Exhibit B -- Specifics of the Loan |
Non-California Residents |
|||||||||||||||||||||||||||||||||||||||
Loan Number: N2555
|
||||||||||||||||||||||||||||||||||||||||
PROPERTY Project: Perryton Industrial | TERMS
*Net of servicing
|
|||||||||||||||||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||||||||||||||||
OPERATING STATEMENT - COMBINED
|
||||||||||||||||||||||||||||||||||||||||
BORROWERS
|
||||||||||||||||||||||||||||||||||||||||
PERRYTON INDUSTRIAL Angela says, “In my experience, seasoned investors usually have narrowed down their “must-have terms” when considering a private-money offering. If you are one of those investors, this particular trust deed offering may touch on one, or many, of those. Some of the highlights of this offering are (1) the LTV is low, i.e. 33.3% (based on an AS-IS fee simple appraisal), (2) the appraised value is supported by a drive-by, broker professional opinion, (3) the loan is personally guaranteed by two husband/wife couples, each with credit of 667/607 and 791/803, and (4) subject property is located in Texas, which is a Deed of Trust state. If you have yet to clearly define your “must-have terms”, that is ok! Please read George’s Advice of Successful Investing found at the bottom of this offering. His wise counsel may be the missing piece in determining if this offering is a fit for your portfolio.” Blackburne & Sons is pleased to present this new first trust deed secured by 5.141 acres, improved with 47,810SF of office, warehouse and truck shop space in a smaller community known as Perryton, Texas. The purpose of this first trust deed is to refinance the existing loan. Borrowers will be required to come to closing with an estimated $24,488.70 cash, to bridge the gap between this new loan and the payoff of the existing lien. COUNTY and CITY INFORMATION Ochiltree County is located in northern Texas, bordering Oklahoma. The county seat, and only city, is Perryton. There are two smaller communities in the county, Farnsworth and Waka, located southwest of Perryton along State Highway 15. As of 2016, Ochiltree County had an estimated population of 10,306. Perryton, the county seat, lies seven miles south of the Oklahoma Panhandle border and the surrounding area is often referred to as the Great Wheat Belt of the Southwest. The population was 8,802 at the 2010 census. State Highway 15 provides service from the smaller communities southwest of Perryton and on to other communities in the extreme northeastern panhandle. SUBJECT PROPERTY DETAILS The subject neighborhood is located in eastern part of Perryton. Light industrial land uses predominate, i.e. oil production and servicing companies, transportation and agricultural equipment servicing businesses and light manufacturing. Vacant land is available in the neighborhood. Improvements on the 5.141 acres consists of a total 47,810SF of combined office, warehouse and truck shop space. Four buildings make up the total improvements; a 3,215SF wood frame office building, a 3,075sf metal truck shop, a 6,000SF truck maintenance shop and a 35,520SF metal warehouse. Each of these buildings are described in greater detail below. Metal Warehouse – The largest of all the building, this 35,020SF building is partitioned into hull storage space and a machinery housing area. A five-bay, recessed truck loading dock is located at the southeast corner of the building. According to the appraiser, condition and maintenance are average to fair. BORROWER SUMMARY Title to this owner occupied property is held through a Texas limited liability company (LLC). This loan will be personally guaranteed by two husband and wife couples, who are related by marriage. The LLC is a real estate holding company and generated taxable income of $24,781 in 2018 and $8,426 in 2017. The first married couple includes a company president and teacher. They reported a taxable income of $204,100 in 2018 and $104,431 in 2017, and have mid-credit scores of 667 and 607, respectively. The second married couple are employed as a secretary/treasurer and real estate agent. They reported a taxable income of ($606,584) in 2018 and ($383,343) in 2017. These guarantors have a mid-credit scores of 791 and 803, respectively. Losses for these tax years are attributed to two outside businesses owned by the guarantors. Letter of explanation will be provided in the due diligence package. Combined, both couples have a reported net worth of $3,189,120. VALUATION SUMMARY A local, state-certified appraiser was engaged who valued this property at $1,200,000 AS-IS. We also engaged a local commercial broker who drove by the subject property and performed an as-is opinion of value, concluding a value of $1,123,535. At an 8.0% yield to the investors, and a 33.3% LTV (Appraised Value), this appears to be a reasonable investment. Investing in any first trust deed involves substantial risk, so be sure to read the Risk Factors section of the Offering Circular carefully before investing. A large and prolonged decline in real estate values is possible. Foreclosed commercial properties almost always need to be renovated before they can be leased or sold, so be sure to maintain some liquidity.
George’s Advice For Successful First Trust Deed Investing
Blackburne & Sons Realty Capital Corporation--For more information, contact George Blackburne, IV
|