![]() |
||||||||||||||||||||||||||||
Exhibit A -- Specifics of the Loan |
Open to Nationwide Accredited Investors ONLY |
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
PROPERTY Project: Decatur GA Daycare Purchase | TERMS
*Net of servicing |
|||||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||||
OPERATING STATEMENT
|
||||||||||||||||||||||||||||
BORROWERS
|
||||||||||||||||||||||||||||
DECATUR GA DAYCARE PURCHASE George says: "You will note from the low yield on this deal that we think the loan quality is better than most. Here we have a purchase money deal, we have a borrower with pretty good credit, and we have a tenant paying $10,000 per month in rent. The loan amount is also small, which we greatly prefer." Blackburne & Sons is pleased to present this purchase money First Security Deed secured by a 5,532SF Daycare building on a 1.56-acre lot, located in Decatur, DeKalb County, Georgia. COUNTY INFORMATION DeKalb County is located in the north central portion of the U.S. state of Georgia. As of the 2020 census, the population was 764,382, making it Georgia's fourth-most populous county. It is included in the Atlanta metropolitan area and contains roughly 10% of the city of Atlanta (the other 90% lies in Fulton County). Stonecrest is the largest city that is entirely within the county. DeKalb is primarily a suburban county. In recent years, some communities in North DeKalb have incorporated, following a trend in other suburban areas around Metro Atlanta. Stonecrest, Dunwoody and Brookhaven are now the largest cities that are entirely contained within the county. Decatur is a city in and the county seat of DeKalb County, Georgia, United States, part of the Atlanta metropolitan area. With a population of 24,928 in the 2020 census, the municipality is sometimes assumed to be larger since multiple ZIP Codes in unincorporated DeKalb County bear Decatur as the address. The city is served by three MARTA rail stations (Decatur, East Lake, and Avondale). It is located approximately five miles northeast of Downtown Atlanta and shares its western border with both the city of Atlanta (the Kirkwood and Lake Claire neighborhoods) and unincorporated DeKalb County. The Druid Hills neighborhood is to the northwest of Decatur. The property is improved with a 5,532SF building that is currently used as a daycare facility. It is a single-story building that was originally built in 1956. It is equipped with a concrete slab foundation, brick and block exterior, metal framed doors and a flat rubberized roof. The property is equipped with three classrooms, three bathrooms, office space, a kitchen, a storage room and a staff area. The exterior includes a large backyard, a loop driveway and a play structure in the front yard. The subject consists of a 1.56-acre property that is irregular in shape and generally level in topography. The site offers convenient ingress and egress from a public roadway, ensuring accessibility. All essential utilities, including gas, water, and electricity, are readily available on-site. The subject property is currently zoned R-75, Single-Family Residential, under the DeKalb County Zoning Ordinance. The existing use operates as a legal, nonconforming use, having been lawfully established prior to the current zoning regulations. The property already has a signed lease and deposit for a tenant to move in upon the purchase of the property. The tenant will pay $10,000 per month in rent. The lease will begin in April of 2026 and will terminate on March 31, 2031. BORROWER SUMMARY Our guarantor is a single woman who will be holding title to the property through a Limited Liability Company (LLC), of which she is the sole member. This LLC was formed in September of 2025. It is a real estate holding entity. The guarantor works as a daycare administrator. In 2024, she reported adjusted gross income of $152,113 and in 2023 reports adjusted gross income of $136,840. She self-reported a net worth of $2,171,500 and has a mid-credit score of 695. It should be noted that this borrower filed for bancrupcy in 2021 due to a divorce. The BK was discharged the same year. This loan will also include the corporate guarantee of another LLC owned 100% by the guarantor. This entity was formed in April of 2022 and specializes another daycare business of the buyers. The tax returns for this business report an Ordinary Business Income of $181,103 in 2024 and $193,053 in 2023. We were also provided a profit and loss statement for this entity showing a net income of $204,342 in 2025. The borrower originally planned to occupy the subject property with her current daycare business; however, she now has a tenant to lease. VALUATION SUMMARY We hired an MAI appraiser who valued this property at $680,000 (AS-IS). We also hired a local broker to perform a Broker’s Price Opinion (BPO) who valued the property at $812,982. At an 10.0% yield to investors and a 60.6% LTV (AS-IS VALUE and PURCHASE PRICE) and 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.ACCREDITATION STANDARDS Please note this offering is a SEC Regulation D filing and will be done through a Private Placement Memorandum. In order to invest, you must be an accredited investor. Generally speaking, an accredited investor is an individual: (a) whose individual income exceeds $200,000 in each of the past two years, with reasonable expectation of reaching the same going forward OR (b) whose joint income with spouse exceeds $300,000 in each of the past two years OR (c) your NET WORTH exceeds $1,000,000 (exclusive of your primary residence) OR If you plan on investing through an entity, the entity can qualify if ANY of the following are met: (a) all equity owners must be accredited OR (b) any trust with more than $5,000,000 in assets OR (c) ERISA with either $5,000,000 in assets OR a bank, insurance company, or registered investment advisor as it's trustee OR (d) any self directed ERISA with an accredited investor(s) making the business decisions OR (e) an IRA owned by an accredited investor
George’s Advice For Successful First Mortgage Investing
Blackburne & Sons Realty Capital Corporation--For more information, contact Tom Blackburne
|
||||||||||||||||||||||||||||