC Cordele GA 2.5 46 Units 54,348 8.0% 7/20/2016 Wellington Manor Mainstay Financial Services ValStone Partners Newport TN 3.9 42 Units 92,857 8.5% 7/18/2016 The Village at Athens LTC Properties NA Bogart GA 14.3 70 Units 204,286 8.0% 6/9/2016 The Trace At Claiborne Hill MTGE Investment Corp Arcadia Communities Covington LA 22.0 94 Units 234,043 7.0% 5/11/2016 Care Partners Assisted Living SKC Working Dream Inc Hometown Living LLC Eau Claire WI 5.3 34 Units 154,412 7.6% 5/1/2016 Overlook at Cedarcrest Senior Housing Properties Trust Paulding Construction Acworth GA 8.4 38 Units 221,053 7.8% 4/21/2016 Clarity Pointe LTC Properties Batson-Cook Development Louisville KY 14.3 60 Units 237,917 8.0% 3/1/2016 Fellowship Homes at Brookside Omega Healthcare Brookside Prime Properties LLC Quitman GA 17.5 109 Units 160,550 8.7% 3/1/2016 Omega Healthcare GA Sr Housing Portfolio '16 Omega Healthcare Brookside Prime Properties LLC Nashville GA 2.7 26 Units 103,846 11.3% 2/1/2016 Vintage Hills Welltower NA Ankeny IA 12.0 66 Units 181,818 6.5% 1/4/2016 Angelica's Place NA NA Romeo MI 6.5 40 Units 162,500 10.6% 12/30/2015 Crystal Apartments Pergola Management Nath Companies Minneapolis MN 3.7 41 Units 89,024 5.4% 11/10/2015 The Shores of Lake Phalen CNL Financial Group Maplewood Senior Living LLC Saint Paul MN 29.6 105 Units 282,143 6.3% 10/30/2015 Maison Jardin NA Health Christ Care LLC Morgan City LA 4.0 59 Units 67,797 8.4% 9/3/2015 The Oaks at Hampton Senior Housing Properties Trust Oaks Senior Living Cumming GA 18.3 84 Units 217,262 8.6% 8/31/2015 The Brook of Roscommon National Health Invstrs Brook Retirement Roscommon MI 6.0 42 Units 142,857 8.6% 8/27/2015 Franciscan Woods NA Columbus Highland Ridge II LLC Columbus GA 4.9 60 Units 81,250 5.7% 8/12/2015 Greenwood Terrace New Senior Investment Group Fortress Lenexa KS 26.2 120 Units 218,333 6.0% 8/12/2015 Holiday Hills Estates New Senior Investment Group Fortress Rapid City SD 20.3 110 Units 184,545 4.8% 8/12/2015 Genesee Gardens New Senior Investment Group Fortress Flint MI 21.2 121 Units 175,207 6.1% 8/12/2015 Pinegate New Senior Investment Group Fortress Macon GA 20.7 115 Units 180,000 5.1% 8/3/2015 Misty Meadows Senior Living Center Damen Healthcare Legereit Enterprises LLC Metropolis IL 4.3 39 Units 109,269 8.5% 7/31/2015 Fairfield Village National Health Invstrs Jerry McClain Companies Lancaster OH 21.0 92 Units 228,261 8.0% 7/29/2015 Whispering Pines Village Capital Senior Living RRT LLC Columbiana OH 13.3 68 Units 195,221 7.2% 7/1/2015 Glenwood Retirement Community United Church Homes Marietta Continuing Care Retire Ment Community Inc/Mariet Marietta OH 11.0 122 Units 90,028 9.3% 6/1/2015 The Fountains At Bronson Place Northstar Healthcare Arcapita Bank Kalamazoo MI 52.9 213 Units 248,357 5.6% 7/1/2015 Glenwood Retirement Community United Church Homes Marietta Continuing Care Retire Ment Community Inc/Mariet Marietta OH 11.0 122 Units 90,028 9.3% 6/1/2015 The Fountains At Bronson Place Northstar Healthcare Arcapita Bank Kalamazoo MI 52.9 213 Units 248,357 5.6% 4/23/2015 Ivy Springs Fortress Pinpoint Commercial LP Buford GA 18.2 77 Units 236,494 6.4% Low $2.5 25 $46,647 11.3% Average $15.5 93 $159,801 7.3% Median $13.3 84 $165,090 7.2% High $52.9 343 $285,321 4.1% Source: Real Capital Analytics; single asset seniors housing transactions since Q1 2015 (1) Includes AL and IL transactions in Midwest (ND, SD, NE, KS, MN, IA, MO, WI, IL, MI, OH) and Southeast (AR, LA, KY, TN, MS, AL, GA, FL, NC, SC) 44 |