Exhibit A -- Specifics of the Loan |
California Residents Only |
|||||||||||||||||||||||||
Loan Number: N2754
|
||||||||||||||||||||||||||
PROPERTY Project: Charleston WV Commercial Building For an aerial view of this property...Click Here! | TERMS
*Net of servicing
|
|||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||
OPERATING STATEMENT
|
||||||||||||||||||||||||||
BORROWER
|
||||||||||||||||||||||||||
CHARLESTON WV COMMERCIAL BUILDING George says: "This looks like a nice little deal. Clearly, our borrowers have a lot of skin in the game, and they will be occupying this building with their company. Therefore, the leasing risk is less. The wise investor will fill his portfolio with lots of small pieces of loans like this." Blackburne & Sons is pleased to present this First Trust Deed secured by a 5,764SF commercial building on 0.06 acres, located in Charleston, West Virginia. The proceeds of this loan will go toward paying off the current first on the property in the amount of $293,178 and $60,000 will be used for a partner buyout. The remaining funds will go towards closing costs. COUNTY INFORMATION Kanawha County is located in the state of West Virginia. As of the 2020 census, the population was 180,745, making it West Virginia's most populous county. The county seat is Charleston, which is also the state capital. Kanawha County is part of the Charleston, WV Metropolitan Statistical Area. According to the United States Census Bureau, the county has a total area of 911 square miles, of which 902 square miles is land and 9.3 square miles (1.0%) is water. It is the fourth-largest county in West Virginia by area. Major highways in this county include Interstate 64, Interstate 77, Interstate 79 and U.S. Route 60. According to the 2010 U.S. Census, there are approximately 5,481 private sector businesses within Kanawha County. There are 89,768 people who are currently employed who live in the county. Th county is home to the Charleston Dirty Birds Baseball team and the West Virginia United - Soccer club. Adjacent counties include Adjacent counties Roane County (north), Nicholas & Fayette County (east), Boone County (south) and Putnam County (west). CITY INFORMATION Charleston is the capital and most populous city of the U.S. state of West Virginia. Located at the confluence of the Elk and Kanawha rivers, the city had a population of 48,864 at the 2020 census and an estimated population of 48,018 in 2021. The Charleston metropolitan area had 210,605 residents in 2020. Early industries important to Charleston included salt and the first natural gas well.[10] Later, coal became central to economic prosperity in the city and the surrounding area. Today, trade, utilities, government, medicine, and education play central roles in the city's economy. Charleston is the home of the annual 15-mile (24 km) Charleston Distance Run. Yeager Airport and the University of Charleston are in the city. West Virginia State University is in the local area as well as West Virginia University and Marshall University satellite campuses. In 2020, the median income in Charleston was $49,769 and the median property value was $156,900 with a homeownership rate was 60.6%. The largest universities in Charleston, WV are University of Charleston (985 degrees awarded in 2021), Ross Medical Education Center-Charleston (75 degrees), and Garnet Career Center (64 degrees). The economy of Charleston, WV employs 21.7k people. The largest industries in Charleston, WV are Health Care & Social Assistance (4,087 people), Retail Trade (2,410 people), and Accommodation & Food Services (2,288 people), and the highest paying industries are Mining, Quarrying, & Oil & Gas Extraction ($106,179), Agriculture, Forestry, Fishing & Hunting, & Mining ($105,909), and Utilities ($85,313). PROPERTY INFORMATION The subject property is located along the south side of Capitol Street, within the heart of downtown Charleston, roughly two blocks south of City Hall, and is situated within a historic district of downtown Charleston. The site consists of a single parcel with a rectangular shape and a total size of 0.06 acres. It has level topography, all public utilities available, and is not located within a floodplain. The property is improved with a two-story, 5,764SF office building, plus a finished mezzanine, that was originally constructed in 1900. The property has received various updates over the years. The improvements are of masonry steel and wood frame, Class C/D construction with limestone façade and brick exterior, along with a flat rubber membrane roof. The property is also equipped with an unfinished basement and it is noted that the gross size of the improvement excludes the unfinished basement space. The interior finish of the improvements generally consists of vinyl plank flooring throughout, along with drywall and exposed brick walls, drywall and decorative plastic tile ceilings with LED lighting. In 2020, the current owner completely gutted and renovated the improvements at a reported cost of approximately $350,000. The renovations mainly included replacing all mechanicals, new roof and modern interior finishes throughout, as well as finishing out the first-floor mezzanine space. Our borrower purchased this property in 2018 and did a full renovation. The property is currently occupied by our borrower’s insurance company. His brother also uses a small portion of this property for his law office. However, there are no formal leases between them. During our due diligence period, we discovered roughly $185,000 in tax liens attached to the property. According to the borrower, these liens were incorrectly placed onto the property. He has provided the appropriate releases from the City of Charleston's Office of the City Collector, and will be removed from title before closing. BORROWER SUMMARY Our borrowers are a married couple who will hold title through a newly formed LLC. Title is currently held in the name of an LLC of which our guarantor is 50% owner of. Once the partner buyout is completed at closing, title will be transferred into a separate entity of which our guarantor is 100% owner/member. VALUATION SUMMARY We engaged a local MAI appraiser who provided avalue of $780,000 (AS-IS). It should be noted that we could not order a BPO due to state regulations. At a 10.0% yield to investors and a 50.64% 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
Blackburne & Sons Realty Capital Corporation--For more information, contact Tom Blackburne
|
||||||||||||||||||||||||||