PHXJAX District
Jacksonville, Florida · Offering Memorandum · 2026
PHX JAX

An 8.3-acre fully assembled, entitled, and income-producing urban district in America's fastest-growing city.

$7MEquity Offering
27%Target Net IRR
1.6×Equity Multiple
$500KMinimum Investment
5 yrTarget Hold
Scroll

Watch the Pitch

Private Investor Overview — Jacksonville Opportunity

Executive Summary

The Opportunity & Economics

PHXJAX is a fully assembled, entitled, income-producing 8.3-acre urban district in Jacksonville's fastest-growing corridor. The heavy lift is complete — land control, entitlements, incentives, and early activation — creating a clear, de-risked path to monetization.

ASSEMBLE
STABILIZE
MONETIZE
  • Assemblage, entitlements & zoning approvals completed
  • Adaptive reuse buildings delivering NOI and de-risking land
  • Vertical development via parcel sales, JVs, or merchant builds
  • Targeting phased exits 2027–2030 across six development sites

Investor Economics

Equity Raise$7M
Minimum Investment$500K
Target Net IRR27%
Equity Multiple1.6×
Capital Recovery2–3 years
Preferred Return6%
Target Hold5 years

Key Facts

8.3 acres100% owned
1.3M+ SFApproved density
830 unitsEntitled residential
$5.5MCity incentives secured
$23.2MCapital deployed
$35.3MNet Asset Value
Jacksonville Skyline

The Market

Jacksonville, Florida

Top-10 U.S. growth market with powerful institutional tailwinds.
Final entry before repricing.

~1.76M
Metro Population
And growing fast
~53%
Population Growth
Since 2001 — US Census
Top 10
Fastest-Growing City
US Census ranking
0%
State Income Tax
Major in-migration driver
#2
Hottest Job Market
Wall Street Journal 2024
4
Fortune 500 HQs
FIS, CSX, FNF, Landstar
36.4
Median Age
Young, growing workforce
22 mi
Beaches + Riverfront
World-class quality of life
15–30%
Lower Cost of Living
vs. Miami, Orlando, Atlanta
Market Acceleration

The market has turned.

  • Top 10 U.S. growth market
  • 16,000+ new residents in a single year
  • No state income tax driving relocation
Supply–Demand Imbalance

Housing shortage is severe.

  • 5,200 units absorbed vs. 2,700 under construction
  • Metro forecast to grow ~11% from 2023–2028
  • Strong renter demand with insufficient supply
Final Entry Before Repricing

Institutions are moving in.

  • 2,400+ jobs and ~$1B in relocation investment in 2025
  • $8B+ of announced and underway projects in the urban core
  • Stadium of the Future, Four Seasons, UF Downtown, Related Group
Community

Friends of PHXJAX · a 501(c)3 Nonprofit

Community. Nature. Culture.

The district Jacksonville has been waiting for.

Small Business Incubation

40+
Programs Hosted
Arts, cultural and community programming
30+
Small Businesses Supported
Through markets and direct engagement

Arts + Cultural Activation

18
Working Artists in Residence
In PHXJAX creative studios
25
New Murals Installed
Throughout the district

Youth + Education

$350K
State Appropriation
Bloom Lab — youth after-school programming in arts, agriculture, and entrepreneurship

A Fully Controlled, Entitled District

8.3 acres. 100% owned.

5+ years of assemblage work completed. The risk is already taken.

Land + Control ✓ Completed

8.3Acres100% owned land
240KSquare FeetHistoric warehouse assets acquired
$23.2MDeployedCapital deployed to date, equity + debt
5+YearsAssemblage, entitlement & activation work

Entitlements + Incentives ✓ Completed

1.3M+Sq FtMixed-use density fully approved
830Residential UnitsEntitled and approved
$5.5MCity IncentivesEconomic-development package secured
150'Max HeightsApproved vertical density

Allowed Uses

Residential
Hotel
Retail
Office
TODTransit Oriented DevelopmentDirect proximity to transit corridor
$3K/unit
Acquisition Price
$30K/unit
Current Market

A 10× gain in effective land value — already achieved

Path of Progress

$8 Billion Urban Core Pipeline

PHXJAX sits at the center of the largest wave of investment in Jacksonville's history.

