2026 Investment Opportunity · Accredited Investors

The Preserve
at Princeton

184-unit build-to-rent townhome community in the heart of the Dallas–Fort Worth metroplex — purpose-built for the modern rental market.

~30%
Target Annual Return
~60%
Target Total Return
23.2%
Projected IRR (Base Case)
$31M
Total Development Cost
Explore

Why The Preserve
at Princeton

A compelling opportunity at the intersection of high-growth demographics, institutional-grade construction, and proven DFW market expertise.

🏘

184 Purpose-Built Units

Designed exclusively for the Build-to-Rent market across 20.6 acres. Two-story townhomes with private entrances, dedicated parking, and institutional-grade finishes.

📍

Prime DFW Location

Located at 2213 County Road 447, Princeton, TX — one of the fastest-growing cities in the U.S. with 22%+ year-over-year population growth.

🏗

25+ Delivered Communities

Developed by X-Forge Group with over 25 communities completed across DFW. Deep local market knowledge and established municipal relationships.

Entitlement Risk Mitigated

Concept plan approved by the City of Princeton. Zoning and entitlement risk substantially mitigated before capital deployment begins.

Target Returns &
Financial Summary

Projected returns across three modeled scenarios. Returns subject to execution and market conditions.

~30%
Target Annual Return
~60%
Target Total Return (30 mo.)
23.2%
Projected IRR — Base Case
$168K
Projected Return on $100K
Best Case
Total Development Cost$24.9M
Total Sale Revenue$42.4M
Gross Profit$17.5M
G&A / Marketing$2.4M
Net Profit$15.1M
44.6%
Internal Rate of Return
Expected Case
Total Development Cost$31.0M
Total Sale Revenue$40.4M
Gross Profit$9.3M
G&A / Marketing$2.5M
Net Profit$6.8M
23.2%
Internal Rate of Return
Worst Case
Total Development Cost$33.4M
Total Sale Revenue$38.8M
Gross Profit$5.3M
G&A / Marketing$2.6M
Net Profit$2.7M
10.1%
Internal Rate of Return

Past performance is not indicative of future results. Targeted returns are based on assumptions and calculations of the Manager. See full disclaimer below.

Why Dallas–Fort Worth

The DFW Metroplex is ranked the #1 U.S. market for real estate investment and development, driven by sustained population inflows, corporate relocations, and a business-friendly environment.

01

Population Growth Engine

DFW adds more residents annually than almost any other U.S. metro, creating consistent demand for quality rental housing.

02

Corporate Relocation Hub

Major Fortune 500 companies continue relocating headquarters to DFW, expanding the high-income renter pool.

03

Housing Affordability Gap

Median home prices in Princeton are materially below McKinney and Frisco, driving sustained renter demand from families and professionals priced out of larger cities.

04

Institutional Capital Demand

Strong and sustained institutional appetite for stabilized BTR assets provides multiple exit options and pricing support.

22%+
Year-Over-Year Population Growth — Princeton, TX
One of the fastest-growing cities in the United States. Proximity to Lake Lavon, Princeton ISD, and major employment corridors.
#1
DFW Ranked U.S. Market 2025
184
Build-to-Rent Units
20.6
Acres — Princeton TX
25+
Communities Delivered

How to Invest

The investment is held through a project-level LLC, with investors acquiring Preferred Common Stock and a priority return of capital before sponsor participation.

LLC
Investment Vehicle
Project-level LLC ownership. Land and total development registered in the company LLC name. You become a shareholder.
$100K
Minimum Investment
Each $100,000 investment represents a 1% ownership interest in the project. 100 total shares available.
1%
Per $100K Invested
Investors receive Preferred Common Stock with preferred return and priority capital return before sponsor participation.
100
Total Shares Available
Total equity raise of $4M. Limited allocation. Accredited investors only. NDA and full financial model provided upon qualification.

Design, Specs
& Amenities

175,440 sq ft across 20.6 acres. Two unit types designed to maximize rental demand from families and professionals seeking long-term rental housing.

