A
Alice LTL Bond Click to Enter the Portal
UST 10Y 4.28% ▲0.03 UST 2Y 3.91% ▼0.02 SOFR 4.33% DXY 104.2 ▲0.4 AED/USD 3.6725 ALICE LTL 8.00% · $100 PAR · +45% UPSIDE FHA 30Y 4.85% ▼0.01 CMBS AAA 5.12% ▲0.05 MF CAP RATE 5.25% VIENNA MTF OPEN UST 10Y 4.28% ▲0.03 UST 2Y 3.91% ▼0.02 SOFR 4.33% DXY 104.2 ▲0.4 AED/USD 3.6725 ALICE LTL 8.00% · $100 PAR · +45% UPSIDE FHA 30Y 4.85% ▼0.01 CMBS AAA 5.12% ▲0.05 MF CAP RATE 5.25% VIENNA MTF OPEN
ALICE LTL 8.00% vs ADX: ADNOC 5Y 4.85% +315bps vs ADX: UAE GOV SUKUK 4.52% +348bps vs ADX: EMAAR SUKUK 5.65% +235bps vs ADX: ALDAR 5Y 5.40% +260bps vs NASDAQ DUBAI: DP WORLD 5.25% +275bps vs NASDAQ DUBAI: DIB SUKUK 5.10% +290bps vs ADX: MUBADALA 4.70% +330bps vs NASDAQ DUBAI: MAF SUKUK 5.55% +245bps vs ADX: TAQA 7Y 4.95% +305bps vs GCC: SAUDI ARAMCO 4.60% +340bps AVG SPREAD vs ADX/DUBAI: +294bps · BEFORE 45% UPSIDE ALICE LTL 8.00% vs ADX: ADNOC 5Y 4.85% +315bps vs ADX: UAE GOV SUKUK 4.52% +348bps vs ADX: EMAAR SUKUK 5.65% +235bps vs ADX: ALDAR 5Y 5.40% +260bps vs NASDAQ DUBAI: DP WORLD 5.25% +275bps vs NASDAQ DUBAI: DIB SUKUK 5.10% +290bps vs ADX: MUBADALA 4.70% +330bps vs NASDAQ DUBAI: MAF SUKUK 5.55% +245bps vs ADX: TAQA 7Y 4.95% +305bps vs GCC: SAUDI ARAMCO 4.60% +340bps AVG SPREAD vs ADX/DUBAI: +294bps · BEFORE 45% UPSIDE
Connecting to Federal Reserve Economic Data…
Covenants Healthy
DSCR
1.48x
LTV
62.4%
Debt Yield
9.6%
Coverage
2.1x
Next Test42 days
Live
Alice LTL BondPrimary Issuance · UAE
$250M · USD · UAE Exclusive · Vienna MTF Listed
Katerine · AI Presenter
Your guide to the Alice LTL Bond · 103 sec

Where U.S. government-backed real estate meets institutional yield.

A first-of-kind primary bond issuance for qualified UAE investors — an 8% USD quarterly coupon anchored by senior FHA and GSE debt, with 45% upside participation at maturity.

Go to Portal ↓

Qualified Purchasers only · $1,000,000 minimum · UAE exclusive. The full offering, live covenant telemetry, waterfall simulator, and document vault sit behind the investor gate.

$250M
Offering Size
8.00%
USD Quarterly Coupon
45%
Upside at Maturity
~55%
FHA/GSE Senior Anchor
Vienna
MTF Listed
"BBB"
Investment Grade · Pending

Qualified Purchasers · $1,000,000 Minimum · UAE Exclusive

This portal is provided by Alice Group Limited for informational purposes only and does not constitute an offer to sell or a solicitation of an offer to buy securities. The Alice LTL Bond is offered exclusively to Qualified Purchasers in the United Arab Emirates under applicable securities regulations. Past performance is not indicative of future results. All investments involve risk, including potential loss of principal.

Coupon payments are subject to the terms of the Credit Agreement and Bond Indenture. The 45% upside participation at maturity is based on projected disposition proceeds and is not guaranteed. Live covenant data is sourced from the independent trustee and updated quarterly. Market data is sourced from FRED (Federal Reserve Economic Data) via the St. Louis Fed API.

© 2026 Alice Group Limited · All Rights Reserved · ISIN: AT0000A3G896
UST 10Y 4.28% ▲0.03 UST 2Y 3.91% ▼0.02 SOFR 4.33% DXY 104.2 ▲0.4 AED/USD 3.6725 ALICE LTL 8.00% · $100 PAR · +45% UPSIDE FHA 30Y 4.85% ▼0.01 CMBS AAA 5.12% ▲0.05 MF CAP RATE 5.25% VIENNA MTF OPEN UST 10Y 4.28% ▲0.03 UST 2Y 3.91% ▼0.02 SOFR 4.33% DXY 104.2 ▲0.4 AED/USD 3.6725 ALICE LTL 8.00% · $100 PAR · +45% UPSIDE FHA 30Y 4.85% ▼0.01 CMBS AAA 5.12% ▲0.05
Covenants Healthy
DSCR
1.48x
LTV
62.4%
Debt Yield
9.6%
Coverage
2.1x
Next Test42 days
Live
Overview
INV-0042 · QP
Programmatic Bond · Series 1 of 4 Data as of

