This document is furnished solely for the purpose of considering investment in the property described herein. Enter the access code to continue.
Need access? Contact erik@nowcitylabs.com
Confidential Investment Summary
In Salem, Oregon, the under-appreciated and growing capital, Now City is catalyzing the transformation of an aging light-industrial corridor into a high-density, mixed-use innovation and entertainment district. The City has already rezoned the area to support this shift, creating a rare window where land use, policy, and market momentum are aligned.
Now City's strategy begins with an incrementally phased 5.29-acre mixed-use development (Phase One) and scales through the formation of a Qualified Opportunity Fund to assemble up to 40 acres, activate regional mobility and landmark attractions, and deploy a new generation of regenerative urban infrastructure across the district.
Regionally, the project is strategically aligned with Oregon's expanding Silicon Forest innovation economy, including Oregon State University in nearby Corvallis, home to the Jen-Hsun Huang and Lori Mills Huang Collaborative Innovation Complex for AI, robotics, semiconductors, climate science, and ag-tech.
West Salem 18.5-acre financial projections
Phase 1A capital requirement — uses for the next 18–24 months:
Assuming $3.6 million invested and 5-year hold
Unlocking district-scale value that individual parcels can't access — a coordinated district growth vehicle that improves economic vitality, human well-being, and environmental performance at once.
Designed for early value realization through refinancings and JV recaps, with full OZ optimization at 10+ years. Multiple capital pathways — OZ fund, strategic equity, bridge + equity, HUD financing, and a hybrid stack — are detailed in the Business Plan capital formation strategy.
Now City West Salem is a next-generation urban district designed for everyday vitality, prosperity, and long-term resilience — integrating housing, work, play, food, wellness, and mobility into a connected daily experience.


Per the 10-Year Phased Development Business Plan — each phase is sequenced as absorption and revenue justify expansion.
Mark May Parcel · 740 Bassett St NW
300 Patterson St NW
400 Patterson St NW
809 Edgewater St NW
Phase 0 (site control, due diligence & capital formation) and Phase 0B (West Salem Works interim activation) precede and de-risk vertical development — see the Business Plan.
A 2.3-acre Scandinavian courtyard block with Japanese garden philosophy. Inspired by Copenhagen's courtyard urbanism and Japanese spatial calm, the block creates family-friendly density with a quiet interior garden and walkable retail edges.



| Type | SF/Unit (NRA) | Beds | Units |
|---|---|---|---|
| Studio | 400 | 1 | 10 |
| Jr. 1 BR | 525 | 1 | 20 |
| 1 BR | 625 | 1 | 80 |
| 1 BR + Office | 725 | 1 | 20 |
| 2 BR | 900 | 2 | 50 |
| 2 BR + Office | 1,100 | 2 | 17 |
| 3 BR | 1,300 | 3 | 3 |
| Total Units | 200 |
Massing study only
| Type | SF/Unit (NRA) | Beds | Units |
|---|---|---|---|
| Studio | 400 | 1 | 19 |
| Jr. 1 BR | 525 | 1 | 38 |
| 1 BR | 625 | 1 | 152 |
| 1 BR + Office | 725 | 1 | 38 |
| 2 BR | 900 | 2 | 95 |
| 2 BR + Office | 1,100 | 2 | 33 |
| 3 BR | 1,300 | 3 | 5 |
| Total Units | 380 |
Massing study only
Phase 1 is structured as a disciplined, revenue-generating entry point that validates demand, underwriting, and execution ahead of district-scale expansion.
Nature, access, and undervalued quality of life. Salem sits at the heart of the Willamette River Valley, one of the most livable and productive regions in the U.S. — rare proximity to world-class nature, a growing innovation economy, and a lower-cost, under-recognized lifestyle advantage.
State capitals like Austin saw rents nearly double in 10 years; Denver grew 32% in 5 years. With property values more than doubled in those markets, Salem is next.
The district sits at the nexus of Salem's growth corridor.
Wallace Road carries 30,000+ daily trips, linking directly to downtown Salem.
Within 3 miles, 5,300 businesses employ over 63,000 workers, providing both renter households and daytime audiences for retail and events.
Over 51,000 people within 1.5 miles — a vital base for local vibrance, events and retail activity.
As OSU graduates hundreds of AI, robotics, and materials science professionals into Oregon's economy starting in 2026, Now City West Salem will be ready with housing, flex office & lab space, and cultural amenities designed to capture and retain this talent — ensuring Salem becomes not only Oregon's capital, but also a magnet for its innovation economy.
Underwriting reflects a conservative base case. Pre-development value-add strategies are activated to improve returns for GPs and LPs beyond the modeled base.
