OPEN TO NATIONWIDE ACCREDITED INVESTORS

Exhibit A -- Specifics of the Loan

Open to Nationwide Accredited Investors ONLY

Image 2


Loan Number: N2847
Loan Amount: $770,000
Minimum Investment: $20,000
Call for availability of smaller participations
Type: First Mortgage
Yield: 12.0%*

Important Links:
How to Invest in This Loan
Suitability Requirements
Private Placement Memorandum
Loan Servicing Agreement
Audited Financial Statement for B & S
Inventory of Available Loans
To Be Added to Our Investor Email List


PROPERTY

Project: Nebraska Avenue Gentlemen's Club
Property Address
: 10924 North Nebraska Ave, Tampa, FL 33612
Description:
The subject property consists of a 4,261SF nightclub on 0.75-acres lot, located in Tampa, Hillsborough County, FL.

For an aerial view of this property...Click Here!
For a street view of this property...Click Here!

Image 2

Image 2

Image 2

TERMS

Term of Investment
60 months
Current Interest Rate
12.0%*
Repayment Schedule
30 Year Amortization
Monthly Payment
$7,843.43*
Purchase Price of the Note
$770,000
Current Balance the Note
$770,000
Maturity Date
60 months
Balloon Pymt. after 60 months app.
$766,732.76
Late Charge Amount
$906.26**
Prepayment Penalty
None

*Net of servicing
**To be shared equally with B&S

 


EQUITY ANALYSIS

Appraised Value AS-IS - December 16, 2024
$1,565,000
Protective Equity - AS-IS Value
$795,000
Loan-to-Value - AS-IS Value
49.2%

OPERATING STATEMENT

INCOME
Rental Income
$110,786
Vacancy Allowance (3%)
$3,324
Effective Gross Income:
$107,462
   
EXPENSES
.
Reserves for Replacement
$1,065
Total Expenses
$1,065
 
NET OPERATING INCOME
$106,397
Note: Pro forma based on appraiser's estimates

BORROWERS

Name(s)
Corporation
Occupation
Real Estate Holding Entity
Percent Ownership
100%

Name(s)
Corporation
Occupation
Club Operations
2023 Net Business Income
$66,719
2022 Net Business Income
$3,673

Name(s)
Individual
Net Worth
$$6,924,821*
Occupation
Club Owner
2023 Adjusted Gross Income
($664,776)
2022 Adjusted Gross Income
($1,373,224)
*Net Worth not verified

Name(s)
Individual
Net Worth
$988,422*
Occupation
Club / Bar Owner
2023 Adjusted Gross Income
$34,665
2022 Adjusted Gross Income
($7,847)
*Net Worth not verified

 


Earn a $250 Referral Fee 
Refer accredited trust deed investors
for our mailing list.


To invest, please call Tom Blackburne
at 1-800-606-3232 or CLICK HERE.


NEBRASKA AVENUE GENTLEMEN'S CLUB

George says: "This deal has a 12% yield.  Normally, I hate high-yield deals because the high payments grind our borrowers into the dust.  There are two exceptions - cannabis deals and nudie bar.  Historically, nudie bars have paid us very well (careful, past performance is no guarantee of future results)."

Blackburne & Sons is pleased to present this First Mortgage secured by a 4,261SF gentlemen’s club on 0.75-acres lot, located in Tampa, Hillsborough County, Florida.

The purpose of this refinance is to provide cash out to purchase a luxury hotel/bed and breakfast property in St. Petersburg, Florida. Please be advised that the luxury hotel / bed & breakfast will NOT be part of our collateral. The subject property is currently free and clear of any liens or mortgages. This is the second of two loans that we are providing for this borrower. There are currently $12,738 in property taxes that are owed and will be paid in full at closing.

COUNTY INFORMATION

Hillsborough County is located in the west-central portion of the U.S. state of Florida. In the 2020 census, the population was 1,459,762, making it the fourth-most populous county in Florida and the most populous county outside the Miami metropolitan area. A 2021 estimate has the population of Hillsborough County at 1,512,070 people with a yearly growth rate of 1.34%, which itself is greater than the populations of 12 states according to their 2019 population estimates. Its county seat and largest city is Tampa. Hillsborough County is part of the Tampa–St. Petersburg–Clearwater Metropolitan Statistical Area.

