C

LOAN SUMMARY | 2786 Vaughan Dr, Gainesville, GA 30506

BORROWER

Cherwenka Properties, LLC
Tolla Cherwenka - principal
Rate
Projected Term
Loan To ARV
Loan Amount
Investors
12%
21 months
70.0%
$99,380
1
Purpose
Loan Position
Total Loan Amount
Loan Status
New Construction
First Lien
$99,380
Repaid on 07/29/2024
Started on
Funded on
Repaid on
Matured on
02/15/2023
07/05/2024
07/29/2024
11/14/2024

FINANCIAL OVERVIEW

After Repair Value (ARV)
$1,750,000
Total Project Costs
$1,441,450
$308,550
GROUNDFLOOR
$1,224,450
$217,000
0%
Skin-in-the-Game
First Lien Loan
Cushion
Purchase Price
$700,000
Purchase Date
05/13/2021
Loan To ARV
70.0%
Loan To Total Project Cost
84.9%

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
2
10
Location
4
8
Borrower Experience
5
5
Borrower Commitment
1
1

VALUATION REPORTS

As Complete (ARV)
$1,750,000
Certified Independent Appraisal
Broker's Price Opinion
Borrower Provided Appraisal
Borrower Provided Comps

PROPERTY DESCRIPTION

2786 VAUGHAN DR, GAINESVILLE, GA 30506
The Borrower intends to use the loan proceeds to refinance an existing Groundfloor loan and continue renovation of 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 continue renovation of this property on February 15, 2023 by Groundfloor Finance Inc. (“Groundfloor,” “we,” “us,” or “our”) or a wholly-owned subsidiary of Groundfloor. The Borrower is continuing renovation 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 Borrower is using $497,430.02 of the loan proceeds to pay off an existing Groundfloor loan that was used to acquire the property. Groundfloor will assume the first lien position. The rest of the loan proceeds will be put towards the renovation of the property, much like an acquisition and renovation loan.
  • 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.
  • 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 ninth draw for the construction project and is secured by an individual note.
  • There will be multiple LROs on this project, each representing subsequent draws. The LROs will range from $99,000 to $265,000. 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.
  • Each draw on this project is structured as an individual LRO. We will fund each draw from our own capital or credit facilities as and when requested by the Borrower, provided conditions for each draw are met as described in our Offering Circular. Once a draw has been approved and funded, we will then sell the corresponding series of LROs on our platform, each of which will be due 21 months from the time such series of LRO is deemed issued, as described in our Offering Circular. Subsequent draws are expected to be requested every two months from the date we advanced the first draw, but may be requested sooner, or later, depending on the progress of construction.
  • 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.
  • The borrower has had late repayments, but has repaid all loans in full, with all interest and fees due.
  • Please consult the Offering Circular