Program · Series 1

$250M
of $1B program · 4 series Series 1 Active

Coupon

8.00%
USD · Quarterly · Current Pay

Upside (Y5 base)

45%
At maturity, above coupon

Senior Stack

~55%
FHA / GSE · ~4.85%

Minimum

$1M
Qualified Purchasers only Open

Credit Rating

"BBB"
Investment Grade · Pending Under Review
Atlantic Station — Stamford CT

Portal Overview

The full offering at your fingertips.

Navigate the portal using the menu above. Explore the investment thesis, model your returns in the waterfall simulator, review live covenant telemetry, access the document vault, and connect directly with our IR team.

01
Investment Thesis
02
Bond Economics
03
Portfolio
04
Live Covenants
05
Document Vault
Allocate
Katerine

Meet Katerine

AI Concierge · Powered by D-ID & ElevenLabs

Katerine can walk you through the entire portal in two minutes — the investment thesis, bond terms, portfolio assets, live data, and how to allocate. Press play to hear her synopsis, or explore on your own.

$1B Programmatic Bond Program

Four Series · $250M Each · Issued Sequentially

Series 1 is now open for qualified investors. Three additional series will follow programmatically, each backed by newly acquired Class-A multifamily assets with identical bond architecture — same 8% coupon, same 45% upside, same FHA/GSE senior stack.

S1 OPEN
S2
S3
S4
The White House — Washington DC

01 — Investment Thesis

Six points that frame the opportunity.

Alice LTL Bond was built around a single question asked by the most sophisticated GCC allocators: how do you engineer U.S. multifamily exposure with downside protection, current yield, and equity-like upside — in a USD-denominated, exchange-listed, compliance-gated wrapper? These are the five answers.

01 / Vienna MTF Listed

Exchange transparency and a secondary liquidity path, by design.

The bond is exchange-listed on the Vienna MTF — regulated, transparent, and with a clear secondary path. Every bondholder benefits from a structured liquidity option, not a hope.

Vienna MTF · ISIN AT0000A3G896
02 / U.S. Gov-Anchored Capital

~55% of the capital stack is senior FHA and GSE debt.

Priced at approximately 4.85%, sourced through direct principal relationships. That senior layer is the structural downside protection — the reason the bond can pay 8% current without reaching for risk. The Sponsors are personally guaranteeing the Agency financing. A testament to aligning ourselves with our investors.

~$311M senior · ~4.85% blended
03 / USD Quarterly Income

8% coupon, current pay, paid in dollars every quarter.

A dollar-denominated quarterly coupon is a natural FX hedge for GCC and global allocators whose liabilities or benchmarks sit in USD or pegged currencies. No drift. No accrual-only surprises.

8.00% · Quarterly · USD · Current Pay
04 / 45% Upside at Maturity

Meaningful equity-like upside on top of the fixed coupon.

At the Year 5 base-case maturity, bondholders receive 45% of net disposition proceeds above the 8% coupon. If the Issuer elects to extend, economics flip 55/45 in the bondholders' favour, paying at final maturity in Y7 or Y8.

Base · 45% at Y5 · Extension · 55/45 flip at Y7/Y8
05 / Investment Grade "BBB" Rating

Pending investment grade credit rating — a rare distinction for structured credit at 8%.

The sponsors have worked diligently with the rating agency and preliminary indications point to an investment grade "BBB" credit rating prior to close. Institutional credit quality at an 8.00% coupon — a structural yield premium versus GCC investment-grade peers. Full rating documentation will be provided to all interested bond investors.

"BBB" · Investment Grade · Under Review
06 / Identified Portfolio Under Active NDA

Off-market, Class A U.S. multifamily — sourced through principal-level relationships, already under executed NDAs.

This is not a blind pool. NDAs have been executed with multiple U.S. portfolio owners, property tours are scheduled, financial due diligence is in flight, and senior debt negotiations are underway. Class A, institutional-grade, in markets with durable population and employment growth. Detailed asset-by-asset diligence is available to qualified investors inside the portal.

Class A · U.S. multifamily · NDA-gated detail inside portal
"BBB"
Investment Grade · Credit Rating · Pending
Active NRSRO engagement, BBB preliminary indications. Institutional credit quality at an 8.00% coupon — a structural yield premium versus GCC investment-grade peers. Formal rating pre-close.
Model your own return scenario.
Adjust exit cap rate, NOI growth, and investment size.

02 — Bondholder Economics

Two scenarios. One source of truth.

The bond has two mutually exclusive economic paths. The base case matures in Year 5. The extension path is exercisable at the Issuer's discretion with notice to bondholders. If exercised, the carry flips to 55% bondholder / 45% Issuer at final maturity.

