Madison Waterstar
Multifamily property in Kissimmee, FL — sponsored by Madison Capital Group
All-cash 0% LTV; $100k min; $106.75M offering; built 2023; 100% master-leased; ~25% funded; on iCapital 3/2026
Show sources (13)Hide sources (13)
These links support the public record as a whole; individual details may come from different sources.
- SEC Form D/A (Madison Waterstar Orlando DST) ↗
- SEC Form D (Madison Waterstar Orlando DST) ↗
- Madison Capital Group — Madison Waterstar Orlando, DST ↗
- Madison Capital Group ↗
- Stax Capital — MCG Waterstar DST ↗
- Madison Waterstar property site ↗
- ACRE Credit ↗
- Madison Capital Group ↗
- RentCafe ↗
- Apartment List ↗
- products.staxai.com ↗
- madisoncapgroup.com ↗
- apartments.com ↗
What is this, in one paragraph?
Madison Waterstar Orlando DST is a Delaware statutory trust — a passive co-ownership vehicle whose interests can serve as 1031 replacement property.1 It holds an apartment community in Kissimmee, Florida, completed in 2023. Madison Capital Group is raising up to $106,751,437 from accredited investors — those meeting SEC income or net-worth tests — under an amended Form D filed August 13, 2025.1 Offering materials list no debt.5
Sponsor-reported, from SEC filings and cited sources.
On a 45-day clock? Find day 45 and day 180 from the sale date, then come back to this record.
What exactly is the property?
Madison Capital Group announced on January 20, 2021 that it had bought roughly 10 acres beside Disney's Animal Kingdom Lodge and would develop the apartment community it named Madison Waterstar.4 The sponsor's offering page describes eight four-story residential buildings.3 An offering-platform listing puts the purchase price at $93,440,000 with $4,250,000 of reserves.5 The Trust's SEC filings state no acquisition closing date.
- Property address
- 14535 Star Water Rd, Kissimmee, FL
- Property size
- 320 units / ~310,624 NRSF
Who is the tenant, and what's the lease?
There is no single corporate tenant: income comes from many resident leases, which the property's own FAQ page says run nine to fifteen months.6 Offering material adds that the property is subject to a master lease with an affiliate of the sponsor — a related-party arrangement — and states no term, rent, or escalations.5
How are sales going?
These are the sponsor’s own numbers. They can lag what has actually sold, and they do not confirm that interests are still available.
- Amount sold
- $1,712,283
- Reported unsold
- $105,039,154
- Investors reported
- 4
- Total offering
- $106,751,437
How is it financed, and what does it pay?
All-cash means no mortgage at the Trust level: nothing to refinance mid-hold, and no replacement debt for an exchanger who carried a loan on the property sold. ACRE Credit reported on October 23, 2024 a $58.5 million first-mortgage bridge loan to Madison Capital Group Holdings, LLC to refinance Madison Waterstar — affiliate borrowing, not Trust debt.7
- Financing
- All cash. This offering reports no mortgage debt.
Who's behind it?
Madison Capital Group developed this property before placing it in a DST. The Form D names Madison Capital DST Manager, LLC as sponsor of the issuer, Madison Waterstar JV, LLC as depositor, and Madison Waterstar Orlando Manager, LLC as signatory trustee.1 On March 25, 2026 the sponsor said this Trust was among three strategies added to iCapital Marketplace, an adviser platform.8 SQX Alts reported on August 25, 2026 that the firm closed its eighth and ninth bonus-depreciation funds earlier in 2026, raising more than $100 million between them.
- Sponsor
- Madison Capital Group
- May convert to a REIT
- No
- Offerings from this sponsor
- 6 active / 12 total offerings from Madison Capital Group
Reported by the sponsor. Top1031 does not independently audit sponsor-reported figures.
What does the paperwork say?
The Trust filed its initial exempt-offering notice and an amendment on the same day; the amendment left the total offering amount unchanged while updating the reported sales figures. It is offered under the private-placement rule that permits public advertising, provided the sponsor verifies each investor's accredited status rather than accepting self-certification.
