C

LOAN SUMMARY | 9050 Rhinehart Rd, Kansas City, MO 64139

BORROWER

Evergreen Enterprises LLC
Adam Heller - principal
Rate
Projected Term
Loan To ARV
Loan Amount
Investors
10.5%
21 months
64.4%
$88,710
0
Purpose
Loan Position
Total Loan Amount
Loan Status
New Construction
First Lien
$88,710
Repaid on 09/23/2022
Started on
Funded on
Repaid on
Matured on
04/06/2022
07/18/2022
09/23/2022
01/05/2024

FINANCIAL OVERVIEW

After Repair Value (ARV)
$689,000
Total Project Costs
$505,550
$183,450
GROUNDFLOOR
$443,550
$62,000
0%
Skin-in-the-Game
First Lien Loan
Cushion
Purchase Price
$156,250
Purchase Date
04/06/2022
Loan To ARV
64.4%
Loan To Total Project Cost
87.7%

Grade Factors

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

VALUATION REPORTS

As Complete (ARV)
$689,000
Certified Independent Appraisal
Broker's Price Opinion
Borrower Provided Appraisal
Borrower Provided Comps

PROPERTY DESCRIPTION

9050 RHINEHART RD, KANSAS CITY, MO 64139
The Borrower intends to use the loan proceeds to complete a new construction. 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 needs to begin construction of this property on April 6, 2022 by Groundfloor Finance Inc. (“Groundfloor,” “we,” “us,” or “our”) or a wholly-owned subsidiary of Groundfloor. The Borrower has begun construction 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 construction of the property may be extensive, and therefore subject to delays and other unexpected issues.
  • The construction will require permitting, and permits may not be obtained on time or may be denied.
  • There is no existing structure on this property, or if there is, it will be demolished, and a new structure built in its place.
  • This LRO represents the first draw for the loan and is secured by an individual note.
  • There will be five LROs on this project, each representing subsequent draws. The LROs will range from $85,000 to $90,000. The Financial Overview box represents the aggregate amount of all LROs to be secured by this property, giving a complete financial picture of the project.
  • The event of default on one Groundfloor note secured by this property will trigger default on all Groundfloor notes secured by this property. All LRO holders investing in LROs corresponding to notes secured by this property share the same priority in any recovery and recovered proceeds will be distributed on a pro-rata basis.
  • 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.
  • Please consult the Offering Circular