Scenario A — Base Case

Year 5 maturity.

8% quarterly + 45% upside at disposition
Term5 years
Coupon8.00%
Pay scheduleQuarterly · Current
Disposition upside to bondholders45%
Principal returnYear 5

The 8% quarterly current pay runs the full 5-year term. At the Year 5 disposition event, bondholders take 45% of net proceeds above the coupon before any carry flips.

Scenario B — Extension Path

5 + 2 + 1 architecture.

Compliance-gated · 55/45 flip at final maturity
Extension windowUp to 3 years
GateFull covenant compliance
Coupon through extension8.00%
Carry flip at trigger55% to bond
Flip payout timingFinal maturity
Final yearEvidenced sale plan

The extension is a compliance-gated bondholder benefit, not a sponsor option. If it triggers, the economics flip — 55% of carry to the bond, 45% to management — and pays at final maturity in Year 7 or Year 8. The final year of any extension requires an evidenced 12-month disposition plan.

155 N. Crescent Dr — Beverly Hills

03 — Capital Structure

Senior-anchored, bondholder-protected, sponsor-aligned.

Senior FHA / GSE Debt~55% of stack · ~4.85% blended
~$311M
Alice LTL BondThis instrument · ~45% of stack · 8% coupon + upside
$250M

The protection model in one sentence.

Approximately 55% of the total enterprise is senior government-anchored debt, with bondholders holding the remaining ~45% of the capital stack — and management compensated only after the bondholder return is delivered. That's the structural alignment.

The Sponsors are personally guaranteeing the Agency financing. A testament to aligning ourselves with our investors.

The ~$561M total enterprise is anchored on an identified Class A U.S. multifamily portfolio currently under active NDA. Senior debt sizing reflects real FHA and GSE term sheet indications, not model assumptions.

04 — Waterfall Simulator

Model your return. Both scenarios, real math.

Adjust the investment size, exit cap rate, and NOI growth assumptions. The simulator models both the Base Case (Year 5, 45% at maturity) and the Extension Path (Year 7 with 55/45 flip) using the same underlying economics.

Waterfall Calculator

Projected Returns · Base Case Y5

Portfolio NOI — Year 1
Portfolio NOI — Year 5
Exit / Sale Value
Net Proceeds to Equity
Cumulative coupon$2,000,000
Upside participation$—
Principal return$5,000,000
Hold period5 years
Total gross return$—
Gross MOIC
Gross IRR

RETURN COMPOSITION

Coupon Upside Principal

Methodology. Base case models the Y5 exit with bondholders receiving 8% quarterly coupon throughout and 45% of net proceeds above the coupon at disposition. Extension case models a Y7 exit with the same coupon throughout plus the 55/45 carry flip at the extension trigger, paying at final maturity. Exit value derived from stabilized NOI (entry NOI × growth-compounded over hold) divided by exit cap. Senior debt paid first. Indicative only; not an offer.

04b — Bond Calculator

Model your investment. See your return.

Enter any commitment amount — every number updates in real time. Quarterly coupon income, upside at maturity, total return, and full payment schedule.

Alice LTL Bond — Series 1 Return Simulator

8% coupon · Quarterly · Fixed · Base minimum $1,000,000

● LIVE CALCULATOR
$

Payment: Quarterly · Day count: 30/360 · Currency: USD

Indicative only — subject to final offering documents.

Annual Coupon Income

$80,000

Quarterly Payment

$20,000

Total Coupon Over Hold

$400,000

Upside at Maturity

$450,000

TOTAL RETURN ON INVESTMENT

$850,000

1.85× multiple on invested capital

IRR: ~12.2% Current Yield: 8.00% Hold: 5 years
Period Payment Cumulative

05 — Portfolio

Class A U.S. multifamily — institutional grade, fully identified.

Four off-market assets in high-growth U.S. markets. NDA executed. All properties are Class A, built post-2018, FHA/GSE-eligible, with combined 1,570 units and $32.6M vintage NOI.

Institutional Bond Tombstone

Alice LTL Bond — Series 1

$250,000,000 · USD · Asset-Backed

Coupon

8.00%

Quarterly · USD

Upside

45%

At Y5 Maturity

Listing

Vienna

MTF · AT0000A3G896

"BBB"

Credit Rating

Investment Grade · Pending

Senior Stack

~55% FHA / GSE · ~4.85%

Program

$1B · 4 Series × $250M

Asset A — Luxury Highrise Twin Towers
Identified NDA Signed

Asset A — Sun Belt MSA

Class A · Luxury Highrise Tower · Post-2018 Construction

Units412
Year built2019
Vintage NOI$8.4M
Occupancy96.2%
Asset B — Resort-Grade Luxury
Identified NDA Signed

Asset B — West Coast Primary

Class A · Resort-Grade Amenities · FHA Eligible

Units286
Year built2021
Vintage NOI$6.9M
Occupancy94.8%
Asset C — Class A High-Rise Exterior
Identified NDA Signed