According to the U.S. Census Bureau, the county has a total area of 1,266 square miles, of which 1,020 square miles are land and 246 square miles (19.4%) are covered by water. About 158.27 miles of shoreline are on Tampa Bay. The county's unincorporated area is around 888 square miles, more than 84% of the total land area. Municipalities account for 163 square miles. The modern boundaries of the county place it midway along the west coast of Florida.

CITY INFORMATION

Tampa is a city on the Gulf Coast of the U.S. state of Florida. Tampa's borders include the north shore of Tampa Bay and the east shore of Old Tampa Bay. Tampa is the largest city in the Tampa Bay area and the county seat of Hillsborough County. With an estimated population of 403,364 in 2023, Tampa is the 49th-most populous city in the country and the third-most populous city in Florida after Jacksonville and Miami. Tampa is part of the Tampa-St. Petersburg-Clearwater, Florida Metropolitan Statistical Area, which is a four-county area composed of roughly 3.1 million residents, making it the second-largest metropolitan statistical area (MSA) in the state and the sixth largest in the Southeastern United States, behind Dallas-Fort Worth, Houston, Washington D.C., Atlanta, and Miami. The Greater Tampa Bay area has over 4 million residents, and generally includes the Tampa and Sarasota metro areas.

In 2022, the median property value in Tampa, FL was $333,200, with a homeownership rate of 50.5%, and the median household income was $66,802. The economy of Tampa, FL employs 195k people. The largest industries in Tampa, FL are Health Care & Social Assistance (27,027 people), Professional, Scientific, & Technical Services (22,816 people), and Retail Trade (18,960 people), and the highest paying industries are Management of Companies & Enterprises ($91,458), Utilities ($85,705), and Professional, Scientific, & Technical Services ($78,776). The largest universities in Tampa, FL are University of South Florida (14,285 degrees awarded in 2022), Hillsborough Community College (7,304 degrees), and The University of Tampa (2,488 degrees).

SUBJECT PROPERTY DETAILS

The subject property is an existing retail, gentlemen's club building located west side of N Nebraska Avenue in Tampa, Florida.

The improvements consist of 4,261 square feet of net rentable area (NRA) as of the valuation date. The property was reportedly built in 1948, is approximately 100% owner-occupied and currently operates as a gentlemen's club with a full liquor bar known as The Pink Pussycat Lounge. At the time of inspection, the property was in average overall condition with minimal deferred maintenance. The property provides 62 parking spaces.

The interior layout includes a reception area, an open dance floor, a bar, small private rooms, restrooms, a DJ booth, storage rooms, a walk-in freezer, private rooms, a small kitchen, and an office. The property can also accommodate other similar uses, such as a bar, nightclub, or restaurant, with minimal or no conversion costs.

Per the appraiser, the building had some recent expansions and repairs. The cost of these repairs and expansions was not disclosed. However, at the time of the inspection, minimal deferred maintenance items were observed, including the need for new paint ($2,000), intensive cleaning ($1,200), exterior overhang repairs ($3,000), ceramic tile repairs ($3,500), bathroom fixture repairs ($2,000), minor drywall repairs ($1,000), and contingencies ($1,000). While the exact cost to cure these items was not provided, the appraiser estimated the total to be approximately $13,700.

BORROWER SUMMARY

Title to the subject property is held through a Corporation consisting of two individuals who both hold 50% membership. The Corporation that holds title to the real estate is a holding company. The Gentlemen’s Club business is also held through a Corporation and is the Operating Company. Each of the above mentioned guarantors also hold 50% membership in the Operating Company, and this entity will provide a Corporate Guarantee on our loan. This entity reported net income of $66,719 in 2023 and $3,673 in 2022.  We were provided a 2024 profit & loss statement for the operating entity which shows net income of $412,673.

The first guarantor is a married man who will be providing a personal guarantee on our loan, however his wife will not be on the loan or providing a personal guarantee. He self-reports a net worth of $6,924,821 and has a mid-credit score of 763. He is the owner and operator of multiple bars/gentlemen’s club. Per his 2023 personal tax return, he reported an adjusted gross income of ($664,776) and ($1,373,224) in 2022. The reason for these large losses on his personal tax returns are due to carry-over losses from several years ago. A letter of explanation will be provided in the due diligence package.

The second guarantor is a single man. He self-reports a net worth of $988,422 and has a mid-credit score of 692. His 2023 personal tax returns reported adjusted gross income of $34,665 and in 2022 he reported a loss of $7,847. This guarantor will provide a personal guarantee on our loan.

