Exhibit A -- Specifics of the Loan |
California Residents Only |
|||||||||||||||||||||||||||||||||||
Loan Number: R0378
|
||||||||||||||||||||||||||||||||||||
PROPERTY Project: London Ohio Residential |
TERMS
*Net of servicing |
|||||||||||||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||||||||||||
Operating Statement
|
||||||||||||||||||||||||||||||||||||
BORROWERS
|
||||||||||||||||||||||||||||||||||||
LONDON OHIO RESIDENTIAL George Says: "Each of my three children took years of horseback riding lessons, and my granddaughter is taking them riding lessons now as well. There is a reasonable demand for properties like this." Blackburne & Sons is pleased to present this First Mortgage secured by a 2,070SF single family residence and four outbuildings / barns that are 7,728SF, 3,520SF, 1,620SF and 1,248SF all on 10.64 acres, located in London, Ohio. The proceeds of this loan will go towards paying off the current note holder in the amount of $360,000, closing costs and roughly $14,000 cash out. COUNTY INFORMATION Madison County is located in the central portion of Ohio. As of the 2020 census, the population was 43,824. The county is named for James Madison, President of the United States and was established on March 1, 1810. Its county seat is London and Madison County is part of the Columbus, OH Metropolitan Statistical Area. According to the U.S. Census Bureau, the county has a total area of 467 square miles, of which 466 square miles is land and 0.8 square miles (0.2%) is water. Major highways include I-70, I-71, US 40 and US 42. Madison County is also home to the Ohio Peace Officer Training Academy, the Ohio Bureau of Criminal Identification & Investigation, and several prison facilities. The city of London is located about 25 miles southwest of Columbus. It was established in 1811 to serve as the county seat and is part of the Columbus metropolitan area. The population was 10,279 at the 2020 census. According to the United States Census Bureau, the city has a total area of 8.45 square miles (21.89 km2), all land. In 2020, the median property value in London was $149,200, with a homeownership rate of 59.1%, and the median household income was $56,401. The economy of London, OH employs 4,790 people. The largest industries in London, OH are Manufacturing (959 people), Health Care & Social Assistance (612 people), and Retail Trade (577 people), and the highest paying industries are Finance & Insurance ($73,147), Information ($68,625), and Finance & Insurance, & Real Estate & Rental & Leasing ($59,009). The subject property is located approximately 31 minutes away from downtown Columbus, Ohio enhancing its connectivity with convenient access to I-70. The subject neighborhood consists of mature rural community featuring primarily single-family homes (median age 64 years). The utilization of well water, septic systems, and alternative fuel sources is common within this region. The property consists of 10.64-acres that is irregular in shape and zoned agricultural. It is improved with a single-family residence and four outbuildings. The single-family residence is a 2,070SF, ranch style home built in 1998. It contains 3 bedrooms, 2.5 bathrooms, and has a 908SF basement. The house is also equipped with a 549.05SF attached 2-car garage and a four-car driveway. The building was made with concrete block foundation walls and is equipped with a metal roof. It is currently leased for $2,600 per month which started in March 2023 and is a one year lease. Our borrower’s purchased the subject property in 2017 for $125,000 and have reportedly made approximately $250,000 in property improvements since then. BORROWER SUMMARY Our borrower is a married couple who hold title through a Limited Liability Company. The wife is 100% owner/member of the LLC, however both of them will provide a personal guarantee on our loan. The LLC does not file separate tax returns and instead reports its income through the borrower’s personal tax returns. The husband works as a highway worker for ODOT, and the wife works as a Facility Manager for COTA. They self-reported a net worth of $849,000 and have mid-credit scores of 539 and 486. Please see letter of explanation on low credit scores in the due diligence package. In 2022, their personal tax return reports adjusted gross income of $88,608. In 2021, they reported adjusted gross income of $142,731. They are curently paying $1,000 biweekly on their credit debt via a debt collection company. They are in good standing with the payments. VALUATION SUMMARY We engaged a local appraiser who provided an (AS-IS) value of $622,000. At a 11.0% yield to investors and a 65.3% LTV, 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 Justine Smith
|