C

LOAN SUMMARY | 4836 Central Church Road, Douglasville, GA 30135

BORROWER

Willis Residential LLC
Calvin Willis - principal
Rate
Projected Term
Loan To ARV
Loan Amount
Investors
11%
12 months
66.7%
$121,690
0
Purpose
Loan Position
Total Loan Amount
Loan Status
Purchase & Renovation
First Lien
$121,690
Repaid on 04/12/2021
Started on
Funded on
Repaid on
Matured on
10/28/2020
11/11/2020
04/12/2021
10/27/2021

FINANCIAL OVERVIEW

After Repair Value (ARV)
$182,500
Total Project Costs
$146,690
$35,810
GROUNDFLOOR
$121,690
$25,000
0%
Skin-in-the-Game
First Lien Loan
Cushion
Purchase Price
$125,000
Purchase Date
10/28/2020
Loan To ARV
66.7%
Loan To Total Project Cost
83.0%

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
3
10
Location
4
8
Borrower Experience
5
5
Borrower Commitment
1
1

VALUATION REPORTS

As Complete (ARV)
$182,500
Certified Independent Appraisal
Broker's Price Opinion
Borrower Provided Appraisal
Borrower Provided Comps

PROPERTY DESCRIPTION

4836 CENTRAL CHURCH ROAD, DOUGLASVILLE, GA 30135
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 October 28, 2020 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.
  • Please consult the Offering Circular