Exhibit B -- Specifics of the Loan

California Residents Only


Loan Number: R0371
Loan Amount: $573,300
Minimum Investment: $20,000
Call for availability of smaller participations
Type: First Deed of Trust
Yield: 10.0%*

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


PROPERTY

Project: County Road Residential III
Property address: 132 County Road 4791, Atlanta, TX 75551

Description: The subject property (#1) consists of a 3,910SF single family residence with 5 bedrooms & 4 bathrooms, on a 59-acre parcel, located in Atlanta, TX


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








TERMS

Term of Investment
60 Months
Current Interest Rate
10.0%*
Repayment Schedule
30 year amortization
Monthly Payment
$4,945.21*
Purchase Price of the Note
$573,300
Current Balance on the Note
$573,300
Maturity Date
60 months
Balloon Pymt. after 60 months app.
$565,492.09
Late Charge Amount
$292.65**
Prepayment Penalty
None

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



EQUITY ANALYSIS

Appraised Value - February 1, 2023 - Combined
$882,000
Protective Equity - Combined
$308,700
Loan-to-Value - Combined
65.0%

INCOME ANALYSIS - Hermitage, TN

INCOME  
Rental Income
$30,000
Less 10% Vacancy Allowance
$3,000
Effective Gross Income:
$27,000
   
EXPENSES  
Supplies
$200
Water
$600
Management
$3,000
Repairs & Maintenance
$300
Supplies 2
$100
Trash
$400
Legal & Audit
$500
Reserves for Replacement
$2,445
Total Expenses:
$7,545
   
NET OPERATING INCOME
$19,455

Note: Pro forma based on appraiser's estimates.




BORROWERS

Name(s)
Individual
Net Worth
$3,346,767*
Occupation
NFL Player for Seattle Seahawks
2021 Income
$777,944
2020 Income
$4,077,104
Percent Ownership
100%


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

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

 

COUNTY ROAD RESIDENTIAL III

Blackburne & Sons is pleased to present this first deed of trust secured by a 3,910SF single family residence with a 1,652SF finished basement, on three parcels totaling 59 acres of land, located in Atlanta, Texas.

This purpose of this loan is to refinance a matured loan currently serviced by Blackburne & Sons. The outstanding balance on the current loan is $640,000, so the borrower will be coming to closing with roughly $84,000, including closing costs. Including closing costs, the borrower will be coming to closing with approximately $96,961. During the past 36-month term of the loan that is being paid in full, the borrower has remitted all monthly payments timely, except for one late payment.

CITY and COUNTY INFORMATION

Atlanta is located in Cass County, which is northeastern Texas. As of the 2010 Census, Atlanta had a population of 5,675, which decreased to 5,433 in 2020 and is noted as the largest city in Cass County. The City of Atlanta is in close proximity to three major interstate highways; Interstate 20 to the south, Interstate 30 to the north, and Interstate 49 to the east. It is also home to U.S. Highway 59, the highest trafficked, non-interstate highway in the nation which is a future Interstate 369 corridor.

Located about 20 minutes from the growing twin-city of Texarkana, Atlanta is an ideal hub for transportation and distribution centers due to its close proximity to interstate highways and safe distance from coastal areas prone to hurricanes. Atlanta is also served by Texarkana College and Texas A&M- Texarkana. Just an hour drive from Atlanta is Shreveport and Bossier City, Louisiana and about five hours from Oklahoma City, Oklahoma, Memphis, Tennessee, and Houston, Texas.

PROPERTY INFORMATION

The subject neighborhood includes the cities of Atlanta and Queen, Texas. Atlanta is the commercial center for the east section of Cass County. The main employer is the International Paper Mill located 7 miles northeast, with this area inclusive of small residential subdivisions and individual home sites of 1-20 acres. Per the appraiser, there is average access to shopping, schools, and other facilities. Employment stability, property compatibility, and police and fire protection are considered average.

Built in 1987, this two-story contemporary-style house has a total of 3,910SF and 10 rooms; consisting of 5 bedrooms and 4 bathrooms.  It also has a 1,652 SF basement that is finished out with a living room, laundry room, kitchenette, wet bar, bedroom and bathroom. The subject is constructed of stone and wood siding exterior, metal roof and double-pane windows. The house is situated on a 1.00-acre parcel, with two adjoining parcels of 57.00 acres and 1.00 acre, making this a total of 59.00 acres to be secured by this loan. The land includes some timber and a pond. Houses similar to this size are not common for the area.

The interior of the subject has an open ceiling in the living area, with crown molding and built-ins throughout. The kitchen has solid surface countertops. The master bathroom has his and her area, with a separate jetted tub and a tile shower. There is a dumb waiter in the side entry hall. The flooring consists of tile and carpet throughout. There is also a five, detached double-car garages (24x30 each) in the rear yard, one single car detached garage in the side yard, and one detached double-garage with carport and storage (31x49), connected by an awning to the main house. There is a workshop (60x50) with overhead door in the front side yard.

The subject is connected to a private septic system, which is typical for the area. This does not have a negative impact on marketability, per 2020 appraisal, and there is no zoning designation for this property given the fact that the property resides outside of the city limits.

Currently the property is not leased. The borrower’s mother and sister live in the home, rent free.   

BORROWER INFORMATION

Our borrower is a single man and holds title to this property personally. The borrower is a professional football player, and is currently a free agent. However, as of September 12, 2023, he was picked up by the Seattle Seahawks and added to their practice squad. Peters, a nine-time Pro Bowl selection and two-time first team All-Pro, is in his 20th season.

This past year (2022) he was the offensive tackle for the Dallas Cowboys of the National Football League (NFL). During the 2021 NFL season, he was with the Chicago Bears. Prior to that, he was with the Philadelphia Eagles, and had been with that team since 2009. The Philadelphia Eagles won the Super Bowl in February 2018. Prior to that he was signed by the Buffalo Bills as an undrafted free agent from 2004-2008, as a tight end. His college career was at the University of Arkansas.

He reports a net worth of $3,346,767 and has a mid-credit score of 627. Per the borrower’s personal tax returns, in 2021 his adjusted gross income was $777,944, and in 2020 his adjusted gross income was $4,077,104. He has filed an extension for 2022 but did provide his W2 for that year which shows $1,701,722 in wages.

As mentioned previously, this loan is to pay off a current loan serviced by Blackburne & Sons that matured on March 1, 2023. This will be the third refinance with Blackburne & Sons on this property, due to the previous loans maturing. The borrower has had a consistent payment history with Blackburne & Sons thus far, aside from one late payment. He has also been paying extra towards principal and has paid down by $14,000 in the past few months. Future performance is never guaranteed but past performance can be a positive indicator.

We engaged a local appraiser who valued this property at $882,000.

At a 10.0% yield to investors and a 65.0% 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 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, 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 Departmnent of Real Estate -- License Number 829677
Publicly advertised to California residents only under California Department of Corporations business plan permit.
Return to C-Loans Home Page | Return to Blackburne & Sons Home Page
Copyright © 2022 Blackburne & Sons Realty Capital Corporation. All rights reserved. (800) 606-3232