PROPERTY
Project: TRUXTUN AVENUE MEDICAL BUILDING
Property
address: 2200 Truxtun Avenue, Bakersfield, CA
Description: The subject property is an owner occupied 3,370SF medical office building.
EQUITY ANALYSIS
Appraised Value as of March 8, 2008
Protective equity
Second Trust Deed
Beneficiary
Monthly Payment
Loan-to-value ratio Appraised
Value
|
$500,000
$300,000
40.0%
|
OPERATING STATEMENT
INCOME
Rental Income
Other
Income |
.
$58,638
|
. . . . . . . . . . . . . . . . . Total
Income: |
$58,638 |
| Less 5% Vacancy Allowance |
$2,932 |
. . . . . . . . . Effective Gross
Income:
|
|
EXPENSES
Gas and Electric
Insurance
Salaries & Wages
Management Offsite
Repairs &
maint.
Taxes (Real Estate)
Reserves for
replacement
Miscellaneous
Legal & Audit
Advertising
Interest
Total Expenses:
NET OPERATING INCOME
Note: Pro forma based on appraiser's estimates. |
.
$4,044
$6,155
$10,199
$45,507
|
|
TERMS
Terms of Investment
Current interest rate
Repayment
schedule
Monthly payment
Frequency of payment
change
Purchase price of the note
Current balance on the
note
Maturity date
Balloon pmt. after 60 mos.app:
Late
charge amount
Prepayment penalty
*Net of servicing
costs |
60 Months
9.0%*
30 year amortization
$1,572.88*
N/A
$200,000
$200,000
60 Months
$196,110
$188.96
None
|
BORROWERS
Name(s)
Net Worth
Percent ownership
Name(s)
Net worth
His Occupation
Employer
His Employment Income
Her Occupation
Employer
Rental Income
|
Limitied Partnership
$325,000
100%
Personal Guarantors
$1,910,000
Medical Doctor
Self
$145,942
Office Administrator
Self
$18,000
|
|
|
To invest, please call Mike Thurman
at 1-800-606-3232 or CLICK HERE. |
TRUXTUN AVENUE MEDICAL BUILDING
We are VERY enthused about this loan offering, secured by a 3,370S/F owner-occupied medical building in downtown Bakersfield, California.
Bakersfield is centrally located in the middle of the state, at the southern end of the central valley roughly equidistant between Fresno and L.A. Its 2007 population was estimated at 323,213, making it the 11th largest city in California and the 58th largest city in the nation. It’s the county seat of Kern County, which relies heavily on agriculture, manufacturing, and most importantly, oil and natural gas. Kern county accounts for 85% of the state’s oil production.
This medical office building is very well located on Truxtun Avenue, one of two thoroughfares through downtown and within 1 ½ miles of three highways. Across the street is Mercy Hospital of Bakersfield, part of Catholic Healthcare West, the eighth largest hospital system in the nation with over 40 hospitals and medical centers across California, Nevada and Arizona. We’ve found that well-situated smaller medical office buildings, i.e. across the street from a hospital, rarely go unoccupied. As Bakersfield has grown this decade, downtown vacancy rates have declined from 12.55% in 2000 to 3.5% today.
The one-story 3,370 S/F building sits on a 7,658 S/F parcel and was built in 1950 and renovated in the late 1990's. It has 12 rear parking spaces and is arranged as a medical facility, with six examination rooms, three offices, nurses station, waiting room, five bathrooms, employee lounge and a laboratory.
Our borrower is a closely-held partnership owned by a husband & wife who will provide their personal guarantees. He has been in the medical field for 38 years and a primary care physician for the last 28 years; she is an office administrator. He occupies the property and leases office space to a surgery group for $1,500/mo. Their tax returns show an adjusted gross income of $176,982 in 2006 and $188,278 in 2005, comprised mostly of the medical practice as a sole proprietor. The practice grossed $334,543 in 2006 and $420,549 in 2005, netting $145,942 and $225,436, respectively. The guarantors credit mid-scores are both 496 but their income, stable professional practice and very low loan-to-value help to mitigate their sloppy credit. It appears they have the ability to make the monthly payment on this small office building in California. Remember, small loans have small payments.
The property appraised for $500,000, which we corroborated with local real estate broker’s opinions (a range between $545,000 and $610,000). Their valuations are based on sales (and listings) of other nearby commercial development property.