The borrowers purchased the property on February 22, 2016 for $360,000. It is currently free and clear of any liens. Please note the borrowers are currently part of a pending civil litigation in Hillsborough County, FL. A Letter of Explanation will be provided in the Due Diligence file for your consideration.

VALUATION SUMMARY

We hired a local MAI appraiser who valued this property at $1,565,000 (AS-IS). We also hired a broker who performed a drive-by opinion of value (BPO) and valued this property at $1,311,067.

At an 12.0% yield to investors and a 49.2% 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.

ACCREDITATION STANDARDS

Please note this offering is a SEC Regulation D filing and will be done through a Private Placement Memorandum. In order to invest, you must be an accredited investor. Generally speaking, an accredited investor is an individual:

(a) whose individual income exceeds $200,000 in each of the past two years, with reasonable expectation of reaching the same going forward OR
(b) whose joint income with spouse exceeds $300,000 in each of the past two years OR
(c) your NET WORTH exceeds $1,000,000 (exclusive of your primary residence) OR

If you plan on investing through an entity, the entity can qualify if ANY of the following are met:

(a) all equity owners must be accredited OR
(b) any trust with more than $5,000,000 in assets OR
(c) ERISA with either $5,000,000 in assets OR a bank, insurance company, or registered investment advisor as it's trustee OR
(d) any self directed ERISA with an accredited investor(s) making the business decisions OR
(e) an IRA owned by an accredited investor


George’s Advice For Successful First Mortgage Investing

  1. You should spread your mortgage investment portfolio out among lots of different deals. If you have $300,000 to invest, you should invest $10,000 to $20,000 in 15 to 20 different fractionalized first trust deeds. For example, if the deal is a $300,000 first trust deed on an office building in Boise, with a $15,000 investment you would own 5% of the loan. By spreading your money out into a bunch of different deals, you are achieving the diversity of a fund without the failed fund sponsor problem. If you are extremely wealthy, you could double (or even triple) my suggested investment amounts, but be careful about pouring too much money into a single deal. We once had a whole building fall into an old coal mine. Ouch.

  2. Be wise and resist investing in any first trust deed yielding more than 9%. I would personally never invest in a first trust deed with a double-digit yield. The payments slowly grind the borrowers into the dust.

  3. Blackburne’s Law theorizes that a portfolio of 8% and 9% first trust deeds will outperform a portfolio of 11% and 12% first trust deeds over a seven-year term. Only our wisest (and eventually the happiest) investors listen to me.

  4. You can also buy some of our smaller deals in their entirety, but I only recommend this if you are richer than Crassus.

  5. It is very easy to lose money in hard money first mortgages, so fight-fight-fight against the temptation to invest in high-yield deals. As Nancy Reagan used to say, “Just say no.” But if you choose 7% to 9% first mortgages, I predict that you will be very, very pleased. 

  6. During the S&L Crisis, commercial real estate fell by 45%. Within three years, values reached new highs. During the Dot-Com Meltdown, commercial real estate fell by 45%. Within three years, values reached new highs. During the Great Recession, commercial real estate fell by 45%. Within three years, values reached new highs. Some time in the next decade, we will have another opportunity to snatch up prime commercial real estate at a huge discount. You will be terrified, but when Blackburne and Sons invites you to join a syndicate to buy a nice commercial property at a 35% discount off its prior high, just remember that the best time to invest is when blood is running in the streets. Why not when real estate has fallen by 45%? You’ll never catch the very bottom because historically the bounces off the bottom happen much too fast. Bounce-soar. You will be terrified, but just remember that the best time to invest is when blood is running in the streets.

Earn a $250 Referral Fee 
Refer accredited trust deed investors
for our mailing list.


To invest, please call Tom Blackburne
at 1-800-606-3232 or CLICK HERE.


Blackburne & Sons Realty Capital Corporation--For more information, contact Tom Blackburne
555 University Ave., Suite 150, Sacramento, CA 95825
Telephone: (916) 338-3232 * Fax: (916) 338-2328
Real Estate Broker -- California Department of Real Estate -- License Number 829677 -- NMLS Number 103430
Publicly advertised to California residents only under California Department of Business Oversight business plan permit.
Return to C-Loans Home Page | Return to Blackburne & Sons Home Page
Copyright © 2025 Blackburne & Sons Realty Capital Corporation. All rights reserved. (800) 606-3232