Asset C — Mountain West

Class A · Luxury Highrise · High Demand Corridor

Units348
Year built2018
Vintage NOI$7.1M
Occupancy95.1%
Asset D — Manhattan Rooftop
Identified NDA Signed

Asset D — Sun Belt Secondary

Class A · Institutional Scale · Skyline Amenities

Units524
Year built2020
Vintage NOI$10.2M
Occupancy97.3%

Total Units

1,570

Combined NOI

$32.6M

Avg Occupancy

95.9%

Avg Vintage

2020

Markets

4 MSAs

06 — Coupon Calendar

Quarterly USD, current pay — 20 scheduled payments across the base term.

Based on a representative $5,000,000 allocation at the 8% USD coupon. Your personal schedule inside the vault reflects your actual allocation and tranche.

Cumulative Coupon Earned Since Issuance $0.00

Annual Coupon

$400,000

on $5M allocation

Per Quarter

$100,000

current pay

Total Payments

20

base term (5 years)

Cumulative (Y5)

$2,000,000

40% of principal

PAYMENT HEATMAP · 20 QUARTERS · BASE TERM

Paid Next Payment Scheduled
Period
Payment Date
Coupon
Cumulative
Status
Q1
30 Jun 2026
$100,000
$100,000
Scheduled
Q2
30 Sep 2026
$100,000
$200,000
Scheduled
Q3
30 Dec 2026
$100,000
$300,000
Scheduled
Q4
30 Mar 2027
$100,000
$400,000
Scheduled
Q5
30 Jun 2027
$100,000
$500,000
Scheduled
Q6
30 Sep 2027
$100,000
$600,000
Scheduled
Q7
30 Dec 2027
$100,000
$700,000
Scheduled
Q8
30 Mar 2028
$100,000
$800,000
Scheduled
Q9
30 Jun 2028
$100,000
$900,000
Scheduled
Q10
30 Sep 2028
$100,000
$1,000,000
Scheduled
Q11
30 Dec 2028
$100,000
$1,100,000
Scheduled
Q12
30 Mar 2029
$100,000
$1,200,000
Scheduled
Q13
30 Jun 2029
$100,000
$1,300,000
Scheduled
Q14
30 Sep 2029
$100,000
$1,400,000
Scheduled
Q15
30 Dec 2029
$100,000
$1,500,000
Scheduled
Q16
30 Mar 2030
$100,000
$1,600,000
Scheduled
Q17
30 Jun 2030
$100,000
$1,700,000
Scheduled
Q18
30 Sep 2030
$100,000
$1,800,000
Scheduled
Q19
30 Dec 2030
$100,000
$1,900,000
Scheduled
Q20
30 Mar 2031
$100,000
$2,000,000
Scheduled

Payment dates are indicative. Actual dates subject to business day conventions. Extension scenario adds 8 additional quarterly payments (Q21–Q28) at the same 8% coupon rate. Coupon counter above reflects live accrual since issuance date based on a representative $5M allocation.

07 — Document Vault

32 institutional documents. Four categories. One vault.

Offering materials, market research, regulatory frameworks, and independent analysis — the complete due diligence library for the Alice LTL Bond.

Bond Offering Documents

Financial Models & Portfolio Data

Sponsor & Financing

External Market Research — Institutional source links

32 documents · 4 categories · 10 hosted files · 17 institutional source links · 5 NDA-gated Hosted: 10 · Source Links: 17 · NDA: 5
Need access to NDA-gated documents?
Submit your request and IR will respond within one business day.
RXR 175 Park Avenue

08 — Sponsors & Principals

$11B+ of aggregate track record.

2008
Principal forms first real estate fund
2012
$500M+ multifamily portfolio assembled
2016
FHA/GSE platform established
2020
Alice Group founded · Sponsor guarantee commitment
2024
UAE distribution · AXYS Capital Ltd partnership
2026
Alice LTL Bond · $250M issuance

09 — Comparables

Where the Alice LTL Bond sits in the institutional landscape.

Issuer / Instrument
Coupon
Term
Senior Anchor
Upside
Blackstone Real Estate Income Trust
~4.9%
Perpetual
Mixed
NAV-linked
Starwood REIT
~5.1%
Perpetual
Mixed
NAV-linked
GCC Sukuk · Typical Senior
~5.4%
5–7 yr
Sov / Corp
None
U.S. Private Credit · Direct
~9.5%
3–5 yr
Covenant
Limited
Alice LTL Bond
8.00%
5 + 2 + 1
FHA/GSE
45% @ Y5

Indicative references, not benchmarks. The Alice LTL Bond is a primary issuance with a government-anchored senior structure, USD current-pay coupon, equity-like upside, and compliance-gated extension architecture — a combination not typically available in a single instrument to qualified UAE investors.

Ready to model your own scenario?
The waterfall simulator lets you adjust every variable.

