C

LOAN SUMMARY | 6477 Cooper Lane, Jacksonville, FL 32210

BORROWER

Seaside Investment of North Florida. LLC
Joshua McDaniel - principal
Rate
Projected Term
Loan To ARV
Loan Amount
Investors
10%
6 months
58.0%
$130,220
0
Purpose
Loan Position
Total Loan Amount
Loan Status
Purchase & Renovation
First Lien
$130,220
Repaid on 11/30/2021
Started on
Funded on
Repaid on
Matured on
08/10/2021
11/24/2021
11/30/2021
02/09/2022

FINANCIAL OVERVIEW

After Repair Value (ARV)
$224,500
Total Project Costs
$161,700
$62,800
GROUNDFLOOR
$130,220
$31,480
0%
Skin-in-the-Game
First Lien Loan
Cushion
Purchase Price
$129,590
Purchase Date
08/10/2021
Loan To ARV
58.0%
Loan To Total Project Cost
80.5%

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
2
5
Borrower Commitment
1
1

VALUATION REPORTS

As Complete (ARV)
$224,500
Certified Independent Appraisal
Broker's Price Opinion
Borrower Provided Appraisal
Borrower Provided Comps

PROPERTY DESCRIPTION

6477 COOPER LANE, JACKSONVILLE, FL 32210
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 August 10, 2021 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 2020 revenue was derived from rental properties because the Borrower's primary focus in 2020 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.
  • 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