2.3 acres of 5.29 acres at 740 Bassett St NW
5.29 acres at 740 Bassett St NW — aligns strategic capital partners around tangible assets, operating cash flow, and priority access to future district phases
| Sources of Capital | Amount | Per GSF | Per Unit | % of Total |
|---|---|---|---|---|
| Debt | $46,181,023 | $176 | $222,024 | 65.72% |
| Grants | $1,000,000 | $4 | $4,808 | 1.42% |
| Sales proceeds | $0 | $0 | $0 | 0.00% |
| Total Equity | $23,083,387 | $88.1 | $110,978 | 32.85% |
| — LP Equity | $18,621,719 | $71 | $89,527 | 26.50% |
| — Co-GP Equity | $4,461,668 | $17 | $21,450 | 6.35% |
| Total Sources | $70,264,410 | $268 | $337,810 | 100.00% |
| Uses of Capital | Amount | Per GSF | Per Unit | % of Total |
|---|---|---|---|---|
| Pre-Development Cost | $4,000,000 | $15 | $19,231 | 5.69% |
| Land Development Costs | $1,040,000 | $4 | $5,000 | 1.48% |
| Hard Costs | $45,624,620 | $174 | $219,349 | 64.93% |
| Contingency (10.0%) | $4,562,462 | $17.4 | $21,935 | 6.49% |
| Soft Costs | $8,320,853 | $32 | $40,004 | 11.84% |
| Other Costs | $504,380 | $2 | $2,425 | 0.72% |
| Financing Costs | $6,212,094 | $24 | $29,866 | 8.84% |
| Total Uses | $70,264,410 | $268.0 | $337,810 | 100.00% |
| Sources of Capital | Amount | Per GSF | Per Unit | % of Total |
|---|---|---|---|---|
| Debt | $96,184,392 | $168 | $229,010 | 66.93% |
| Grants | $1,000,000 | $2 | $2,381 | 0.70% |
| Sales proceeds | $0 | $0 | $0 | 0.00% |
| Total Equity | $46,522,800 | $81 | $110,769 | 32.37% |
| — LP Equity | $38,092,344 | $66 | $90,696 | 26.51% |
| — Co-GP Equity | $8,430,456 | $15 | $20,073 | 5.87% |
| Total Sources | $143,707,191 | $251 | $342,160 | 100.00% |
| Uses of Capital | Amount | Per GSF | Per Unit | % of Total |
|---|---|---|---|---|
| Pre-Development Cost | $7,500,000 | $13 | $17,857 | 5.22% |
| Land Development Costs | $2,600,000 | $5 | $6,190 | 1.81% |
| Hard Costs | $93,293,520 | $163 | $222,127 | 64.92% |
| Contingency (10.0%) | $9,329,352 | $16 | $22,213 | 6.49% |
| Soft Costs | $17,046,717 | $30 | $40,587 | 11.86% |
| Other Costs | $1,031,360 | $2 | $2,456 | 0.72% |
| Financing Costs | $12,906,243 | $23 | $30,729 | 8.98% |
| Total Uses | $143,707,191 | $251 | $342,160 | 100.00% |
| Exit Cap Rate (Overall) | 4.12% | 4.62% | 5.13% · Base | 5.63% | 6.13% |
|---|---|---|---|---|---|
| Exit Cap Rate — Commercial | 6% | 7% | 7% | 8% | 8% |
| Exit Cap Rate — Residential | 4% | 4.5% | 5% | 5.5% | 6% |
| Exit Year Revenue | $6,613,674 | ||||
| (Less: Operating Expenses) | -$1,699,263 | ||||
| Exit Year NOI | $4,914,412 | ||||
| Stabilized NOI | $5,062,001 | ||||
| Gross Sales Proceeds | $119,355,763 | $106,333,637 | $95,885,127 | $87,313,940 | $80,154,596 |
| (Less: Sales Costs) | -$1,193,558 | -$1,063,336 | -$958,851 | -$873,139 | -$801,546 |
| Net Exit Value | $118,162,205 | $105,270,301 | $94,926,276 | $86,440,801 | $79,353,050 |
| (Less: Permanent Loan Payoff at Exit) | -$47,583,302 | ||||
| Net Proceeds from Exit | $70,578,903 | $57,686,999 | $47,342,974 | $38,857,499 | $31,769,748 |
| Plus: Operating Cash Flows after Financing | $6,102,530 | ||||
| (Less: Equity) | -$23,083,387 | ||||
| Net Profit | $53,598,047 | $40,706,142 | $30,362,118 | $21,876,642 | $14,788,892 |
| Levered IRR | 45.31% | 37.54% | 30.40% | 23.70% | 17.29% |
| Levered Equity Multiple | 3.3x | 2.8x | 2.3x | 1.9x | 1.6x |
| Exit Cap Rate (Overall) | 4.24% | 4.75% | 5.26% · Base | 5.76% | 6.27% |