10 — Investor Relations

Direct line to the team.

Send a message to IR.

Messages are received by AXYS Capital Ltd placement and Alice Group IR. Response SLA during the primary window is under 24 hours.

UAE SPONSOR · IR

Alice Group

ir@alice-ltl.com
ADGM · Abu Dhabi
Placement Agent

AXYS Capital Ltd

ir@alice-ltl.com
axysinvestment.com
DIFC · Dubai
U.S. Securities Counsel

DLA Piper

New York · Washington D.C.
MENA Counsel

Matouk Bassiouny

Dubai · Abu Dhabi

Personalized Summary

Generate a personalized bond summary video.

Powered by Shotstack — a 13-second cinematic summary tailored to your profile and allocation.

Live AI Concierge

Ask Katerine anything about the bond.

Real-time AI-powered Q&A. Katerine listens, thinks, and speaks her answer live. Ask about the offering, economics, capital structure, covenants, portfolio — anything on this portal.

Katerine
Ready
Katerine · AI Concierge
Welcome! I'm Katerine — your dedicated AI concierge, and I have some truly exciting news to share with you. The sponsors have worked diligently with the rating agency and preliminary indications point to an investment grade "BBB" credit rating prior to close — that is remarkable for a structured instrument paying eight percent. Add to that: forty-five percent upside at maturity, senior government-backed protection, and a Vienna MTF listing. I would love to walk you through every detail — ask me anything and I will speak my answer live.

Katerine is an AI concierge powered by D-ID avatar technology. Her responses are generated from the bond's offering documentation. This is not investment advice. For specific allocation inquiries, contact Alice Group IR directly.

NOVEL Beach Park — Tampa FL

Market Context

A structural opportunity in U.S. multifamily.

The Alice LTL Bond enters a market defined by record housing demand, constrained supply, and institutional-grade government-backed debt priced below historical averages.

U.S. Multifamily Fundamentals

National Occupancy
94.8%
Avg Rent Growth (YoY)
+3.2%
New Supply (% of stock)
1.8%
Demand (abs. units trailing 12m)
~510k

Government-Backed Debt Market

FHA 223(f) Rate
~4.85%
GSE 10Y Rate
~5.10%
CMBS AAA Spread
+125 bps
Agency MBS Duration
6.4 yr

Sources: CBRE, Marcus & Millichap, Freddie Mac, FHA/HUD. Data as of Q1 2026. Not investment advice.

Structural Protection

Risk-aware architecture. Mitigated by design.

Every identified risk has a structural mitigant embedded in the bond's capital stack, covenant framework, or operational governance.

Risk

Interest rate volatility

Rising rates compress asset values and increase refinancing costs.

Mitigant

~55% of the capital stack is locked in fixed-rate FHA/GSE senior debt. Rate risk is structurally contained by the senior debt anchor.

Risk

Occupancy decline

Vacancies reduce NOI and covenant compliance.

Mitigant

Class A multifamily in supply-constrained markets. DSCR and LTV covenants tested quarterly with live telemetry.

Risk

Sponsor credit risk

Sponsor performance on Agency debt obligations.

Mitigant

The Sponsors are personally guaranteeing the Agency financing — a direct alignment with bondholders. Bondholders remain structurally senior to any sponsor interest.

Risk

Liquidity & exit

Limited secondary market for the bond.

Mitigant

Vienna MTF listing provides regulated secondary path. ISIN assigned. Transfer agent in place.

Risk

Concentration risk

Portfolio concentrated in U.S. multifamily.

Mitigant

Diversified across multiple MSAs. FHA insurance on senior tranches. Asset class chosen for counter-cyclical demand profile.

Risk

Extension scenario

Bond may not be redeemed at Y5.

Mitigant

Extension is compliance-gated and flips economics to 55/45 in bondholder favor. Designed to be investor-accretive.

Stress Test — Drag to simulate portfolio losses

ESG & Impact

Responsible capital. Measurable impact.

The Alice LTL Bond portfolio targets assets that contribute to workforce housing supply, energy efficiency, and community stability in underserved U.S. metropolitan areas.

Environmental

Energy efficiency retrofits

All repositioned assets target ENERGY STAR certification. LEED, HVAC, and water efficiency upgrades reduce operating costs and carbon footprint.

Social

Workforce housing supply

Class A repositioning preserves and improves housing stock in markets with severe supply deficits. No displacement of existing tenants.

Governance

Institutional transparency

Live covenant telemetry, quarterly reporting, Vienna MTF listing requirements, independent valuation, and DLA Piper legal oversight.

Scenario B — Compliance-Gated Extension

If the bond extends, bondholders win bigger.

The 5+2+1 extension is compliance-gated — it only triggers under defined covenant conditions. When it does, the economics flip decisively in bondholder favor.

