Investment Returns Calculator
NNG Mezz Debt Fund I
Select your membership class, choose your investment amount and term, and see your projected monthly income or compounded growth.
Step 1 — Select Your Membership Class
✓
Class B
8%
per annum
Min $50,000
Redeem after 12 months
✓
Class C
9%
per annum
Min $25,000
Redeem after 18 months
✓
Class D
10%
per annum
Min $100,000
Redeem after 24 months
All classes receive their Operating Preferred Return on a monthly basis. Members may elect to defer and compound instead.
Step 2 — Set Your Investment Parameters
Investment Amount
$
Please enter a valid amount for your selected class.
Minimum: $25,000 · Increments of $1,000
Investment Term
36 months
12 mo24 mo36 mo48 mo60 mo
Investor Members may request redemption after the class lock-up period ends (90-day notice required).
Payment Preference
Monthly payments are distributed on the 15th of the month following the month they accrue, beginning 90 days after your capital contribution.
Projected Returns
Monthly
Total Value (Principal + Monthly Income)
$127,000
Principal + All Preferred Returns
Total Return Earned
$27,000
At 9% p.a. · 36 months
Monthly Payment
$750
Each month for 36 months
Preferred Return
9.00%
Class C per annum
View Monthly Schedule
| Month | Balance | Monthly Return | Cumulative Return |
|---|
Important Disclosure: This calculator provides estimates for illustrative purposes only. Projected returns are based on the preferred return rates stated in the NNG Mezz Debt Fund I, LLC Private Offering Memorandum (September 2025). Returns are not guaranteed. This is not investment advice. Consult the full PPM and your financial advisor before investing.
Ready to Take the Next Step?
Join a growing community of savvy investors gaining access to exclusive real estate opportunities and market insights from NNG Capital Fund.
