B

LOAN SUMMARY | 5232 Cockrell Avenue, Fort Worth, TX 76133

BORROWER

DFW DEVS
Alfredo Goytia - principal
Rate
Projected Term
Loan To ARV
Loan Amount
Investors
7.5%
6 months
74.8%
$134,640
0
Purpose
Loan Position
Total Loan Amount
Loan Status
Purchase & Renovation
First Lien
$134,640
Repaid on 07/31/2020
Started on
Funded on
Repaid on
Matured on
02/21/2020
07/22/2020
07/31/2020
08/18/2020

FINANCIAL OVERVIEW

After Repair Value (ARV)
$225,000
Total Project Costs
$168,400
$56,600
$0
GROUNDFLOOR
$168,300
$100
0%
Skin-in-the-Game
First Payment Position
Second Payment Position
Cushion
Purchase Price
$121,500
Purchase Date
02/18/2020
Loan To ARV
74.8%
Loan To Total Project Cost
99.9%

Grade Factors

The following factors determine in part how the loan was graded:
(in descending order of importance)
Loan To ARV Score
5
10
Quality of Valuation Report
4
4
Skin-in-the-Game
3
10
Location
4
8
Borrower Experience
1
5
Borrower Commitment
1
1

VALUATION REPORTS

As Complete (ARV)
$225,000
Certified Independent Appraisal
Broker's Price Opinion
Borrower Provided Appraisal
Borrower Provided Comps

PROPERTY DESCRIPTION

5232 COCKRELL AVENUE, FORT WORTH, TX 76133
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 February 18, 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.
  • The Principal has not yet completed or sold any projects. As such, the Principal's average revenue, costs, and margins cannot be calculated.
  • The Principal's 2019 revenue was derived from rental properties because the Borrower's primary focus in 2019 was buy and hold.
  • Please consult the Offering Circular