At a 9.0% yield and only a 40.0% LTV on a small California property,, this loan appears to be a good 5-year investment. Every first mortgage investment involves substantial risk, so be sure to read the Risk Factors section of the Offering Circular before investing. A substantial and prolonged decline in real estate values is possible.
To invest, please call Mike Thurman
at 1-800-606-3232 or CLICK HERE. |
|
|
|

|
|
For California Residents
Only
INVEST IN CORN
FARM LAND
Take Advantage of Rising
Corn Prices Due to Increasing Ethanol
Demand
- Over 75 New
Ethanol Plants Are Currently Under Construction1
- Wealthier
Chinese and Indian Middle Class Consumers Are Eating More Meat –
Two-Thirds of Corn Production is Used to Feed
Livestock2
- Farm Land
Produces Income Even During Recessions
- Invest With
as Little as $5,000
- Very Suitable
for IRA’s
- Farm Land
Purchased With All Cash – No Leverage Used
- Each Farm
Inspected By Certified Agronomist3
- Farms Leased
to Experienced Growers
- Short Term
Investment – Just 3.5 to 4 Years
- Farms Will Be
Sold When Most of the New Ethanol Plants Are Completed
- Investments
Managed By Blackburne & Brown, a 27-Year-Old Company
BLACKBURNE & BROWN
MORTGAGE COMPANY, INCORPORATED IS CURRENTLY SERVICING OVER $50
MILLION IN FIRST MORTGAGE AND CORN FARM LAND
INVESTMENTS FOR OVER 900 PRIVATE
INVESTORS
|
For An Offering Circular
Please Call Warren More at 916-338-3232
or
CLICK HERE
|
Only Accredited Investors are suitable to invest in
Blackburne & Brown Equity Preservation Fund, LLC, which will
invest in corn farm land investments. In order to qualify as
an Accredited Investor, an individual Investor must satisfy the
requirements of either paragraph (1) or (2) below
and, in addition, must satisfy the
requirements of paragraph (3) below:
(1) The Investor’s
net worth, or joint net worth with such investor’s spouse, at the
time of purchase must exceed $1,000,000 (the value of the Investor’s
home, furnishings and automobiles may be included for purposes of
calculating such investor’s net worth under this paragraph);
or
(2) The Investor’s
income exceeded $200,000 in each of the two most recent years, or
joint income with his or her spouse exceeded $300,000 in each of
those years, and the investor has a reasonable expectation of
reaching the same income level in the current year;
and
(3) Each Investor must
have either: (a) a net worth of at least $250,000 and an
annual gross income of at least $65,000; or (b) a net worth of
at least $500,000. (the value of the Investor’s home, furnishings
and automobiles may not
be included for the purposes of calculating such Investor’s net
worth under this paragraph).Other standards may apply to investors
that are not individuals, such as trusts, partnerships or other
entities. Specific questions concerning Accredited Investor
status should be directed to the Manager.All Units may be acquired
for investment purposes only, and not with a view to, or for resale
in connection with, any distribution thereof (see, “Restrictions on
Transfer”).
---------------------------------------------
1Biofuels
Journal, November 6, 2006 2Mark McLornan, Argo Terra,
global farming company, DailyReckoning.com, March 19,
2007 3Marc Eads, Certified Farm Analyst
(CFA)
This notice does not constitute an offer to sell corn farm
land investments. An offer is made only through an Offering
Circular. Investing in corn farm land involves substantial
risk. Please be sure to read the Risk Factors section of the
Offering Circular before investing.
|
For An Offering Circular
Please Call Warren More at 916-338-3232
or
CLICK HERE
|
Blackburne & Brown Mortgage Company, Inc.--For more
information, contact George
Blackburne 4811 Chippendale Drive, Suite 101, Sacramento, CA
95841 telephone: (916) 338-3232 * Fax: (916) 338-2328 Real Estate
Broker -- California Department of Real Estate -- License Number
829677 Publicly advertised to California residents only under
California Department of Corporations business plan
permit. Return to C-Loans Home
Page | Return to Blackburne.com Home
Page
Copyright © 2008 Blackburne & Brown Mortgage
Company, Inc. All rights reserved. 800-606-3232
If
you wish to not receive our e-mail investment bulletins in the
future, please send an
e-mail with "bulletin unsubscribe" in the subject
line. | | |