Unit Type A
2 Bed / 2 Bath
810 sq ft / unit · 1,620 sq ft / duplex
104 units
Unit Type B
3 Bed / 3 Bath
1,140 sq ft / unit · 2,280 sq ft / duplex
80 units
Brick and stone exterior façades
Quartz kitchen countertops
Stainless steel appliances
Engineered wood flooring
Modern, durable interior finishes
Institutional-grade construction for long-term durability

Community Features

Private entrances & outdoor spaces
Dedicated parking per unit
Renter-focused layouts
State-of-the-art fitness center
Professional on-site management
Detention pond / green space
Proximity to Lake Lavon
Princeton ISD school district
Site Address
2213 County Road 447
Princeton, TX · Dallas–Fort Worth Metroplex
Concept plan approved by the City of Princeton. Convenient access to major employment hubs and retail corridors.

April 2026 – October 2028

Phased delivery supports early leasing and risk mitigation.

April 2026
Land Acquisition
Closing on 20.6-acre site at 2213 County Road 447, Princeton TX. Concept plan already approved. Capital deployment begins.
Q2–Q3 2026
Permitting & Pre-Development
Engineering, infrastructure design, final permitting. Contractor mobilization and site preparation.
April 2027
Construction Begins
Phased construction of 184 townhome units. Early phases available for lease-up prior to full project completion.
October 2028
Project Completion
Full completion and stabilization. Asset positioned for institutional sale or refinancing. Investor returns distributed.

Multiple Exit Paths

Strong institutional demand for stabilized BTR assets in DFW provides flexibility in timing and structure.

🏦

Institutional Sale

Following completion and lease-up, the asset is positioned for sale to institutional BTR buyers actively acquiring stabilized communities in high-growth suburban markets. Project scale, location, and product type align with current institutional acquisition criteria.

🔄

Refinancing Post-Stabilization

After stabilization, the project may pursue refinancing to return investor capital while preserving ownership and long-term upside potential. This strategy enables capital recovery while maintaining exposure to ongoing cash flow.

📈

Market Liquidity Advantage

The DFW market's depth of capital and sustained institutional investor demand provide multiple exit options and pricing support, reinforcing attractive risk-adjusted returns across scenarios.

Built-In Protections

Multiple layers of risk mitigation built into the project structure from day one.

📋
Approved concept plan mitigates entitlement risk
📊
Conservative underwriting assumptions across all scenarios
🏙
Strong Princeton submarket demand fundamentals
👥
Experienced local DFW development team with 25+ deliveries
🔍
Independent CPA oversight and transparent reporting
Limited Availability · Accredited Investors Only

Ready to Invest in
The Preserve at Princeton?

100 shares available at $100,000 each. Investors receive Preferred Common Stock with priority return of capital and projected 23%+ annualized returns.

1
Execute NDA
2
Review Full Financial Model
3
Investor Allocation Discussion
4
Subscription & Closing

preserveatprinceton.com  ·  Developed by X-Forge Group  ·  DFW, Texas

Important Disclaimer

This document is confidential and was prepared by The Preserve at Princeton (the "Manager") for the benefit and internal use of the party to whom it is directly addressed and delivered. This document does not constitute, or form part of, an offer to purchase or issue interests in the Company or any security or investment product. Any such offer or solicitation will only be made pursuant to a Confidential Private Placement Memorandum and the relevant subscription documents, which will be furnished to qualified investors on a confidential basis at their request. Any decision by an investor to invest in the securities described herein should be made after a careful review of the Memorandum, the conduct of such investigations as an investor deems necessary or appropriate, and after consultation with legal, accounting, tax and other advisors. Past performance is not necessarily indicative of future results and there can be no assurance that targeted returns will be achieved. An investment in the Fund is speculative and involves a high degree of risk. Targeted investor returns shown herein are based on assumptions and calculations of the Manager using data available to it and should not be construed as providing any assurance as to the results that may be realized in the future. © 2026 The Preserve at Princeton / X-Forge Group. All rights reserved.