Exhibit A -- Specifics of the Loan |
Non-California Residents |
|||||||||||||||||||||||||||||
Loan Number: N2700
|
||||||||||||||||||||||||||||||
PROPERTY Project: Queen Creek Auto Repair | TERMS
*Net of servicing
|
|||||||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||||||
OPERATING STATEMENT
|
||||||||||||||||||||||||||||||
BORROWERS
|
||||||||||||||||||||||||||||||
QUEEN CREEK AUTO REPAIR Blackburne & Sons is pleased to present this purchase money first mortgage secured by a 5,500SF auto-repair facility on a 30,190SF parcel located in Queen Creek, Maricopa County, Arizona.
Our borrower has been a tenant of the subject property since 2008, and is in contract to purchase the property for $1,300,000. Our loan will be used to complete the purchase.
COUNTY INFORMATION
Maricopa County is in the south-central part of the State of Arizona. The county is the central county of the Phoenix-Mesa-Chandler, AZ Metropolitan Statistical Area. According to the U.S. Census Bureau, the county has a total area of 9,224 sq mi of which 24 sq mi (0.3%) are covered by water. Maricopa County is one of the largest counties in the United States by area, with a land area greater than that of four other U.S. states. It is by far Arizona’s most populous county, encompassing well over half of the state’s residents. Per the 2020 census, the county has over $4.4M million residents.
Maricopa Country was named after the Maricopa Native Americans. Five Native American Reservations are located in the county. The largest Native American Reservations are Salt River Pima-Maricopa Indian Community and the Gila River Indian Community.
Maricopa County is home to the three largest universities in Arizona, University of Phoenix-Arizona (28,103 degrees awarded in 2020), Grand Canyon University (25,921 degrees), and Arizona State University (21,026 degrees).
Per Data USA, the economy of Maricopa County, AZ employs 2.19M people. The largest industries in Maricopa County, AZ are Health Care & Social Assistance (270,974 people), Retail Trade (261,644 people), and Educational Services (179,728 people), and the highest paying industries are Utilities ($76,920), Professional, Scientific, & Technical Services ($61,766), and Mining, Quarrying, and Oil & Gas Extraction ($61,226).
Pinal County was carved out of neighboring Maricopa County and Pima County on February 1, 1875, during the Eighth Legislature. Pinal County was the second-fasted-growing county in the U.S. between 2000 and 2010.
Per Data USA, in 2019 Pinal County, AZ had a population of 463k people with a median age of 39.9 and a median household income of $62,057. Between 2018 and 2019 the population of Pinal County, AZ grew from 447,138 to 462,789, a 3.5% increase and its median household income grew from $59,058 to $62,057, a 5.08% increase.
CITY INFORMATION
The city of Queen Creek is located primarily within Maricopa County, but the town limits extend into Pinal County on the eastern and southern borders. From the post office form on file at the National Archives, Queen Creek was originally known as “Rittenhouse”, the community growing up out of a railroad stop. In 1919 the Queen Creek Farm Company was formed by C. H. Rittenhouse, constructing that railroad stop to ship the goods from the farm.
Per Data USA, in 2019, Queen Creek, AZ had a population of 43.1k people with a median age of 35.1 and a median household income of $105,729. Between 2018 and 2019 the population of Queen Creek, AZ grew from 36,053 to 43,129, a 19.6% increase and its median household income grew from $98,214 to $105,729, a 7.65% increase. In 2019, the median property value in Queen Creek, AZ was $348,600, and the home ownership rate was 86.7%.
The economy of Queen Creek, AZ employs 19.8k people. The largest industries in Queen Creek, AZ are Health Care & Social Assistance (2,607 people), Retail Trade (2,147 people), and Educational Services (1,815 people), and the highest paying industries are Professional, Scientific, & Technical Services ($91,219), Manufacturing ($86,867), and Utilities ($81,691).
PROPERTY INFORMATION
BORROWER SUMMARY Our borrower will be a LLC, that is the current tenant of the property. They have leased this location since 2008 and are currently paying $6,000 per month in rent. It should be noted that the borrower's current rent payments are less than our proposed mortgage payment. The borrower is aware of this, and has stated that their rental payment was previously higher, and that the seller had reduced their rent temporarily due to COVID-19. The LLC reported net income of $96,015 in 2021, and a net income of ($123,798) in 2020. VALUATION SUMMARY We engaged a local general certified appraiser who valued this property at $1,250,000.00 (AS-IS) Appraised Value. We also engaged a local broker who drove by the property and took photos and performed an opinion of value (BPO) who valued this property at $1,280,769. At a 62.40% LTV (Appraised Value) and a 60.0% LTV (Purchase Price) and an 9.0% yield, this appears to be a reasonable investment. Investing in any First Trust Deeds involves substantial risk. A large and prolonged decline in real estate values is possible. Be sure to read the Risk Factors Section of the Offering Circular carefully before investing. 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 Mortgage Investing
Blackburne & Sons Realty Capital Corporation--For more information, contact Justine Smith
555 University Ave., Suite 150, Sacramento, CA 95825
|