Addison Grove
Back to portfolio

Addison Grove

Frederickson, WA • 102 units • development

102
Affordable family homes
First
Fannie Mae forward commitment on recycled-capacity bonds
Family-first
Majority 2BR, 3BR, and 4BR homes

Addison Grove is a 102-unit affordable housing development in Frederickson, WA, built for working families. The project combines family-sized homes with a first-of-its-kind financing structure: mission-aligned private equity, Washington Family Housing Fund subordinate capital, tax-exempt recycled-capacity bonds, and a Fannie Mae forward commitment.

1

The Challenge

Family-sized affordable housing is difficult to finance. Most affordable projects rely on smaller units to make the economics work, leaving working families with few options near jobs, schools, and services. Addison Grove needed a product and capital structure that could support below-market rents without sacrificing durable investor returns.

2

Our Approach

  • Prioritized two-, three-, and four-bedroom homes, shared community space, ample parking, EV-ready stalls, and access to nearby schools, parks, and services
  • Paired mission-aligned private equity with catalytic subordinate financing from the Washington Family Housing Fund
  • Used tax-exempt bonds issued by WSHFC through Washington's recycled bond capacity program
  • Secured a Fannie Mae forward commitment for permanent financing at stabilization
  • Reduced financing costs and refinance risk while preserving long-term affordability
  • Created a repeatable structure for private-capital affordable housing
3

The Result

Addison Grove closed in 2026 and will deliver 102 affordable homes with long-term affordability protections. It also proved a new financing path for Washington affordable housing: a Fannie Mae forward commitment supporting tax-exempt recycled-capacity bonds, strengthened by catalytic subordinate capital. The structure lowers risk, supports family-sized homes, and can be repeated on future developments.

Location

Frederickson, WA

Project Overview

Property Description
1 building, 102 units
Majority 2BR, 3BR, and 4BR family homes
Affordability Level
  • 51 units at 50% AMI
  • 51 units at 60% AMI

Key Dates

Financial Close
2026
Groundbreaking
April 2026
Expected Opening
June 2027

Capital Structure

Capital Stack
  • Mission-aligned private equity
  • Washington Family Housing Fund (catalytic subordinate financing)
  • Tax-exempt bonds via WSHFC recycled bond capacity program
  • Fannie Mae forward commitment for permanent financing
Partners
Stifel
CBRE
Washington State Housing Finance Commission
Heritage Bank

Interested in similar opportunities?

Contact us