Exhibit A -- Specifics of the Loan |
Non-California Residents |
||||||||||||||||||||
Loan Number: N2685
|
|||||||||||||||||||||
PROPERTY Project: El Paso CO Hemp Farm | TERMS
*Net of servicing
|
||||||||||||||||||||
EQUITY ANALYSIS
|
|||||||||||||||||||||
BORROWERS
|
|||||||||||||||||||||
EL PASO CO HEMP FARM
Blackburne & Sons is pleased to present this first trust deed secured by a 480-acre hemp farm in Calhan, CO. The purpose of our loan will be to pay off $443,000 in business debt (to be paid from escrow), pay off a $240,000 HELOC on a rental property that is not secured by our loan, and the balance will be for closing costs and cash out.
COUNTY INFORMATION
El Paso County is one of 64 counties in the US State of Colorado. The Census Bureau’s 2020 result indicates it is the most populous county in Colorado, surpassing the city and the County of Denver. The county seat is Colorado Springs, the second most populous city in Colorado, with 730,000 residents. El Paso County is included in the Colorado Springs, Colorado, Metropolitan Statistical Area and is located in Colorado’s 5th-congressional district.
According to the U.S. Bureau, the county has a total area of 2,130 sq mi, of which 2,127 sq mi, are land and 2.7 sq mi are covered by water.
Per Data USA, in 2019, El Paso County had a population of 720k people with a median age of 34.5 and median household income of $72,830. Between 2018 and 2019 the population of El Paso County grew from 713,856 to 720,403, a 0.917% increase and its median household income grew from $68,119 to $72,830, a 6.92% increase.
The largest universities in El Paso County, CO are Colorado Technical University-Colorado Springs (6,508 degrees awarded in 2020), Pikes Peak Community College (3,879 degrees), and University of Colorado – Colorado Springs (2,639 degrees).
The economy of El Paso County, CO employs 341k people. The largest industries in El Paso County are Health Care & Social Assistance (48,729 people), Retail Trade (34,593 people), and Professional, Scientific, & Technical Services (34,491 people), and the highest paying industries are Mining, Quarrying, and Oil & Gas Extraction ($76,692), Professional, Scientific, & Technical Services ($75,135), and Utilities ($75,135).
CITY INFORMATION
The city of Calhan is a Statutory Town located in El Paso County, Colorado, United States. Statutory cities have an elected mayor and city council composed of the mayor and four to six additional members elected at large. In 2019, Calhan, CO had a population of 704 people with a median age of 42.3 and a median household income of $53,500. Between 2018 and 2019 the population of Calhan, CO declined from 817 to 704, a -13.8% decrease and its median household income grew from $51,935 to $53,500, a 3.01% increase.
Calhan is part of the Colorado Springs, CO Metropolitan Statistical Area and the Front Range Urban Corridor. The town sits at an elevation of 6,535ft (1,992 meters) above sea level, Calhan is the highest non-mountain town in the United States. Calhan was established in 1888 as a water station for the non-defunct Chicago, Rock Island and Pacific Railroad, with the first steam locomotive arriving on November 5, 1888. The town was named by and for Michael Calhan, who had the contract to lay railroads tracks from the Colorado/Kansas border to Colorado Springs.
The town is home of the Calhan Paint Mines Archeological District, which is a popular natural attraction. The economy of Calhan, Co employs 323 people. The largest industries in Calhan, CO are Health Care & Social Assistance (55 people), Educational Services (43 people), and Construction (42 people). The highest paying industries are Manufacturing ($70,417), Public Administration ($70,208) and Real Estate, Rental & Leasing ($54,167).
PROPERTY INFORMATION
Per the appraiser, the subject is zoned agricultural purposes with a minimum lot area of 35 acres. An Industrial Hemp Registration issued by the Colorado Department of Agricultural specifies 60 acres of land and 25,000SF of the buildings are registered for Commercial Industrial Hemp Production on the subject property. It is important to note, there is no guarantee this designation would remain should we foreclose on the property.
The El Paso County Planning and Community Development Department issued a statement that hemp is considered agricultural use on an agricultural land parcel of 35 or more acres, and that a separate exemption is not required to grow and process the hemp production on the subject land.
Hemp has a variety of uses. Along with bamboo, hemp is one of the fastest growing plants on earth. It was also one of the first plants to ever be spun into usable fiber over 50,000 years ago. It can be refined into a wide range of products including paper, rope, textiles, biodegradable plastics, biofuel and even building material. Fun fact, our first President, George Washington, grew hemp on Martha's Vineyard back in 1760's!
BORROWER SUMMARY Our borrower is a limited liability company that is acting as a real estate holding entity. The property is currently leased for $11,500 per month, and the lease runs in to 2032. The purpose of our loan will be to pay off $443,000 in business debt (to be paid from escrow), pay off a $240,000 HELOC on a rental property that is not secured by our loan and the balance will be for closing costs and cash out. This should free up just over $13,000/month in cash flow for the borrower (not accounting for the new mortgage payment). VALUATION SUMMARY We engaged a local general certified appraiser who valued this property at $3,400,000.00 (AS-IS) Appraised Value. We also engaged two local brokers who drove by the property and took photos and performed an opinion of value (BPO). They valued this property at $436,000 and $1,600,000. At a 55.00% LTV (BPO Value of $1.6M) and 25.88% LTV (Appraisal Value) with an 10.0% yield, this appears to be a reasonable investment. Investing in any First Trust Deeds involves substantial risk. A large and prolonged decline in real estate values is possible. Be sure to read the Risk Factors Section of the Offering Circular carefully before investing. 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
|