$8B Urban Core Pipeline
Path of Progress — $8 Billion Project Pipeline in the Urban Core
PHXJAX

The PHXJAX Playbook

Three phases.
One clear path.

ASSEMBLE2020 – 2024
02
STABILIZE2025 – 2026
03
MONETIZE2027 – 2030
01
ASSEMBLE
2020 – 2024
Complete

Land controlled. Entitlements secured.

8.3 ac100% owned
830units entitled
1.3M+SF approved
$5.5Mcity incentives
02
STABILIZE
2025 – 2026
In Progress

Buildings live. Income generating.

116KSF activated
$1.1Mprojected NOI
8%yield-on-cost
$1Mremediation funded
03
MONETIZE
2027 – 2030
Planned

Exits execute. Capital returned.

$62.5Mgross proceeds
$30Kper unit (vs $3K)
27%target net IRR
2028capital recovery
Projected Gross Proceeds$62.5M5+ years of heavy lifting already done — investors step in at the monetization phase

District Site Layout

The Full 8.3-Acre Canvas

Six distinct development parcels, each with its own vertical program and exit strategy.

PHXJAX District Site Plan
PHXJAX District — Current Site Plan

Adaptive Reuse Activation

Generating income today.

116,000 SF of income-producing buildings actively de-risking the land while the vertical development pipeline executes. Click any building to view its leasing brochure.

48K SFCurrently Leased
116K SFTotal Activated Area
$1.1MProjected Stabilized NOI
8%Target Yield-on-Cost
Emerald Station
Operational

Emerald Station

18K SF

$20–30 PSF NNN

View Brochure
Legacy Building
Operational

Legacy Building

21K SF

$12 PSF Warehouse

View Brochure
Paint Building
Delivery Q1 2026

Paint Building

12K SF

$7 PSF Warehouse

Liberty Building
Delivery Q1 2026

Liberty Building

18K SF

$20–30 PSF NNN

View Brochure
Phoenix Building
JV Discussions

Phoenix Building

33K SF

$5.5M Valuation

View Brochure
Bunker Building
JV Discussions

Bunker Building

14K SF

$2.5M Valuation

View Brochure
Operational
Delivery Q1 2026
JV Discussions

Vertical Development Pipeline

Six sites. ~$500M upside.

Investors participate across all development sites.

Sites A & B — Core Multifamily
A+B
Advanced JV Discussions

Sites A & B — Core Multifamily

280 units · 2.1 ac

Largest site. Emerald Trail runs through.

Target: 2027

Site C — Corner Multifamily
C
Advanced JV Discussions

Site C — Corner Multifamily

220 units + retail · 1.2 ac

High-visibility entrance parcel.

Target: 2028

Site D — Affordable Housing
D
Executed Agreement

Site D — Affordable Housing

80 units (<60% AMI) · 0.8 ac

JV with Blue Sky. $2.16M valuation. $7/SF → $70/SF.

Target: Q1 2027

Site E — Hotel Pad
E
Future Phases

Site E — Hotel Pad

150-key lifestyle · 0.4 ac

Emerald Trail adjacency. Hospitality-ready site.

Target: 2029

Site F — Boutique MF / Wellness
F
Future Phases

Site F — Boutique MF / Wellness

250 units · 0.5 ac

Direct Emerald Trail frontage.

Target: 2029

PHXJAX Aerial

The Phoenix Arts & Innovation District · Jacksonville, FL

BUILD

A proven urban corridor — buildings delivered, land titled, entitlements complete.

GROW

Income-producing buildings live. Leases signed. Incentives secured. NOI generating.

UNLOCK

This final raise completes the platform and unlocks ~$500M of vertical development upside.

$7MEquity Offering
27%Target Net IRR
1.64×Equity Multiple
2–3 yrCapital Recovery

Forward Uses of Capital

Sources
Debt (Total)$7.42M
— Construction Loans$3.19M
— Bridge Loans$4.23M
Equity (This Raise)$7.00M
Total Sources$14.42M
Uses
Construction & CapEx$2.73M
Tenant Improvements$1.43M
Financing & Structure$1.06M
Debt Paydowns$7.39M
Operating Runway$1.13M
Sponsor & Platform$0.67M
Total Uses$14.42M

Net Asset Value (As-Is Basis)

Already worth 4.7× the equity invested — before this raise.

