Exhibit A -- Specifics of the Loan |
Open to Nationwide Accredited Investors ONLY |
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
PROPERTY Project: Nebraska Avenue Gentlemen's Club | TERMS
*Net of servicing
|
|||||||||||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||||||||||
OPERATING STATEMENT
|
||||||||||||||||||||||||||||||||||
BORROWERS
|
||||||||||||||||||||||||||||||||||
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. 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. 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. 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
Blackburne & Sons Realty Capital Corporation--For more information, contact Tom Blackburne
|