|---|---|---|---|---|---|
| Exit Cap Rate — Commercial | 6% | 6.5% | 7% | 7.5% | 8% |
| Exit Cap Rate — Residential | 4.00% | 4.50% | 5.00% | 5.50% | 6.00% |
| Exit Year Revenue | $13,731,904 | ||||
| (Less: Operating Expenses) | -$3,446,513 | ||||
| Exit Year NOI | $10,285,391 | ||||
| Stabilized NOI | $10,594,430 | ||||
| Gross Sales Proceeds | $242,575,457 | $216,618,138 | $195,724,288 | $178,536,233 | $164,143,525 |
| (Less: Sales Costs) | -$2,425,755 | -$2,166,181 | -$1,957,243 | -$1,785,362 | -$1,641,435 |
| Net Exit Value | $240,149,703 | $214,451,956 | $193,767,045 | $176,750,871 | $162,502,089 |
| (Less: Permanent Loan Payoff at Exit) | -$97,390,237 | ||||
| Net Proceeds from Exit | $142,759,466 | $117,061,720 | $96,376,808 | $79,360,635 | $65,111,853 |
| Plus: Operating Cash Flows after Financing | $12,857,215 | ||||
| (Less: Equity) | -$46,522,800 | ||||
| Net Profit | $109,093,881 | $83,396,135 | $62,711,224 | $45,695,050 | $31,446,268 |
| Levered IRR | 45.7% | 38.07% | 31.04% | 24.44% | 18.13% |
| Levered Equity Multiple | 3.3x | 2.8x | 2.3x | 2.0x | 1.7x |
Base case shaded. Columns: change variable, dollar difference, delta, project IRR, average LP cash-on-cash, LP IRR, LP multiple, LP profit, GP profit.
| Hard Cost | Diff | Delta | Project IRR | Avg LP CoC | LP IRR | LP Multiple | LP Profit | GP Profit |
|---|---|---|---|---|---|---|---|---|
| $50,022,389 | $2,382,019 | +5% | 27.36% | 7% | 30.1% | 1.9x | $18,462,782 | $8,616,926 |
| $48,831,379 | $1,191,009 | +3% | 28.88% | 8% | 31.8% | 2.0x | $19,488,492 | $9,232,420 |
| $47,640,370 | $0 | 0% | 30.40% | 8% | 33.5% | 2.1x | $20,514,202 | $9,847,915 |
| $46,449,361 | -$1,191,009 | -2.50% | 31.92% | 8.30% | 35.1% | 2.2x | $21,539,912 | $10,463,410 |
| $45,258,352 | -$2,382,019 | -5.00% | 33.44% | 8.60% | 36.8% | 2.3x | $22,565,622 | $11,078,904 |
| OpEx | Diff | Delta | Project IRR | Avg LP CoC | LP IRR | LP Multiple | LP Profit | GP Profit |
|---|---|---|---|---|---|---|---|---|
| $4,633,390 | $421,217 | +10% | 28% | 8% | 30.4% | 2.0x | $18,462,782 | $8,666,165 |
| $4,422,782 | $210,609 | +5% | 29% | 8% | 31.9% | 2.0x | $19,488,492 | $9,257,040 |
| $4,212,173 | $0 | 0% | 30.4% | 8% | 33.5% | 2.1x | $20,514,202 | $9,847,915 |
| $4,001,564 | -$210,609 | -5.00% | 31.62% | 8.20% | 35.0% | 2.1x | $21,539,912 | $10,438,790 |
| $3,790,956 | -$421,217 | -10.00% | 32.83% | 8.50% | 36.5% | 2.2x | $22,565,622 | $11,029,665 |
| Rents | Diff | Delta | Project IRR | Avg LP CoC | LP IRR | LP Multiple | LP Profit | GP Profit |
|---|---|---|---|---|---|---|---|---|
| $5,364,219 | -$282,327 | -5% | 28% | 8% | 30.4% | 2.0x | $18,462,782 | $8,764,644 |
| $5,505,382 | -$141,164 | -2% | 29% | 8% | 31.9% | 2.0x | $19,488,492 | $9,306,280 |
| $5,646,546 | $0 | 0% | 30.4% | 8% | 33.5% | 2.1x | $20,514,202 | $9,847,915 |
| $5,787,710 | $141,164 | +2.50% | 31.54% | 8.20% | 35.0% | 2.2x | $21,539,912 | $10,389,550 |
| $5,928,873 | $282,327 | +5.00% | 32.68% | 8.50% | 36.5% | 2.2x | $22,565,622 | $10,931,186 |
| Vacancy | Diff | Delta | Project IRR | Avg LP CoC | LP IRR | LP Multiple | LP Profit | GP Profit |
|---|---|---|---|---|---|---|---|---|
| 10% | n/a | +6% | 26% | 7% | 27.8% | 1.8x | $16,821,646 | $7,779,853 |
| 7.5% | n/a | +4% | 28% | 7% | 30.2% | 2.0x | $18,360,211 | $8,641,545 |
| 5% | n/a | +1% | 30.4% | 8% | 33.5% | 2.1x | $20,514,202 | $9,847,915 |
| 2.5% | n/a | -1.50% | 31.54% | 8.20% | 34.9% | 2.2x | $21,437,341 | $10,364,931 |