Year 5 → Year 7 Extension

Carry Split55% / 45%
Bondholder Share55%
Payment TimingAt Y7 Maturity
Coupon Continues8.00% Quarterly

Year 7 → Year 8 Final Extension

Carry Split55% / 45%
Bondholder Share55%
Payment TimingAt Y8 Final
Compliance GateMust Pass
METRIC
BASE CASE · Y5
EXTENSION · Y7
Hold Period
5 years
7 years
Coupon (annual)
8.00%
8.00%
Cumulative Coupon
40% ($2.0M)
56% ($2.8M)
Upside Share
45% bondholder
55% bondholder
Upside Payment
At Y5 maturity
At Y7 maturity
Indicative MOIC
1.78x
2.21x
Indicative IRR
12.2%
12.0%
Extension Trigger
N/A — base maturity
Covenant compliance gate

The extension is not automatic. It requires satisfaction of predefined compliance conditions including DSCR, LTV, and debt yield thresholds. This is a structural safeguard — the extension only triggers when bondholder interests are demonstrably protected. If the bond does extend, the carry flip from 45/55 to 55/45 in bondholder favor compensates for the additional hold period with higher cumulative coupon and a larger share of upside.

Scenario Analysis

Five scenarios. One architecture.

The bond's dual-scenario design creates a payoff matrix that is structurally investor-aligned across base, bull, bear, extension, and early redemption cases.

Bear
Base
Bull
Extension
Early Exit
Hold Period
5 years
5 years
5 years
7 years
3 years
Coupon (annual)
8.00%
8.00%
8.00%
8.00%
8.00%
Cum. Coupon
40%
40%
40%
56%
24%
Upside Share
45%
45%
45%
55%
45%
NOI Growth
1.5%
7.6%
9.0%
7.6%
3.0%
Exit Cap Rate
6.00%
4.75%
4.50%
4.75%
5.50%
Gross MOIC
1.52x
1.78x
2.14x
2.21x
1.34x
Gross IRR
8.7%
12.2%
16.4%
12.0%
10.2%

Modeled scenarios are indicative, not guaranteed. Actual outcomes depend on market conditions, asset performance, and covenant compliance. See the Information Memorandum for complete risk factors.

Identified Asset · A

412-unit Class A · Sun Belt MSA

Luxury multifamily community built in 2019. Resort-grade amenities, marble finishes, 24-hour concierge. Located in a high-growth Sun Belt employment corridor with sustained population inflows.

Asset Summary

Asset ClassMultifamily · Class A
StatusIdentified · NDA Executed
Senior DebtFHA 223(f)
Year Built2019
LocationSun Belt Primary MSA

Operating Metrics

Units412
NOI$8.4M
Occupancy96.2%
Cap Rate5.15%
Asset A — Twin Tower Aerial Asset A — Skyline at Golden Hour

Identified Asset · B

286-unit Class A · West Coast Primary

Premium multifamily community built in 2021 with resort-grade pool deck and amenities. FHA-eligible senior debt. Strong demand driven by proximity to employment centers and waterfront positioning.

Asset Summary

Asset ClassMultifamily · Class A
StatusIdentified · NDA Executed
Senior DebtGSE
Year Built2021
LocationWest Coast Primary MSA

Operating Metrics

Units286
NOI$6.9M
Occupancy94.8%
Cap Rate5.35%
Asset B — Resort Pool at Night Asset B — Waterfront Tower

Underwriting

Underwriting assumptions. Stress-tested.

The financial model underpinning the Alice LTL Bond applies conservative underwriting standards across rent growth, vacancy, cap rates, and operating expenses.

Assumption
Base Case
Bear Case
Bull Case
Rent Growth (annual)
3.0%
1.5%
4.5%
Vacancy Rate
5.0%
8.0%
3.5%
Exit Cap Rate
4.75%
5.50%
4.50%
OpEx Growth (annual)
2.5%
3.5%
2.0%
NOI Margin (stabilized)
62%
55%
67%
Harbor Landing — Glen Cove NY

Live Covenant Dashboard

Four covenants. Tested quarterly. Monitored continuously.

Real-time covenant health across DSCR, LTV, Debt Yield, and Coverage. Historical trends, test results, and next-test countdown.

DSCR

0.00x

Healthy

LTV

0.0%

Within Limit

Debt Yield

0.0%

Healthy

Coverage

0.0x

Healthy
Next Quarterly Test

0 days

Last Test Date

15 Mar 2026

Tests Passed

4 / 4

Live Telemetry
Covenants are healthy. See the full offering.
Live telemetry confirms structural integrity across all four tests.

Market Benchmarks

Alice LTL vs. the field.

Risk-adjusted return comparison against institutional real estate debt and equity alternatives accessible to GCC allocators.

YIELD → 0% 2% 4% 6% 8% 10% RISK / DURATION → Low Medium High 4.8% UAE T-Bills 5.4% GCC Sukuk 4.7% BREIT 8.0% +45% upside Alice LTL 9.5% U.S. Private Credit 7.2% EM Corp
Instrument
Yield
Tenor
Collateral
Upside
Alice LTL Bond
8.00%
5+2+1
FHA/GSE
45% @ Y5
BREIT Class S
~4.7%
Perpetual
Mixed
NAV-linked
GCC Sukuk · Senior
~5.4%
5-7 yr
Sov/Corp
None
U.S. Private Credit
~9.5%
3-5 yr
Covenant
Limited

Yield Curve

Where Alice LTL sits on the curve.

