![]() |
||||||||||||||||||||||||||||||||
Exhibit A -- Specifics of the Loan |
Open to Nationwide Accredited Investors ONLY |
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
PROPERTY Project: Jacksonville 55-Pad MHP Purchase | TERMS
*Net of servicing |
|||||||||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||||||||
OPERATING STATEMENT
|
||||||||||||||||||||||||||||||||
BORROWERS
|
||||||||||||||||||||||||||||||||
JACKSONVILLE 55-PAD MHP PURCHASE George Says: "Here we have borrowers who have a net worth that is several times the amount of our loan. They also have experience in both construction and running these older mobile home parks. Lastly, we have a number of small rental units, which is usually much safer than just one or two big tenants." Blackburne & Sons is pleased to present this purchase money First Mortgage secured by a 55-pad Mobile Home park on a 6.38-acre parcel, located in Jacksonville, Duval County, FL. The purpose of this loan is to purchase the subject property for $900,000. The buyer will be putting down $130,000 cash, plus approximately $68,000 in closing costs. The seller will be holding back a seller 2nd in the amount of $225,000. The terms of the seller financing is three (3) years at seven percent (7%) per annum, interest-only, with a monthly payment of $1,312. Our loan will also include a construction holdback of $170,000. This will be held by a third party company to insure that the improvements are done in a workman like manner. Duval County, officially the City of Jacksonville and Duval County, is a county in the northeastern part of the U.S. state of Florida. As of the 2020 census, its population was 995,567, making it the sixth-most populous county in Florida. Its county seat is Jacksonville, with which the Duval County government has been consolidated since 1968. Duval County was established in 1822 and is named for William Pope Duval, Governor of Florida Territory from 1822 to 1834. Duval County is the central county of the Jacksonville, Florida Metropolitan Statistical Area. According to the United States Census Bureau, the county has a total area of 918.464 square miles, of which 762.623 square miles is land and 155.841 square miles (17.0%) is water. The topography is coastal plain; however, there are some rolling hills. The county is home to Fort Caroline National Memorial Timucuan Ecological and Historic Preserve. Major highways in the area include I-10 / SR 8, I-95 / SR 9 and I-295 / SR 9A. Jacksonville is the most populous city proper in the U.S. state of Florida, located on the Atlantic coast of northeastern Florida. It is the county seat of Duval County. It is the tenth-most populous U.S. city and the largest city in the Southeast, with a population of 949,611 at the official 2020 U.S. census. The Jacksonville metropolitan area, at over 1.76 million residents, is the fourth-largest metropolitan area in Florida and 38th-largest in the United States. City-county consolidation greatly increased Jacksonville's official population and extended its boundaries, placing most of Duval County's population within the new municipal limits; Jacksonville grew to 900 square miles. It is the largest city by total area, land and water, in the contiguous United States. SUBJECT PROPERTY DETAILS The subject property consists of a 6.38-acre site that is made up of three parcels and has only two APNs. It is located in the southwestern portion of Jacksonville in Duval County. The neighborhood boundaries are delineated as the area bounded by Interstate 10 to the south, Interstate 95 to the east, Interstate 295 to the west and north. The subject is located on New Kings Road. This roadway connects with Interstate 95 to the east of the subject and Interstate 295 to the north. Access is convenient through the neighborhood with New Kings Road being identified as an arterial road. The neighborhood is improved with a mixture of residential and commercial uses including grocery stores, neighborhood strip centers, and automobile repair facilities. The site is irregular in shape and generally level in topography. The present use of the property is as a mobile home park, established in 1960. There is a total of 55 developed mobile home lots and the subject property is improved with 35 single wide mobile homes that are park owned. Out of these 35, a total of 30 mobile homes are rentable and the remaining 5 are being repaired and currently are not rentable. The homes range in year built from 1965 to 1998 and, according to the site manager, the park is currently on a septic plant that was installed when the park was originally built. For the majority of the units, the siding and roof are corrugated metal and heating and air conditioning is provided by window units. The road system through the park is paved and gravel. The property has 43% of the rentable pads / homes currently leased for $800 per month. There are 35 park owned homes which will come with the sale of the property. Blackburne & Sons will also be recording UCC statements for all park-owned homes via detailed descriptions of each home, provided by the seller and the appraiser. VIN numbers cannot be obtained due to the age/condition of the homes. The seller provided a 2025 profit and loss statement for the property that reports net income of $23,450.64. He has not provided any other financials on the park for previous years. It should be noted that there is an additional 2.4-acre parcel that was not included in the appraisal, due to a lack of detail in the original purchase contract. The purchase contract has been amended to include this parcel, and it will be part of our collateral for this loan. BORROWER SUMMARY Our guarantors are a married couple who will hold to title to the subject via a Limited Liability Company (LLC). This entity is a real estate holding entity that is owned 100% by the husband. This entity was just formed in September of 2025, so it has not filed any tax returns yet. The guarantors both work as business owners of a paving company. They self-reported a net worth of $5,998,000 and have mid-credit scores of 681 and 719. They show an adjusted gross income of $542,962 in 2024 and $473,077 in 2023. This loan will also include a corporate guarantee by the paving company. This entity was formed in June of 2023 and specializes in road paving. It reports a net business income of $808,004 in 2024 and $1,145,682 in 2023. Per the borrower, this entity “is a family-owned business. I am a fourth-generation asphalt paver, being raised in the industry, I have a ton of knowledge in asphalt paving. I’m driven to complete a project from start to finish, with customer satisfactory results. “We’ve been providing commercial and residential asphalt paving, maintenance, and repairs to clients throughout the Seattle-Tacoma WA area for over 25 years. “We take pride in making sure each job is completed on time, within budget and with the professionalism you deserve and are looking for from a paving company.” It should be noted that the guarantors also own and successfully run another similar park nearby the subject property. VALUATION SUMMARY We hired an MAI appraiser who valued this property at $1,058,000 (AS-IS) and $1,288,000 (ARV) . It should be noted that the appraiser did not include the 2.42-acre land parcel (which is included in the purchase) in his valuation. This is because the purchase contract did not list out the parcel numbers and only noted that there were multiple parcels. As a result, the appraiser did not consider the parcel as part of the scope for his report. We also hired a local broker to perform a Broker’s Price Opinion (BPO) who valued the property at $1,750,000 (AS-IS). This value DOES include the additional 2.42-acre land parcel located next door. At an 11.0% yield to investors and a 67.6% LTV (AS-IS VALUE), 55.5% LTV (ARV VALUE) and 79.4% LTV (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
|
||||||||||||||||||||||||||||||||