1st Lien Real Estate Debt Fund Solver

Underwrite senior secured construction mortgage notes, loan-to-cost (LTC) safety cushions, interest reserve escrows, and consistent monthly cash flow yields.

Principal Investment & Note Yield

Debt Fund Capital Invested ($ USD)

Contractual Senior Note Interest Rate (% - e.g. 11.25%)

Fund Management & Servicing Fee (% - e.g. 1.25%)

Monthly & Annual Net Yield

Monthly Passive Cash Flow Check

+$1,042 / month

Annual Net Interest Income Received

+$12,500 / yr (10.0% Net APY)

Capital Security & Loan-to-Cost Buffer

1st Lien Deed of Trust (< 65% As-Completed LTV)