![]() |
||||||||||||||||||||||||||||||||||||||
Exhibit B -- Specifics of the Loan |
Non-California Residents |
|||||||||||||||||||||||||||||||||||||
Loan Number: N2233
|
||||||||||||||||||||||||||||||||||||||
PROPERTY Project: DOCTOR'S HOSPICE OF GEORGIA |
TERMS
*Net of servicing |
|||||||||||||||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||||||||||||||
OPERATING STATEMENT
Note: Pro forma based on Appraiser's estimates. |
||||||||||||||||||||||||||||||||||||||
BORROWERS
|
||||||||||||||||||||||||||||||||||||||
DOCTOR'S HOSPICE OF GEORGIA George says, "There are deals that I describe as attractive hard money loans. To me - no guarantees implied - this deal looks very close to bankable. This loan looks head and shoulders less risky than our typical deal." Blackburne & Sons is pleased to present this new first security deed secured by a newly constructed, 8,848SF hospice facility on a 3.93 acre parcel located in Eatonton, Georgia. Eatonton is the county seat of Putnam County. The city is nestled in the heart of Georgia’s Lake Country, and located approximately 65 miles southeast of Atlanta, GA. The small city is rich in history. Dating back to the original incorporation in 1808, the city is named after William Eaton. The area was highly impacted during the civil war after the destruction left behind. The city and county had to rebuild what once was a thriving plantation community. Through the development of dairy farming and other agricultural efforts, the community was able to re-build and captivate tourism with the creation of Lake Sinclair and Lake Oconee. The subject property is a newly built 8,848SF hospice facility on 3.93 acre lot. The facility construction began in 2012, and was recently completed with exception of the asphalt paving of the parking lot and minor finish details. This loan will go towards the completion of the facility, and will provide capital for another location currently under construction. The operating company is an experienced hospice care facility, with 8 other locations operating throughout the state. The personal guarantors are both doctors with a combined experience of over 33 years. They have extensive experience with hospice facilities as medical directors of major national hospice companies such as Vista Care Hospice, Gentiva’s Healthfield Hospice, Portsbridge Hospice and Vitas Hospice. Improvements include reinforced concrete foundation with EIFS stucco and synthetic stone over wood frame. The single story structure is completed with composite shingle over wood truss roof and 12 HVAC units for controlled climate. The interior walls and ceilings are comprised of painted sheetrock with carpet, linoleum and ceramic tile flooring. Fluorescent lighting illuminates the patient rooms, with decorative chandeliers and wall mounted lighting in the common areas. Our borrowers are two married couples who will hold title through their corporation. The corporation tax returns for 2013 show an income of $280,350, after adding back depreciation and interest, and in 2012 the corporation reports an income of $331,742 after add backs. The corporation's 2013 tax returns were separated from another location which accounts for the reduced gross income in 2013. The second couple have a mid-credit scores of 762 and 790 and report a net worth of $7,969,000. The husband is a board certified doctor, while the wife is a nurse for the corporation. This couple reports a 2013 income of $727,981 and in 2012 they reported an income of ($109,972). They came to Blackburne for a quick close in order to complete the subject property for the scheduled opening. The anticipated closing date is March 15th, so time is of the essence. We accepted an appraisal with a prospective value at completion of $3,400,000, as of May 1, 2015. At a 10% yield and a 58.8% loan-to-value, this appears to be a very reasonable investment. Remember, all mortgage investments involve substantial risk. Please be sure to study the Rick Factors section of the Offering Circular before investing. A substantial and prolonged decline in real estate value is possible.
Blackburne & Sons Realty Capital Corporation--For more information, contact Angelica Gardner
|