$58,000,000 (70% LTV) FUNDING REQUEST 

Senior Apartments Development Project in Georgia on 14 Acres

6 Acres approved for 150 senior apartment units

4.25 Acres approved for 79 assisted living/memory care units

3 Acres featuring 19,000sf medical office buildings & 7,000sf pharmacy and restaurant


$23,000,000 Phase l to build apartment rental units in 12 months

$22,000,000 Phase II to build assisted living facility in 3 months

$5,000,000 Phase III - IV

Phase III to build medical office in 3 months

Phase IV to build retail space in 6 months


Developers Preliminary Funding Request

$50,000,000 5 Phase Construction Loan Draw

$7,000,000 = 24 Months Deferred None Payment x 7% Hard Money

$1,000,000 = 1% Point Originator Broker + 1% Point Funding Facilitator


$58,000,000 (70% LTV) Principal Loan


$58,000,000 Interest Rates Cost = Post Development Conversion To 20 Year 5% Interest Rates


$116,000,000 20 Year Principal Loan + Interest Rates Cost


240 Months (20 Years)


$475,000 Estimated Monthly Repayments


Post Development Projected Future Revenues

$450,000 = 150 Rental Units Average 620SF Projected x $3,000 Projected Monthly Lease Per Unit

$395,000 = 79 Average 635SF Projected x $5,000 Projected Monthly Lease Per Assisted Living

$520,000 = 19,000SF Medical Building + 7,000SF Retail x $20SF Per Month


$1,365,000 Monthly Rental Revenues Fully Operational

$475,000 Estimated Monthly Repayments

$690,000 Estimated Operating Monthly Cost


$200,000 Net Monthly Revenues Cashout


$85,000,000 Projected Future Value

$47,000,000 = 150 Rental Units x 620SF x Per $500SF

$25,000,000 = 79 Assisted Living Units x 635SF x Per $500SF

$13,000,000 = 19,000SF Medical Building + 7,000 Retails Space x Per $500SF

Views: 205

Replies are closed for this discussion.

Replies to This Discussion

Yes I do have lenders for your projects.  Please call me tomorrow or email: amckapropertyinvestments@gmail.com/ 512.785.2914

The opportunity is here for you to get what you have been looking for, the development and growth of the economy depends on investment and all business/startup needs funding to expand. It is time to move forward and establish. Elmer Basharat investment company is out to help investors, enterpreneur, individuals and companies get the funding they needed to establish. We invest on properties/business and also offer all type of loans to interested persons from any country for any purpose. Contact us if you are interested in a loan.  elmerbashara@gmail.com

Hello, I'm interested on on this project... Contact me today so that we can discuss potential possibilities... I have funds ready to cover the entire proposed amount and on 5% fixed interest rate. www.reinvestors126.com, info@reinvestors126.com


I have Private Investors with great refinance, debt, bridge, gap financing and equity partner programs that will assist you with your project. No upfront fees min loan amount 500 k no max please feel free to email me at primeexamplellc@gmail.com

Have you received funding for this project yet? 

If not, email me @ PrettyGurylsInvestments@gmail.com let's discuss your project.

Hello sir, i am a mortgage broker, i can get you a legitimate lender who can fund your deal only if you are still  interested, please contact me on tomaswood@mail.com  

I would like to learn more about this project. We are the lenders having funded over $3.5 billion in closed loans over our 35 year history as a direct private commercial lender. To learn more about us view our website www.kennedyfunding.com.

Jeff Silver

201-342-8500 / Jeffsilver@kennedyfunding.com

Please email this loan request to milford@commercialmortgagecap.com  our website is www.commercialmortgagecap.com 

there are no application fees


© 2022   Created by Admin.   Powered by

Badges  |  Report an Issue  |  Terms of Service