| 0% | n/a | -4.00% | 33.44% | 8.60% | 37.2% | 2.3x | $22,975,906 | $11,226,623 |
| Rate | Diff | Delta | Project IRR | Avg LP CoC | LP IRR | LP Multiple | LP Profit | GP Profit |
|---|---|---|---|---|---|---|---|---|
| 8% | +100 bps | +1% | 30% | 8% | 32.9% | 2.1x | $20,144,946 | $9,631,261 |
| 7.5% | +50 bps | +1% | 30% | 8% | 33.2% | 2.1x | $20,329,574 | $9,739,588 |
| 7% | 0 bps | 0% | 30.4% | 8% | 33.5% | 2.1x | $20,514,202 | $9,847,915 |
| 6.5% | -50 bps | -0.50% | 30.58% | 8.00% | 33.7% | 2.1x | $20,698,830 | $9,956,242 |
| 6% | -100 bps | -1.00% | 30.76% | 8.10% | 34.0% | 2.1x | $20,883,458 | $10,064,569 |
| Rate | Diff | Delta | Project IRR | Avg LP CoC | LP IRR | LP Multiple | LP Profit | GP Profit |
|---|---|---|---|---|---|---|---|---|
| 8% | +100 bps | +1% | 30% | 8% | 21.4% | 2.1x | $20,062,890 | $9,572,173 |
| 7.5% | +50 bps | +1% | 30% | 8% | 21.6% | 2.1x | $20,288,546 | $9,710,044 |
| 7% | 0 bps | 0% | 30.4% | 8% | 33.5% | 2.1x | $20,514,202 | $9,847,915 |
| 6.5% | -50 bps | -0.50% | 30.63% | 8.10% | 22.0% | 2.1x | $20,739,858 | $9,985,786 |
| 6% | -100 bps | -1.00% | 30.86% | 8.10% | 22.2% | 2.1x | $20,965,514 | $10,123,657 |
The development plan follows the value creation sequence set out in the 10-Year Phased Development Business Plan: Control Land → Create Value → Build Catalyst Phase → Expand District → Stabilize → Exit.
Now City's mission is to accelerate the transition to regenerative, resilient, and equitable communities and cities.
Restore the natural systems that sustain daily life (clean air, water, soil, and food), improving personal health while rebuilding ecological function at the neighborhood and district scale.
Homes, mobility, energy, food, and social systems are designed to perform under stress (climate and economic disruption), strengthening household security and community-wide stability.
Designing around the realities of caregiving, childhood, aging, mobility independence, and access to opportunity improves daily life for individuals while creating more stable, connected, and inclusive communities for all.
Now City West Salem is designed to quietly become a resilience hub — not through emergency labeling, but through everyday civic life. By anchoring the district in shared gathering, local infrastructure, and walkable access to daily needs, resilience emerges naturally as a byproduct of good urban design.
A living innovation framework to design, test, and scale urban+rural circular food systems. By linking regenerative agriculture, food logistics, local markets, waste recovery, and community participation, the district becomes a real-world platform for proving what truly resilient food economies look like.
At first glance, "Regenerative AI" may sound like an oxymoron. We believe it reflects the work ahead: redirecting powerful digital tools toward the healing and long-term resilience of living systems. West Salem is imagined as an innovation district made to incubate a new generation of graduates, founders, and community leaders in applying AI in ways that restore ecological health and strengthen human wellbeing — directly within the fabric of daily life.
Not just parks or green decoration — treating landscape as living infrastructure: integrated ecology, climate adaptation, social systems, and public health. It means designing with nature's logic, not tacking nature onto development.
