B

LOAN SUMMARY | 120 Drennan Street, Houston, TX 77003

BORROWER


Rate
Projected Term
Loan To ARV
Loan Amount
Investors
7.5%
6 months
46.4%
$135,000
0
Purpose
Loan Position
Total Loan Amount
Loan Status
Purchase & Renovation
First Lien
$135,000
Repaid on 06/09/2020
Started on
Funded on
Repaid on
Matured on
10/23/2019
06/09/2020
03/26/2020

FINANCIAL OVERVIEW

After Repair Value (ARV)
$300,000
Total Project Costs
$260,970
$39,030
GROUNDFLOOR
$135,000
$125,970
0%
Skin-in-the-Game
First Lien Loan
Cushion
Purchase Price
$176,000
Purchase Date
09/27/2019
Loan To ARV
46.4%
Loan To Total Project Cost
64.9%

Grade Factors

The following factors determine in part how the loan was graded:
(in descending order of importance)
Loan To ARV Score
6
10
Quality of Valuation Report
4
4
Skin-in-the-Game
10
10
Location
4
8
Borrower Experience
1
5
Borrower Commitment
1
1

VALUATION REPORTS

As Complete (ARV)
$300,000
Certified Independent Appraisal
Broker's Price Opinion
Borrower Provided Appraisal
Borrower Provided Comps

PROPERTY DESCRIPTION

120 DRENNAN STREET, HOUSTON, TX 77003
The Borrower intends to use the loan proceeds to purchase and renovate the property. Upon completion, the Borrower intends to sell the property to repay the Groundfloor loan.

PROPERTY PHOTOS

MISCELLANEOUS

PROJECT SPECIFIC RISK FACTORS
  • The Borrower was advanced the money it needed to purchase this property on September 27, 2019 by Groundfloor Finance Inc. (“Groundfloor,” “we,” “us,” or “our”) or a wholly-owned subsidiary of Groundfloor. The Borrower is now in possession of the property. If this offering is fully subscribed, Groundfloor will continue to administer and service the loan as further described in the Offering Circular.
  • The renovation of the property may be extensive, and therefore subject to delays and other unexpected issues.
  • The renovation will require permitting, and permits may not be obtained on time or may be denied.
  • The Borrower has not completed or sold any projects in the past year. As such, the Borrower's average revenue, costs, and margins cannot be calculated.
  • The Principal has not yet completed or sold any projects. As such, the Principal's average revenue, costs, and margins cannot be calculated.
  • Please consult the Offering Circular