![]() |
||||||||||||||||||||||||||||
Exhibit A -- Specifics of the Loan |
Open to Nationwide Accredited Investors ONLY |
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
PROPERTY Project: Nagel Street Industrial | TERMS
*Net of servicing
|
|||||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||||
OPERATING STATEMENT
|
||||||||||||||||||||||||||||
BORROWERS
|
||||||||||||||||||||||||||||
NAGEL STREET INDUSTRIAL George says: "This is a traditional hard money loan, a deal based primarily on the equity in the property. The deal also enjoys borrowers with a huge income, excellent credit, and a net worth that is more than TWENTY times our loan amount. If 70% of your trust deed portfolio is full of tiny commercial loans, I wouldn't blame you if you took $25,000 to $40,000 in this high-yield deal. This is a quite handsome property." Blackburne & Sons is pleased to present this First Mortgage secured by a 17,788SF industrial building on 1.54-acres, located in Warren, Maycomb County, Michigan. COUNTY INFORMATION Macomb County is a county on the eastern shore of the U.S. state of Michigan. It is part of the Detroit metropolitan area, bordering Detroit to the north and containing many of its northern suburbs. Its seat of government is Mt. Clemens, and its largest community is Warren. As of the 2020 census, the county had a population of 881,217, making it the third-most populous county in the state, behind neighboring Wayne and Oakland. Macomb County contains 27 cities, townships and villages, including three of the ten most-populous municipalities in Michigan. Most of this population is concentrated south of Hall Road (M-59), one of the county's main thoroughfares. According to the U.S. Census Bureau, the county has a total area of 571 square miles, of which 479 square miles is land and 92 square miles (16%) is water. The county's southeastern border with Canada is located across Lake St. Clair. Lake St. Clair borders the county on the east. Macomb County is mostly considered a part of Southeast Michigan. However, the far northern parts of the county, including Richmond and Armada, are often considered to be part of Michigan's Thumb region. The county comprises mostly rural/agricultural communities to the north and a mix of suburban and urban areas to the south. Warren is a city in Macomb County in the U.S. state of Michigan. An inner-ring suburb of Detroit, Warren borders Detroit to the north, roughly 13 miles north of downtown Detroit. The population was 139,387 at the 2020 census, making Warren the largest community in Macomb County, the third-largest city in Michigan, and Detroit's largest suburb. The city is home to a wide variety of businesses, including the General Motors Technical Center, the United States Army Detroit Arsenal, home of the United States Army TACOM Life Cycle Management Command and the Tank Automotive Research, Development and Engineering Center (TARDEC), and the headquarters of Asset Acceptance. In 2023, the median property value in Warren, MI was $181,900, with a homeownership rate of 71.0% and the median household income was $63,741. The economy of Chico, CA employs 52.6k people. The economy of Warren, MI employs 65.8k people. The largest industries in Warren, MI are Manufacturing (14,079 people), Health Care & Social Assistance (9,379 people), and Retail Trade (7,707 people), and the highest paying industries are Management of Companies & Enterprises ($95,417), Public Administration ($70,399), and Professional, Scientific, & Technical Services ($68,100). The largest universities in Warren, MI are Macomb Community College (2,609 degrees awarded in 2022). SUBJECT PROPERTY DETAILS The subject property consists of a 1.54-acre site that is irregular in shape and generally level in topography. The subject is located in a densely developed industrial node which is home to several major automotive manufacturing plants and the GM Tech Center. It is served by the SMART Public bus system, with numerous stops located within close proximity. The site is improved with 17,788 SF industrial building. It is a single story, class C construction industrial building. The improvements were originally built in 1957 and just currently went through renovation for conversion into a tobacco retail facility. The office space comprises +/- 10% of the building area. The warehouse space contains 15’ clear heights and there are no overhead doors or loading docks. The warehouse space was recently subdivided to accommodate 10 flower rooms, 2 drying rooms, a mother/clone room, and a trimming room. The final exterior work was just recently completed as of this week. It included labor to install new siding to the property. The landscaping recently finished included grading the property and installing sod. The costs to complete the warehouse exterior was $6,000 for labor to install the siding, $5,000 for the Sod and $7,000 in grading work and final touch-up to finalize the building exterior. Total cost was $18,000 to complete the exterior renovations. The site is equipped with 46 parking spaces, a poured concrete foundation, masonry exterior walls and a flat roof with a sealed membrane. Typical utilities and municipal services available to site and are located in close proximity, including water sewer, natural gas, electricity, telephone and cable TV and internet. The borrower purchased the subject property for $1,300,000 in 2020. At that time, it was only 13,188 SF. Since the 2020 acquisition, the borrower has been doing extensive rehab, in the amount of $3MM. This included extensive HVAC and ductwork, drywalling, concrete laying, etc. The interior work is complete, and the exterior work is almost complete. A sworn contractor's statement will be provided in the due diligence folder. A Phase I Environmental Report was ordered by our borrower in 2021. We provided the Phase I report to our environmental company to review, and they came back with a moderate risk rating. A copy of the Phase I report and Enviroscreen will be provided in the due diligence folder. The borrower currently owns and operates a wholesale business that sells general tobacco merchandise such as hookah, glass water pipes, and vapes. He is using the subject property as his second location for this business. It is important to note the borrower’s initial plan for the subject property was to open up a cannabis grow operation. However, those plans have been put on hold due to stringent licensing requirements. Our borrower is a real estate holding company that does not report any income. This LLC is owned entirely by our personal guarantors, who are husband and wife. They will both provide a personal guarantee on our loan. The guarantors work as a business owner and a homemaker. Together, they self-reported a net worth of $24,083,639 and have mid-credit scores of 736 and 721. Their tax returns show an adjusted gross income of $580,752 in 2023 and $1,473,367 in 2022. They have not yet filed their 2024 tax returns. The entity that operates the tobacco business on the subject property shows a net business income of $978,396 for 2023 and $547,125 for 2022. They have not filed their 2024 tax returns yet. We were provided a 2024 profit & loss statement showing a net income of $660,986. VALUATION SUMMARY We hired a MAI appraiser who valued this property at $1,250,000 (AS-IS). We also hired a broker who performed a drive-by opinion of value (BPO) and valued this property at $1,150,000. At a 12.0% yield to investors and a 60.0% LTV (AS-IS) appraised value and purchase price, 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
|