Investor Update
The Westerly · Pewaukee, WI
Contact investor@matterdevelops.com if you need access.
Matter Development
ICAP Development
Investor Update · Development Lease Up

The Westerly
Pewaukee

409 Swan Rd  ·  Pewaukee, WI  ·  Quarter II 2026

138 Units
Total Community Size
67 · 55 · 16
IL · AL · MC Units
Apr 2025
Opening Date
The Westerly Pewaukee — Exterior
Scroll to explore
Asset Overview

An award-winning senior living continuum of care
in Wisconsin's Lake Country.

The Westerly — Indoor Pool
Resort-style indoor pool, open year-round for residents
The Westerly — Lobby
Welcoming lobby with wayfinding to community amenities
The Westerly — Library & Game Room
Library and game room, a favorite gathering spot
★ Recognition
Milwaukee Business Journal — Best Senior Living Community, New Construction (2026 Real Estate Awards)
★ Recognition
The Daily Reporter — Top Projects Honoree, recognizing Wisconsin's top construction projects (2026 Award)
Community
The WesterlyIndependent Living · Assisted Living · Memory Care
Location
409 Swan Rd, Pewaukee, WI ↗ Lake Country submarket — Waukesha County
Total Units
138 Units67 IL · 45 AL · 10 High-Acuity AL · 16 MC
Opening Date
April 2025Approx. 1.2 years of operating history as of Quarter II 2026
Ownership & Management
Matter Developmentmatterdevelops.com ↗ICAP Developmenticap-dev.com ↗Co-developers & sponsorsKoru Health (KMJV Operation LLC)Operator
Balance Sheet Summary
$46.3MTotal transaction basis$31.5MJohnson Bank debt; interest-only until 12/21/26 at a blended rate of ~7.30% (rate swap); matures 12/21/26 with a 36-month extension option
Current Operations

Operating performance through a successful
lease-up in process.

Current Occupancy
75.4%
104 of 138 units occupied as of the current reporting month (rent roll, physical occupancy).
★ Deposits Secured for 117 Units · 84.8%
Annualized NOI (Current Qtr.)
$2.85M
40.9% operating margin on the current quarter's revenue of $1.74M, annualized.
Lease-Up Progress by Area
Independent Living (IL)65 of 71 units · 91.5%
Assisted Living (AL)24 of 51 units · 47.1%
Memory Care (MC)15 of 16 units · 93.8%
Year-to-Date Performance — Current Year
YTD Revenue
$3.08M
Year-to-date, +3.2% vs. budget
YTD Operating Expenses
$1.93M
62.7% of revenue, +2.3% over budget
YTD Net Operating Income
$1.15M
37.3% margin, +4.7% vs. budget
Actual Quarterly Performance Two Quarters Ago Prior Quarter Current Quarter
Total Revenue $1,074,525 $1,343,675 $1,737,795
Operating Expenses $1,008,974 $905,448 $1,026,233
Net Operating Income $65,550 $438,228 $711,562
NOI Growth (QoQ) +568.5% +62.4%
Operations Highlights

Progressing through lease-up, with a clear
path to stabilization.

Forward Leasing Target
Positive

Beyond Q2 ending occupancy, 13 signed leases are pending move-in dates in early Q3, bringing effective occupancy to 117 units. Management continues to prioritize AL lease-up, where 27 of 51 units remain available.

Revenue Mix
Strong

Revenue mix remains 100% private pay, with no reliance on Medicaid or other government reimbursement — supporting rate stability and a cleaner underwriting profile as the community stabilizes.

DHS License Status
Pending

The community's highest-level assisted living license remains pending with the Department of Health Services, but we have received more direct communication from them recently and are now more optimistic about the issuance of the license within 30-days. As discussed previously, the delay affects only a small 10-unit wing.

Staffing & Operations
On Track

All key department-head positions are filled, and Management continues to hire and train for AL and MC operations as occupancy grows. Overtime as a share of labor cost ticked up slightly to support new move-ins, while employee turnover remains very low.

Distribution Status
Building Reserves

No distributions have been made to date. The property has been building up cash and expects to be in a position to begin distributions once it satisfies the loan covenant required by the Company's lender.

NOI Momentum
Accelerating

Net operating income grew 62.4% quarter-over-quarter to $711,562, with operating margin expanding to 40.9% as revenue scaled faster than fixed and variable expenses.

Questions? Reach out directly.
Matter Development & ICAP Development
Matter Development — 2675 N Mayfair Road, Suite 200  ·  Wauwatosa, WI 53226
ICAP Development — 1830 N Hubbard St, Suite 700  ·  Milwaukee, WI 53212
Managing Director & Founder, Matter Development
Aaron R. Matter
414-409-1295
aaron@matterdevelops.com
Managing Partner, ICAP Development
Brian R. Adamson
414-412-8633
brian.adamson@icap-dev.com