![]() |
||||||||||||||||||||||||||||||
Exhibit A -- Specifics of the Loan |
Open to Nationwide Accredited Investors ONLY |
|||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||
PROPERTY Project: Quincy Street Triplex | TERMS
*Net of servicing
|
|||||||||||||||||||||||||||||
EQUITY ANALYSIS
|
||||||||||||||||||||||||||||||
OPERATING STATEMENT
|
||||||||||||||||||||||||||||||
BORROWERS
**Please note this figure includes the wife's income, who is not a part of this loan.
|
||||||||||||||||||||||||||||||
QUINCY STREET TRIPLEX George Says: "This is a garden variety fix and flip. The advantage of having residential income property as collateral is that people always need a place to live." Blackburne & Sons is pleased to present this First Mortgage secured by a 4,668SF triplex on 0.09-acre parcel, located in Chicago, Cook County, IL. The primary purpose of this loan is to rehab the subject property. This loan will include a construction holdback in the amount of $185,000, which will be held via a 3rd party company, who will be disbursing the funds in draw phases. The remaining funds will be used to payoff the current first on the property in the amount of $125,000. COUNTY INFORMATION Cook County is the most populous county in the U.S. state of Illinois and the second-most-populous county in the United States, after Los Angeles County, California. More than 40 percent of all residents of Illinois live within Cook County. As of 2020, the population was 5,275,541. The county seat is Chicago, the most populous city in Illinois and the third most populous city in the United States. The county is at the center of the Chicago metropolitan area. Cook county is also the sixth largest county in Illinois by area. The city is home to approximately 54% of the entire county's population. The part of the county outside of the Chicago and Evanston city limits is divided into 29 townships; these often divide or share governmental services with local municipalities. Geographically, the county is the sixth-largest in Illinois by land area and the largest by total area. It shares the state's Lake Michigan shoreline with Lake County. Including its lake area, Cook County has a total area of 1,635 square miles, the largest county in Illinois, of which 945 square miles is land and 690 square miles (42.16%) is water. Land-use in Cook County is mostly urban and densely populated. CITY INFORMATION Chicago is the most populous city in the U.S. state of Illinois and in the Midwestern United States. With a population of 2,746,388, as of the 2020 census, it is the third-most populous city in the United States after New York City and Los Angeles. As the seat of Cook County, the second-most populous county in the U.S., Chicago is the center of the Chicago metropolitan area, often colloquially called "Chicagoland" and home to 9.6 million residents. Located on the shore of Lake Michigan, Chicago was incorporated as a city in 1837 near a portage between the Great Lakes and the Mississippi River watershed. In 2023, the median property value in Chicago, IL was $315,200, with a home ownership rate of 45.5%, and median household income was $75,134. The economy of Mauldin, SC employs 14k people. The economy of Chicago, IL employs 1.38M people. The largest industries in Chicago, IL are Health Care & Social Assistance (191,286 people), Professional, Scientific, & Technical Services (184,117 people), and Educational Services (140,196 people), and the highest paying industries are Management of Companies & Enterprises ($100,644), Utilities ($100,173), and Finance & Insurance ($95,093). The largest universities in Chicago, IL are University of Illinois Chicago (9,307 degrees awarded in 2023), University of Chicago (7,680 degrees), and DePaul University (5,887 degrees). SUBJECT PROPERTY DETAILS The neighborhood surrounding the subject is the largest community area in Chicago land. Per the appraiser, the neighborhood is mostly residential and located roughly 6 miles west of downtown. Wide range of property ages, styles, and degrees of updating. Most major amenities located in town and the I-290 provides linkage to the entire metro area. The neighborhood was mostly built up in the early 1900s, but there is newer construction throughout. The subject property consists of a 0.09-acre parcel that is rectangular in shape and level in topography. The site is improved with a 3 story,4,668SF triplex building that was originally built in 1924. Each unit is roughly 1,556 SF in size and is equipped with 2 bedrooms and 1 bathroom, a dining room, kitchen, living room and deck. There is also a 1,464 SF unfinished basement and 2 car garage. All typical utilities are available to the subject. The borrower purchased this property in 2018 for $70,000. Since the purchase, he planned to put roughly 126K into the subject property. However, the work was not able to be completed due to the borrowers health condition. He plans to use our loan to complete about $185,000 worth of rehab. This will include debris removal, roof repair for both the main building and the detached garage, fencing replacement in the front, updated HVAC, plumbing and drywall, paint, new windows and doors, flooring, light fixtures and bathroom fixtures. The borrower is hiring a 3rd party contractor to do the rehab and the contractor's bid will be provided in the due diligence package. Given that the property is under rehab, it is currently vacant. BORROWER SUMMARY Our guarantor is a married man who will be holding title to the property via a limited liability company, with him personally guaranteeing this loan. It should be noted that his wife is not on our loan and will not be providing a personal guarantee. The LLC is owned 100% by the guarantor and specializes in property management. The income for this entity is reported on the borrower’s personal tax returns, which show a net business loss of $72,000 in 2023 and $57,893 in 2024. The guarantor self-reported a net worth of $185,643 and has a mid-credit score of 562. He works as an electrical engineer at the Federal Aviation Authority and has a BSEE from University of Illinois - Chicago. He reported an adjusted gross income of $148,994 in 2024 and $43,971 in 2023. The reason for the borrowers poor credit score is that he became delinquent after not being able to work for 6 months due to kidney disease. This year he got a successful kidney transplant, and is back to working. VALUATION SUMMARY We hired an MAI appraiser who valued this property at $205,000 (AS-IS) and $530,000 ARV. At a 11.0% yield to investors and a 168.0% LTV (AS-IS) and 65.0% ARV Appraised 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
|