Assets
Entitled Land$28.4M
Buildings$19.9M
Grants (Risk-Adj.)$2.8M
Restricted Cash$0.8M
Total Assets$51.8M
Liabilities
Property Debt$10.7M
Portfolio Debt$3.4M
Member Loans$2.0M
Accrued Dev. Costs$0.5M
Total Liabilities$16.5M

Investor Returns

Investor Cash Flow

For a $1,000,000 investment

20262027202820292030
Net Distributions$0.52M$0.68M$0.19M$0.26M
Cumulative Cash Returned$0$0.52M$1.19M ✓$1.38M$1.64M
1.6×Gross Equity Multiple
5 yearsTarget Duration
2–3 yearsCapital Return Profile
27%Target Net IRR

Investor Return Calculator

Model your projected returns based on investment amount

$500,000
$820,000Total Projected Return
+$320,000Net Profit
1.64×Equity Multiple
27%Target Net IRR
YearAnnual DistributionCumulative
2026$500,000 invested
2027+$260,000$260,000
2028★ Break Even+$340,000$600,000
2029+$95,000$695,000
2030+$125,000$820,000

Projections based on 6% preferred return with 27% target net IRR. Actual returns may vary. This is not a guarantee of performance.

Sources of Project Proceeds

Diversified monetization across land, buildings, and recurring cash flow

Land Monetization49%$30.4M
Building Sales36%$22.6M
Operating Cash Flow7%$4.6M
JV Proceeds4%$2.5M
Public Incentives4%$2.4M
Total Gross Proceeds: $62.5M

Key Terms

VehicleFoC QOF, LLC
TypeQualified Opportunity Fund
DomicileDelaware
Fund ManagerCho Management, LLC
Dev. ManagerFuture of Cities
Equity Raise$7 million
Minimum Investment$500,000
Target CloseMarch 31, 2026
Preferred Return6.0%
Dev Fee4.5% on hard & soft costs
Asset Mgmt Fee2.0%
IRR 6–15%
35% Promote
1st Hurdle
IRR 15%+
50% Promote
2nd Hurdle
Fund Structure Diagram
PHXJAX

Why PHXJAX. Why Now.

The heavy lift is done.
The upside is ahead.

De-Risked Entry

5+ years of assemblage, entitlement, and activation work already complete. Investors step in at the monetization phase.

Income Today

116,000 SF of adaptive reuse buildings delivering NOI now, de-risking the land while vertical development executes.

Institutional Scale

$8B+ of nearby projects, Fortune 500 HQs, a stadium, and a Four Seasons validate the urban core investment thesis.

Aligned Sponsor

Future of Cities has delivered 40%+ historic IRR across prior district-scale investments in Florida.

QOF Advantage

Qualified Opportunity Fund structure offers significant capital gains tax deferral and potential elimination benefits.

Final Window

Jacksonville land is repricing. This raise is the last entry before institutional capital locks in the valuation.

Ready to Invest?

Minimum investment: $500,000. Limited to accredited investors.

Michael Weil

Investment Relations

Legal Counsel

Hoyt Hill

hoyt@salmonlegal.com
Target Close: March 31, 2026

Important Disclosures

This Executive Summary is neither an offer to sell nor a solicitation to purchase securities. It is intended solely for informational purposes and for accredited investors who have a prior substantive relationship with Future of Cities or its affiliates.

All financial projections, including but not limited to IRR, equity multiple, cash flow distributions, and net asset value estimates, are forward-looking statements based on assumptions that may not prove accurate. Actual results may differ materially. Past performance of prior investments is not indicative of future results.

Investing in real estate, private placements, and Qualified Opportunity Funds involves significant risk, including the potential loss of the entire investment. Prospective investors should carefully review all offering documents, including the Private Placement Memorandum (PPM), Operating Agreement, and Subscription Agreement, and consult with their own legal, tax, and financial advisors before making any investment decision.

Tax benefits associated with Qualified Opportunity Fund investments are subject to IRS regulations and may change. Investors should consult a qualified tax advisor regarding their individual circumstances.

Legal Counsel: Hoyt Hill · hoyt@salmonlegal.com · © 2026 Future of Cities / PHXJAX. All rights reserved.

Connect with Us