OPEN TO NATIONWIDE ACCREDITED INVESTORS
![]() |
||||||||||||||||||||||||||||
Exhibit A -- Specifics of the Loan |
Open to Nationwide Accredited Investors ONLY |
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
PROPERTY Project: Granite Creek Mobile Home Park | TERMS
*Net of servicing |
|||||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||||
OPERATING STATEMENT
|
||||||||||||||||||||||||||||
BORROWERS
|
||||||||||||||||||||||||||||
GRANITE CREEK MOBILE HOME PARK George Says: "This is a deal for our wisest investors, the ones willing to give up a little yield for a much-less-risky deal. First of all, this is residential income property. People always need a place to live. The property is also attractive. Lastly, there are 12 different tenants, so the loss of one or two tenants probably won’t bankrupt our borrower. Yum." Blackburne & Sons is pleased to present this First Mortgage secured by a 12 pad mobile home park on a 12.20 acre parcel located in Kerhonkson, Ulster County, New York. COUNTY INFORMATION The subject property is located in Ulster County in the Hudson Valley Region of New York State. The county is bordered on the north by Greene County, on the south by Rockland County, on the east by the Hudson River and on the west by Delaware County. The county seat is Kingston. Ulster County comprises the Kingston, NY Metropolitan Statistical Area, which is also included in the New York-Newark, NY-NJ-CT-PA Combined Statistical Area. It is located in the state's Mid-Hudson Region of the Hudson Valley, which is comprised of Dutchess, Orange, Putnam, Rockland, Sullivan, Ulster and Westchester Counties. Much of the county is within the Catskill Mountains and the Shawangunk Ridge. Ulster County has Minnewaska State Park, Mohonk Preserve, Sundown State Park, VerNooykill State Forest, Witches Hole State Forest, and Shawangunk Ridge State Forest and Sam's Point Preserve, which includes rare dwarf pine trees and VerKeerderkill falls. The region is suburban to rural with Kingston representing the only municipality with more than 20,000 residents. CITY INFORMATION The City of Kerhonkson is a hamlet and census-designated place in Ulster County, New York, with a population of 1,722 as of the 2020 census. It straddles Rochester and Wawarsing, with US 209 serving as its main road. The area includes Soyuzivka, a Ukrainian cultural center, and is situated in the valley of Rondout Creek near the Shawangunk Mountains. The CDP occupies a total area of 5.3 square miles, all land. As of 2010, the population density was approximately 317.7 inhabitants per square mile. The demographics show a diverse racial makeup, predominantly White, with a significant Hispanic population. The median household income in 2016 was $41,541, while poverty rates were noted at 10.2%. SUBJECT PROPERTY DETAILS The subject property is comprised of a 12-unit mobile home community, 11 of which are owned by the tenants and one unit is park owned. We will be listing the 1 park owned home on the security agreement and filing a UCC. The homes/sites are 100% occupied. Each is direct metered for electric usage and has electric or propane heating, all tenant-borne costs. There are indicated to be two wells, with associated pump house, and seven septic systems. The current monthly gross income for the park is $8,080. Each lot rent is between $565- $695 and the park owned home rents for $1,350 per month. The improvements are situated on an approximately 12.20 acre lot which is very irregular in shape and has a moderately variable terrain. There are no water courses contained within the boundaries of or crossing the subject. The immediate area is characterized as rural residential, with mostly residential, recreational and agricultural uses; there are some non-residential uses. Access is via a winding narrow local road, but US Route 44/County Route 55 are accessed via Granite Road, less than ¼-mile from the subject, with this highway connecting with US Route 209, which provides access to I-87 and the bridge crossing to Dutchess County, about 15 miles to the northeast. BORROWER SUMMARY The borrower holds title through a New York LLC, of which he is sole member. He reports the income from the subject property on a Schedule E of his personal tax returns. A 2026 P&L for the subject property (through July 2026) reports $36,021 in net income, and in 2025 the subject property reports net income of $31,204. GUARANTOR SUMMARY The borrower is a single man who owns and operates a construction company, of which is held through an LLC. He will provide a personal guarantee on this loan. He self-reports a net worth of $3,275,943 and has a mid-credit score of 700. In 2025, the construction business reported $47,743 in net income, and in 2024, the business reported $46,292 in net income. We were provided a 2026 P&L that reports $237,642 in net income. In 2025 his personal tax returns report adjusted gross income of $8,488. The borrower says this is because he took section 179, which is a bonus depreciation on equipment purchases. In 2024, his personal returns reported an adjusted gross income of $38,879. VALUATION SUMMARY We hired a local General Certified appraiser who valued this property at $1,000,000 (AS-IS). We also hired a local broker to perform a Broker’s Price Opinion (BPO) who valued the property at $1,140,000. At a 10.0% yield to investors and a 57.5% LTV (AS-IS), 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
George’s Advice For Successful First Mortgage Investing
Blackburne & Sons Realty Capital Corporation--For more information, contact Justine Smith
|
||||||||||||||||||||||||||||