- Form D filedFirst and latest filing on record.
- Legal Trust name
- Madison Waterstar Orlando DST
- Filings on record
- 2
- How it may be offered
- Rule 506(c)May be advertised publicly. Every buyer’s accredited status must be verified.
- Source filing
- Read the filings on SEC EDGAR
A Form D is the notice a sponsor files when it starts raising money. A Form D filing does not mean the SEC approved, endorsed, or verified the offering.
DST interests are illiquid private securities. You may lose some or all of your investment. Distributions, tax treatment, and exit timing are not guaranteed. Review the current Private Placement Memorandum before investing.
Common questions
Is Madison Waterstar still raising money?
The sponsor’s SEC filings show the offering raising money within the past 15 months. A filing does not by itself confirm you can still buy in.
Where does Top1031 get the data for Madison Waterstar?
Top1031 builds this record from the sponsor’s own SEC filings and cited sponsor disclosures. Filings can lag what is happening now. A Form D filing does not mean the SEC approved, endorsed, or verified the offering.
Is this Trust still open to new investors?
Yes — Madison Waterstar Orlando DST is raising. The most recent amended Form D on record was filed August 13, 2025 and reports a total offering amount of $106,751,437.[1] The initial Form D reported a first sale on July 23, 2025 and a $25,000 minimum investment.[2] On March 25, 2026 Madison Capital Group announced the Trust had been made available through iCapital Marketplace; that is a sponsor statement and does not by itself establish that interests remain available today.[8] Sales progress to date appears in the sales section of this page.
Does this DST use mortgage debt?
No mortgage appears at the Trust level. An offering-platform listing states total equity of $106,751,437 and total debt of $0.[5] For a 1031 exchanger that matters: a debt-free Trust supplies no replacement debt, so an investor who paid off a mortgage on the relinquished property may need other means to match that debt or else recognize boot. Separately, ACRE Credit reported on October 23, 2024 a $58.5 million first-mortgage bridge loan to Madison Capital Group Holdings, LLC to refinance Madison Waterstar — that borrower is a sponsor affiliate, not the DST issuer, and no primary loan record tying that borrowing to the Trust was identified.[7]
Who is the tenant, and who runs the property?
There is no single corporate tenant; this is an apartment community, and the property's FAQ page offers resident lease terms of nine to fifteen months subject to availability and daily pricing.[6] Offering material states the property is subject to a master lease with an affiliate of the sponsor but names no master lessee and gives no master-lease term.[5] RentCafe identifies Madison Capital Group as the property manager.[9] Apartment List showed 54 available units as of September 10, 2026 — an availability count, not a property-wide occupancy rate.[10]
What do the offering materials say the property cost?
An offering-platform listing states a purchase price of $93,440,000 and reserves of $4,250,000, against total equity of $106,751,437 with no debt.[5] The Trust's SEC filings state the offering amount but no purchase price, no reserve figure, and no closing date, so the price and reserves rest on sponsor-supplied disclosure rather than a public closing record. The private placement memorandum — the offering's governing disclosure document — controls the actual sources and uses.
Can this Trust convert into a REIT later?
The record shows no REIT conversion feature — no 721/UPREIT exit, meaning an exchange of DST interests for operating-partnership units in a real estate investment trust. Absent that path, the expected outcome is an eventual sale of the property, after which investors may attempt another 1031 exchange. The private placement memorandum controls what exit options the sponsor may pursue.
What does the public record not settle about this Trust?
Several things. The SEC filings state no purchase price, no reserves, no master-lease terms or named master lessee, no occupancy percentage, and no acquisition closing date. The January 20, 2021 sponsor announcement covers the land purchase and development plan only, and its date is not an acquisition or closing date for the Trust.[4] The October 23, 2024 ACRE Credit report identifies a sponsor affiliate as borrower rather than the Trust.[7] And a Form D is an issuer notice of an exempt offering, not an SEC review or approval.