The bond's 8% coupon provides a meaningful premium over sovereign and agency benchmarks across the duration spectrum.

0% 2% 4% 6% 8% Alice LTL 8.00% 3M 1Y 2Y 3Y 5Y 7Y 10Y U.S. Treasury GCC Sukuk U.S. Private Credit Alice LTL Bond

Independent Validation

Third-party due diligence. Institutional standard.

The Alice LTL Bond is supported by independent analysis, rating agency engagement, and recognized legal counsel.

Rating Agency

Rating Agency

Pre-sale report completed. Rating agency engaged for ongoing surveillance. Methodology applied to FHA/GSE-anchored bond structure.

Legal Counsel

DLA Piper

U.S. securities counsel. Structuring, documentation, and regulatory compliance for cross-border issuance.

Advisory

Matouk Bassiouny

MENA legal and regulatory advisory. UAE placement compliance, ADGM / DIFC regulatory alignment.

RXR Two Clinton Park Lobby

Governance & Legal

Institutional governance. Transparent by design.

The bond operates under a robust governance framework with quarterly reporting, independent oversight, and live covenant monitoring.

Governing Law

English Law

Listing Venue

Vienna MTF

U.S. Counsel

DLA Piper LLP

Credit Rating Target

Rating Agency · Pending

REPORTING CADENCE

Audited Financial StatementsAnnual · Big 4
Unaudited FinancialsQuarterly
Covenant Compliance CertificateQuarterly
Independent Asset ValuationsSemi-Annual
Bondholder ReportQuarterly
Live Covenant TelemetryContinuous · Portal

KEY SERVICE PROVIDERS

TrusteeIndependent Corporate Trustee
Paying AgentInternational Clearing
AdministratorLicensed Fund Admin
Transfer AgentAppointed
U.S. CounselDLA Piper LLP
MENA CounselMatouk Bassiouny

BONDHOLDER RIGHTS

Priority of PaymentsContractual Waterfall
Information RightsFull Portal Access
Consent Threshold66⅔% for Material Changes
Put Option (EOD)Accelerated Repayment
Change of ControlBondholder Consent Required
Anti-DilutionProtected · No Subordination

EVENT OF DEFAULT TRIGGERS

Payment Default30-day cure period
Covenant Breach60-day cure period
Cross-Default$5M threshold
Insolvency EventAutomatic acceleration
Material MisrepresentationImmediate trigger
Failure to Report45-day cure period

COVENANT FRAMEWORK

LTV Limit≤ 75%
DSCR Floor≥ 1.25×
Reserve Account6 months interest
Concentration LimitNo single asset > 40%
Negative PledgeEnforced
Extension GateAll covenants must pass

COMPLIANCE & OVERSIGHT

AML / KYCFull compliance
Sanctions ScreeningOFAC / EU / UN
Tax ReportingCRS / FATCA compliant
Independent ValuationRequired · Semi-annual
Bondholder MeetingAnnual · Virtual option
Material Change ConsentWritten · 66⅔% threshold

Due Diligence — Asset Gallery

See the assets. Class A, ground-truthed.

High-resolution photography of portfolio properties. Every asset in the Alice LTL Bond is institutional-grade U.S. multifamily — the images speak for themselves.

Two Clinton Park — Aerial

Two Clinton Park — New Rochelle, NY

Twin glass towers · 400+ units · 24-hour concierge · Panoramic skyline views

Exterior · Aerial
Atlantic Station — Stamford

Atlantic Station — Stamford, CT

Twin glass towers · Institutional-scale multifamily

Atlantic Station West — Stamford

Atlantic Station West — Stamford, CT

Class A curtain-wall towers · Cloud reflections

White House — Washington DC

The White House — 1710 H St NW, DC

Luxury mixed-use · Washington DC · Evening exposure

Beverly Hills — Exterior

155 N. Crescent Dr — Beverly Hills, CA

Premier corner location · Palm-lined boulevard · Mixed-use luxury

Beverly Hills — Clubhouse

Beverly Hills — Resident Lounge

Dark walnut paneling · Designer furnishings · Private bar

Waterfront Tower Complex

Waterfront Tower Complex

Mixed-use waterfront · Transit-oriented · Iconic skyline

Novel Beach Park — Tampa

NOVEL Beach Park — Tampa, FL

Midrise luxury · Pool courtyard · Palm-lined · Sun Belt

Sutton Place — NYC

Sutton Place — 330 E. 56th St, NY

Classic brick highrise · Midtown East · Manhattan

Two Clinton Park — Lobby

Two Clinton Park — Grand Lobby

Curved timber feature wall · Polished concrete · Bespoke lighting

Harbor Landing — Lobby

Harbor Landing — Grand Lobby

Double-height · Chandelier lighting · Marble reception

Properties

9

Markets

7 MSAs

Photos

12

Class

A

NY · CT · DC · CA · TX · FL — All assets Class A U.S. multifamily · Additional images available on request

Investor Commitment

Subscribe. Commit. Fund.

