Exhibit A -- Specifics of the Loan |
Open to Nationwide Accredited Investors ONLY |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
PROPERTY Project: Primos Tacos IL Refinance | TERMS
*Net of servicing
|
|||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||
OPERATING STATEMENT
|
||||||||||||||||||||||||||
BORROWERS
|
||||||||||||||||||||||||||
PRIMOS TACOS IL REFINANCE George says: "This is a pretty decent hard money loan for us. The population of Aurora is 180,000; and Americans are always going to want to go out to eat Mexican food." Blackburne & Sons is pleased to present this first mortgage secured by a 4,469SF restaurant on a 0.67-acre parcel, located in Aurora, Kane County, Illinois. COUNTY INFORMATION Kane County is a county in the state of Illinois. According to the 2020 census, it had a population of 516,522; making it the fifth-most populous county in Illinois. Its county seat is Geneva, and its largest city is Aurora. Kane County is one of the collar counties of the metropolitan statistical area designated "Chicago–Naperville–Elgin, IL–IN–WI" by the US census. According to the U.S. Census Bureau, the county's area was 524 square miles, of which 520 square miles is land and 4.1 square miles (0.8%) is water. Its largest cities are along the Fox River. The county is bordered by McHenry County (north), Cook County (east), DuPage County (east), Will County (southeast), Kendall County (south) and DeKalb County (west). Kane County has an extensive forest preserve program, with numerous nature preserves, historic sites, and trails which include Almon Underwood Prairie, Andersen Woods, Arlene Shoemaker and Aurora West. The county is also home to Aurora University, Elgin Community College, Judson University and Waubonsee Community College CITY INFORMATION Aurora is a city in northeastern Illinois and is located primarily in Kane and DuPage counties along the Fox River. It is the second-most populous city in Illinois, after Chicago, and the 144th-most populous city in the U.S. The population was 180,542 at the 2020 census. Aurora is the largest city in Illinois that is not the county seat of any county that it resides in. According to the 2021 census gazetteer files, Aurora has a total area of 45.91 square miles, of which 44.97 square miles (97.94%) is land and 0.94 square miles (2.06%) is water. While the city has traditionally been regarded as being in Kane County, Aurora also includes parts of DuPage, Kendall and Will counties. Aurora is one of only three cities in Illinois that span four counties the others being Barrington Hills and Centralia.) SUBJECT PROPERTY DETAILS The subject property consists of a 29,171SF rectangular shaped parcel that is generally level in topography. The subject property is in the City of Aurora, Illinois, which is located in the west suburbs and is situated north of Montgomery, east of Sugar Grove, west of Naperville and south of Batavia. The subject is situated along the west side of Highland Avenue. The immediate surrounding uses include detached single unit residences to the north, small retail properties are to the east and south, and railroad tracks and industrial uses are to the west. The site is improved with a single story, 4,469SF restaurant building that was originally constructed in 1962. The building is equipped with a concrete slab foundation, barrel roof and stucco / concrete block exterior walls. The site has 48 parking spots and some light landscaping. The interior has ceramic and porcelain tile flooring, glass entry doors and painted wood trim. There are two forced warm air furnaces and two central air conditioning units and a fire alarm. The finished basement includes an office area and dry storage as well a large open area. There is also a small patio with gazebo in the rear of the building. The maximum allowed occupancy is 144 people. The property features a large bar, seating areas, a gaming area, stage, commercial kitchen, dishwashing station, large walk-in cooler, and two restrooms. The property was extensively rehabbed in 2024 by our guarantor. This rehab included a complete interior renovation of the main level, including new bar, remodeled restrooms, flooring, light fixtures, stage, new furnaces, and updated kitchen. Per our borrower, approximately $96,679 was spent on the completed improvements. BORROWER SUMMARY The borrower is a single man who will hold title to the property through a corporation, of which he is the sole owner and President. He will be providing a personal guarantee on our loan. The entity that will hold title to the property does not report any income. The operating entity runs the Mexican restaurant out of the subject property currently. It reported a net business income of $496,170 in 2023 and $55,380 in 2022. Our guarantor works as the restaurant manager / owner. He self-reported a net worth of $3,865,000 and has a mid-credit score of 534. He shows an adjusted gross income of $581,666 in 2023 and $268,175 in 2022. For January through August of 2024, the business income is $99,431.46. A letter of explanation for this income drop will be provided in the due diligence file. The borrower has been operating his business in the subject property since 2021 and will use our loan to satisfy the land contract in the amount $155,000. VALUATION SUMMARY We hired an MAI appraiser who valued this property with an appraised value of $835,000 (AS-IS). We hired a broker who performed a drive-by opinion of value (BPO) and valued this property at $665,000. At an 11.0% yield to investors and a 51.7% LTV (AS-IS) 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 Mortgage Investing
Blackburne & Sons Realty Capital Corporation--For more information, contact Tom Blackburne
|