Communities designed around the daily realities of women, children, and aging adults consistently outperform conventional development on health, safety, stability, and long-term value. By prioritizing care economies, mobility independence, social connection, and lifelong housing, Now City West Salem uses a women-first lens to create places that work better for everyone.
To attract young people and the young at heart, Now City West Salem is envisioned as a place of wonder, movement, meaning, and opportunity. Landmark experiences, immersive nature-based play, seamless regional connection, and access to high-value careers come together to create a district people travel to — and choose to stay in.


Now City operates as a district strategy and systems integrator, supported by a growing bench of development, construction, infrastructure, and operating partners. This model allows Phase 1 and early district phases to be executed by experienced local and regional teams with direct market knowledge, while Now City maintains continuity of vision, performance standards, and long-term district control. As the platform scales, execution capacity scales with it — through joint ventures, operating partnerships, and institutional collaborators aligned with district-level outcomes.
Erik is a systems thinker focused on aligning capital, design, and operations into development that is financially viable, operationally sound, and grounded in care. He brings 30 years of property operations and 20 years in technology, business development, and startup leadership.
Ritchie leads design, development, and operations. B.Architecture from Carnegie Mellon, MS in Architecture and Urban Design from Columbia, MBA candidate at Johns Hopkins. Previously a mobility planner at Lyft in New York, where he led bike-share expansion, and later supported capital raise and development of a 1,000-unit multifamily mixed-use project in NYC.
Brianna is a securities and real-estate attorney and Managing Partner of Keiretsu Law. Her practice spans equity and debt securities offerings, fund formation, and innovative financing structures. Her background in public finance is a particular advantage for navigating public-private partnerships and municipal finance.
We work with senior advisors whose expertise is directly load-bearing for the work.
Michael is an economist, attorney, and one of the architects of the 2012 JOBS Act. Adjunct Professor at Bard Business School and author of Put Your Money Where Your Life Is, The Local Economy Solution, and others. He advises Now City on community-rooted ownership, local capital formation, and finance models that keep wealth in place.
Neal, FAIA, FCNU, directs the western U.S. urban and architectural design practice at Torti Gallas. His work focuses on master plans, form-based codes, and the public realm — especially the revitalization of declining urban centers, brownfields, and aging suburbs. He advises Now City on urbanism, master planning, and entitlement strategy.
AI-native development, advanced modeling, data intelligence, automation, and modern delivery methods reduce design friction, compress timelines, lower soft costs, and provide the reporting backbone institutional capital now requires.
Wellness, prosperity, and ecology data-driven community design.
Modern methods that reduce cost, shorten schedules & minimize waste.
Integrated energy, water & mobility systems that cut OpEx & boost resilience.
Stacked incentives + carbon & brand capital to enhance returns.
All projections were made based on certain assumptions regarding revenues and costs of the project, among other things, which may not equate to actual results. Although the Manager believes these assumptions to be reasonable, actual results will differ from the Manager's assumptions and related projections may differ materially. A prospective investor, together with his or her financial and legal advisers, should independently evaluate the reasonableness of any assumptions or projections and should not place undue or significant weight on any projections by the Manager or any other persons related to the Manager. This presentation does not constitute an offer to buy or sell securities. Prospective investors should not rely in whole or in part on this presentation. An offering can only be made pursuant to delivery of a private placement memorandum and receipt of investment related documentation. The offer to invest in the securities and the sale thereof has not been registered under the Securities Act, or any state securities act. The securities are being offered and sold in reliance on exemptions from the registration requirements of such acts. These securities are being offered and sold only to bona fide residents of the states in which such exemption is available, who can meet certain requirements, including net worth and income requirements, and who purchase the securities without a view to distribution or resale.
All statements contained herein may constitute "forward-looking statements." Forward-looking statements are generally identifiable by the use of the words "may," "should," "plan," "expect," "anticipate," "estimate," "believe," "intend," "project," "goal," or "target" or the negative of these words or other variations of these words or comparable terminology. Forward-looking statements are based on current expectations and involve a number of known and unknown risks, uncertainties and other factors, many of which are beyond the Manager's control, that could cause the project's or its actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. No representation is made or assurance given that such statements or views are correct or that the objectives of the Manager will be achieved. You should not place undue reliance on forward-looking statements and no responsibility is accepted by the Manager or any of its directors, officers, employees, agents or advisers, or any other person in respect thereof. The Manager does not undertake to publicly update or revise any forward-looking statements that may be made herein, whether as a result of new information, future events or otherwise.
The material contained in this document is confidential, furnished solely for the purpose of considering investment in the property described herein and is not to be copied and/or used for any purpose or made available to any other person without the written consent of the Manager. In accepting this, the recipient agrees to keep all material contained herein confidential.