![]() |
||||||||||||||||||||||||||
Exhibit A -- Specifics of the Loan |
California Residents Only |
|||||||||||||||||||||||||
Loan Number: N2774
|
||||||||||||||||||||||||||
PROPERTY Project: Indianapolis Industrial Refinance | TERMS
*Net of servicing
|
|||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||
OPERATING STATEMENT
|
||||||||||||||||||||||||||
BORROWER
|
||||||||||||||||||||||||||
INDIANAPOLIS INDUSTRIAL REFINANCE George says: “I live in Marion county, which is in Indianapolis. I think it’s a heavenly place. Lush green vegetation is everywhere. There is plenty of water. The real estate is very handsome. The temperature Is quite moderate. When the rest of America is frying from the heat, Indianapolis is a very pleasant high-80’s. Sooner or later, the world is going to discover Indianapolis, and then there is going to be a major migration here." Blackburne & Sons is pleased to present this First Mortgage secured by a 11,151SF industrial building on a 0.44-acre lot, located in Indianapolis, Marion County, Indiana. The proceeds of this $350,000.00 loan will go towards paying off the current land contract of $179,000, and paying off roughly $45,000 in debt to improve cash flow. The remaining funds will be cash out in the amount of roughly $95,000. The borrower plans to use some of the funds for property upgrades, and the rest for business development and investment opportunities. COUNTY INFORMATION Marion County is located in the U.S. state of Indiana and is the central county of the Indianapolis–Carmel–Anderson MSA in Central Indiana. The 2020 United States census reported a population of 977,203, making it the most populous county in the state and 51st most populated county in the country. Indianapolis is the county seat, the state capital, and most populous city. The county is consolidated with Indianapolis through an arrangement known as Unigov. The White River flows southwestward through the central part of the county. It is joined by Eagle Creek and Fall Creek, both of which have dams in the county forming Eagle Creek Reservoir and Geist Reservoir, respectively. Marion County has two Indiana State Parks, Fort Harrison State Park and White River State Park, as well as many municipal parks. Adjacent counties include Hamilton County (north), Hancock County (east), Johnson County (south) and Hendricks County (west). CITY INFORMATION Indianapolis is the capital and most populous city of the U.S. state of Indiana. Located in Central Indiana, the city lies along the White River's West Fork near its confluence with Fall Creek. At the 2020 census, the population was 887,642. Indianapolis is the 16th-most populous city in the U.S., the third-most populous city in the Midwest after Chicago and Columbus, Ohio, and the fourth-most populous state capital after Phoenix, Arizona, Austin, Texas, and Columbus. The Indianapolis metropolitan area is the 34th-most populous metropolitan statistical area in the U.S., home to 2.1 million residents. With a population of more than 2.5 million, the combined statistical area ranks 27th. Indianapolis proper covers 368 square miles, making it the 18th-most extensive city by land area in the country. In 2021, Indianapolis city had median property value of $156,300, with a home ownership of 54.5%, and a median household income of $54,321. The largest universities in Indianapolis city (balance), IN are Ivy Tech Community College (30,789 degrees awarded in 2021), Purdue University Global (13,709 degrees), and Indiana University-Purdue University-Indianapolis (8,406 degrees). The economy of Indianapolis employs 432k people. The largest industries in Indianapolis are Health Care & Social Assistance (62,929 people), Retail Trade (49,790 people), and Manufacturing (48,200 people), and the highest paying industries are Utilities ($84,399), Mining, Quarrying, & Oil & Gas Extraction ($76,477), and Management of Companies & Enterprises ($64,917). PROPERTY INFORMATION The subject property is in a Medium Industrial District (I-3) located along the north side of Bloyd Ave. The area is urban in nature. The subject building consists of approximately 0.44-acres with an 11,151SF building, erected in 1959. The property sits on a fairly level site that backs to an old railway ROW, though the tracks have been long ago removed. The subject has easy access to I-70, located a couple of blocks to the east. The improvement is a single story, class C - Masonry building equipped with concrete and ceramic tile flooring and drywall and concrete block walls in finished areas, open to the structure in warehouse. The east end of the property is fenced/paved parking for an estimated 15 vehicles. There is some additional parking at the west end of the property, about 5 vehicles as well as along the front of the building, about 5 more vehicles. The property has two exhaust fans, a 2-ton bridge crane, per CoStar and two OH door entries on the east end. The subject building consists of approximately 8.6% finished office area with 12' ceiling heights. The current operation is a pet cremation operation, which does not require any significant infrastructure beyond a typical industrial use. According to the borrowers, there is a state of the art crematory unit that is OSHA approved on site. They estimate the value of this to be over $300,000. We will secure this, amongst the other fixtures, using a UCC1 Filing. Per the owner, the property has had some renovations over the last 10-12 years including a new roof, HVAC, etc. The property is currently leased for $3,209 per month to the cremation company. BORROWER SUMMARY The borrowers are a married couple who will hold title through a Limited Liability Company. They will also provide a personal guarantee on our loan. The borrowing entity does not file separate returns, and the income for this property is reported under the borrowers' 1040s. The property is leased, and the rent is $3,209/month until July 31, 2024, where it will increase to $3,273. There are rent increases every year, on July 31st, and the lease runs until 2034. Part of our loan will be used to pay off $44,471 in debt, which will reduce their outgoing cash flow by $1,487/month. Working as an insurance agent and manager, the guarantors reported an adjusted gross income of $108,823 in 2022 and $87,950 in 2021. They self-reported a net worth of $164,912 and have mid credit scores of 659 and 707. It should be noted that $482,437 of their liabilities is student loan debt and the net worth is exclusive of their primary residence, which is owned in a separate LLC. Our guarantor plans on using the cash out to make improvements to the property, which will include cosmetic improvements to the front hand railing, 5 windows, possible window replacements and potentially paint the rear. They are also looking at purchasing a fork lift, pick-up truck, utility trailer and other small equipment for the business. VALUATION SUMMARY We engaged a local MAI appraiser who provided an AS-IS valuation of $545,000. We also engaged a local broker to perform a Broker’s Price Opinion and they valued the property at $615,000. At a 10.0% yield to investors and a 64.2% LTV (AS-IS) 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
|