Review key terms, simulate your investment return, execute your subscription commitment, and initiate wire transfer — all from this page.

Issuer

LTL MULTIFAMILY II, B.V.

Amsterdam, Netherlands · Vienna MTF

Series 1

$250,000,000

Primary distribution

Coupon

8.00%

Quarterly · Fixed · Current pay

Tenor

5 + 2 + 1

Base · Compliance-gated ext.

Upside at Maturity

45% → 55%

Base Y5 · Ext flips to 55%

Minimum

$1,000,000

Qualified Purchasers

SUBSCRIPTION AGREEMENT — COMMITMENT

Subscriptions are not yet open. The form is visible for preview only and will be activated once the opening date is confirmed.

WIRE TRANSFER — FUNDING INSTRUCTIONS

Upon commitment confirmation, fund your subscription via wire transfer to the escrow account below.

Beneficiary LTL MULTIFAMILY II, B.V.
Bank Provided upon commitment
ABA / Routing Provided upon commitment
Account No. Provided upon commitment
SWIFT Provided upon commitment
Reference ALICE-LTL-S1-[INVESTOR]

ESCROW PROTECTED

All subscription funds held in escrow until minimum close. Full wire instructions and account details provided upon countersigned subscription agreement.

1

Simulate

Use the calculator above

2

Commit

Submit subscription agreement

3

Fund

Wire to escrow account

4

Earn

8% quarterly + 45% upside

Alice LTL BondPrimary Issuance · UAE

Built for qualified UAE investors. Anchored in U.S. government-backed real estate. Aligned by structure, not by promise.

Governance
  • AXYS Capital Ltd
  • DLA Piper
  • Matouk Bassiouny
  • Morrison & Foerster
© 2026 Alice Group · Vienna MTF · USD Portal v2.0 · Apr 2026

IMPORTANT DISCLOSURES

This portal is provided for informational purposes only to persons who qualify as "Qualified Purchasers" as defined under Section 2(a)(51) of the U.S. Investment Company Act of 1940 and applicable securities legislation in the United Arab Emirates. It does not constitute an offer to sell or a solicitation of an offer to buy any security in any jurisdiction where such offer or solicitation would be unlawful.

Any investment decision must be made solely on the basis of the definitive Information Memorandum, Subscription Agreement, and related offering documents available in the Document Vault. Prospective investors should consult their own legal, tax, and financial advisors before making any investment decision.

FORWARD-LOOKING STATEMENTS: This portal contains forward-looking statements including projected returns, scenario analyses, and covenant projections. These statements are based on current expectations and assumptions that are subject to risks, uncertainties, and changes in circumstance. Actual results may differ materially from those expressed or implied. Past performance is not indicative of future results.

RISK FACTORS: Investments in private securities are speculative, illiquid, and involve a high degree of risk including the possible loss of principal. The Alice LTL Bond is not guaranteed by any government agency. FHA/GSE coverage applies to senior debt tranches only and does not extend to mezzanine or equity positions.

CONFIDENTIALITY: The contents of this portal are confidential and proprietary to Alice Group. Unauthorized reproduction, distribution, or disclosure is strictly prohibited. By accessing this portal, you agree to maintain the confidentiality of all information contained herein.

REGULATORY: Alice LTL Bond is listed on the Vienna MTF. Placement in the UAE is conducted exclusively through AXYS Capital Ltd under applicable ADGM and DIFC regulations. U.S. legal counsel: DLA Piper LLP. MENA advisory: Matouk Bassiouny. This is a Regulation S offering not registered under the U.S. Securities Act of 1933.

Minimum investment: $1,000,000 USD · Qualified Purchasers only · $1B Programmatic Bond Program (4 series × $250M over 5 years) · Series 1 currently in primary distribution.

256-bit TLS Encrypted
SOC 2 Type II Compliant
Vienna MTF Listed
DLA Piper · Legal Counsel
Rating Agency (Pending)

Keyboard Shortcuts

Overview / DashboardG then O
Investment ThesisG then T
Bond EconomicsG then E
PortfolioG then P
Document VaultG then D
Waterfall SimulatorG then W
Covenant DashboardG then C
Market BenchmarksG then B
Ask KaterineG then K
Search portal + K
Close this overlayEsc
Show shortcuts?

Session Expiring

Your session will end due to inactivity.

60
Katerine · AI Concierge
Katerine Ready
Welcome! I'm Katerine and I am thrilled you're here. I have exciting news — preliminary indications point to an investment grade "A" rating for this bond. Ask me anything and I'll speak my answer live!
Ask Katerine