B

LOAN SUMMARY | 222 57th Street, Pittsburgh, PA 15201

BORROWER

D & B's Cottage LLC
Elisabeth Burak - principal
Rate
Projected Term
Loan To ARV
Loan Amount
Investors
10.5%
21 months
60.8%
$182,480
0
Purpose
Loan Position
Total Loan Amount
Loan Status
Purchase & Renovation
First Lien
$182,480
Repaid on 01/02/2024
Started on
Funded on
Repaid on
Matured on
05/04/2023
10/30/2023
01/02/2024
02/03/2025

FINANCIAL OVERVIEW

After Repair Value (ARV)
$300,000
Total Project Costs
$250,980
$49,020
GROUNDFLOOR
$182,480
$68,500
0%
Skin-in-the-Game
First Lien Loan
Cushion
Purchase Price
$95,000
Purchase Date
05/04/2023
Loan To ARV
60.8%
Loan To Total Project Cost
72.7%

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
4
10
Location
4
8
Borrower Experience
4
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

222 57TH STREET, PITTSBURGH, PA 15201
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 May 4, 2023 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's 2022 revenue was derived from rental properties because the Borrower's primary focus in 2022 was buy and hold. The Number of Completed Projects reflects the number of rental units owned. The Gross Margin reflects the earnings after the expenses of the rental business, such as mortgage interest, property taxes, and maintenance, have been deducted from gross revenue.
  • Please consult the Offering Circular