Showing posts with label Retirees with budget. Show all posts
Showing posts with label Retirees with budget. Show all posts

Borrower Boulevard at Eagle Bay and/or Danny Hammond Is Pursuing Funding For Multiple Rehab, Remodel, & New Ground Up Construction Loans With Finished Product To Be Sold, Or Held for Rental At Eagle Bay Subdivision On The 78 Mile Marker of the Lake of the Ozarks




Collateral:  zoned multi-use -  residential or commercial or both zonings at the same time

2 structures: 

1.)  28337 Paperwood Lincoln, MO 65338  

situated at the 78 mile marker of the Lake of the Ozarks in Western MIssouri   a one 2-story, steel        construction - 4,800 sq ft -structure that has been used as residence & commercial is curently being use as both residential and commercial occupants  - lowest estimated value = $404,000                  
                                                                                                                         1st loan -  $  37,000    
                      
 


ready-to-build home construction  - my sale price is $15,000 no comps  1st loan - none

2011 purchase included  11 ready to build contiguous lots  zoned multi-use.  
legal description is:  lots 6, 7, 8, 12, 13. 14, 15, 16, 17, 18, 19 in block 33, Plat 5 Eagle Bay a subdivision in Eagle Bay a subdivision in Benton County Missouri, as described in the recorded plats thereof.

The Smaller home/structure is located on Lot 7.  The Borrower owns the structure and the lot it is on.

The larger 4,800 sq ft structure is located on lots 15 and 16

The 2-story steel structure which is is the home and the offices of these Borrower owned companies:  Boulevard Real Estate, LLC (registered with the Missouri Secretary of State in 1999, owned by Daniel Hammond with 100% ownership, Boulevard at Eagle Bay, LLC a sole member Limited LIability Liability Company for which Daniel Hammond is the managing member and 100% owner. Sierra Construction a D/B/A awaiting registration.

The related companies and Daniel Hammond now occupy the structure.  The borrower Danny Hammond is aware that for some loans he may not occupy the collateral property.  That is not the desire of the Borrower, but for a loan that has a good probability of a pathway to success the guidelines will be accomodated.

Both structures are located in Eagle Bay Subdivision and are are contiguous.  This makes onsite location very desirable. 


I moved the section below from the Post Title.  It is not current but I saw no reason to just delete it yet.  It is known that I can't  run the project very long on borrowed money.  the core business is building affordable single family homes to either be sold at a profit or to long term finance some or all of what we build to sell as rentals.  

There is no number of construction loans that I have determined would be ideal for the project.  4 is very low.  But, I can't detremine that.  The money determines that.  So when a lender asks what I want I think we have not reached that point.  Why will someone give me construction loans and how many are they considering giving me.

Boulevard Real Estate Is Looking For Loans To Fund 3 Construction Loans @ $120,000 each In Eagle Bay on the 78 mm of Lake of the Ozarks, MO.  The Lake is 100 miles long from Bagnell Dam backing up Lake of the Ozarks to Truman Resevoir dam.  They are both on the same river system.

3 Construction Loans @$90,000 each = $270,000 funding to build new homes on Ready-To-Build Construction Lots.   All of the lots are zoned "multi-purpose.  In Benton County Mo that can be commercial or residential or both.



#2 Funding Project AT EAGLE BAY:



Number 1.   I wasn't there.  I had spent as much as $20,000 per month on direct mail.  All 12 months of the year we had traffic.  Overall we averaged 300 visitors per month and sold a lot to 10% of them.  That is 30 lots at an average of $5,000. Or $150,000 in sales.  There is no one there that thinks like that.  I mean in the whole county.

Number 2.  Lake of the Ozarks winds like a river.  It is 100 miles long with 1200 miles of shoreline.  As much as Lake Michigan and California.  You can Google it.

It winds through 5 counties and 11 towns.  There are about 6 main roads through that area.  Such as US 65, MO 7, US 54, I-44 on the southern end, the point is that realtors just list a house.  That won't work at all.  Each of these main highways have countless (hundreds) of smaller roads intersecting off of the mains.  Close to 0% of those roads go through to anywhere.  Anyone getting off of the highway and onto the local road is not going through.  They all have one destination, the shore of the Lake of the Ozarks.  There is no such thing as traffic.  If there is it is someone driving on it, they are headed to their place on the shore.

Typical realtors just want a listing to put in a computer and wait.  It won't work.  The Bent Tree Harbor guys spent as much as $20,000 a month on direct mail to get 300 visitors and sell 10% or 30 lots averaging $5,000 per lot.  I didn't believe it or not but I watched Bent Tree Harbor (It is on Truman.  No access. Thus, no harbor)   Then we did that for 7 years.  Same numbers, I still find that amazing.

The reason I give all of the weight of the collateral on the big house, is that it is a big ass house.  It is well made out of steel. The good thick kind. 

 
Number 3.  

There is a frenzy of lot buying in Benton County for the last 3 years. Before that?  Not very many.  

At Eagle Bay they are being bought up by foreigners. Some company in Isreal bought several hundred at tax sale prices.  I can't use those sales to represent the value of my ready-to-build lots.  So I can't use them at all.  They only have value to someone like me.  I am not a lot speculator, I am a value builder.  We will build houses on the lots and include them in the price therefore raising the prices.  The foreigners will be driven out. I am not going to buy their lots.  They are not even ready to build.  (No Power, Roads need work, lots aren't prepared.)

Mine are hand picked.  100 plus my eight.  If I only have the eight, I will just remodel the house sell it and leave.  But, that is not the play.  I don't know of anyone here that is uniquely qualified to hit the ground running with a plan.  I want to buy more using a boiler room telemarketing approach.  It is a shame, but I will miss out of some of the best prices because I don't have the kind of Self-Directed network that I did.  You can pay those guys more because they will wait.  That is what they are for.

If I could make that kind of money in the 1980s with direct mail costing tens of thousands of dollars.  What can I do with the two kids in a garage that Bill Gates fears with the internet.  I can't do it.  I am ten to twelve years behind.  But here will be an internet marketer that can help us go fast.

The small house needs $60,000 worth of work.  If not for the chimney and fireplace with the smoker I would doze it down.  But, my Lunch Bucket JOEs love it.  I have offers.  That only means something if you see their eyes.  But, in its "as is" the small house is $60 grand of future value.  We will videotape the rebuild and use it to fire up the $4,000 follwers I have on Facebook.  It will be the noise of growth, activity and creditability.

But, the steel house is cool.  It is indestrutible and the large numbers of comparable sales are available for it.  So, I can only borrow what it is worth today.  And make do. Minimum value is $84.47 per sq ft of livable space.  I charged more to build it than that.  When the remodel is done and I have added a kick ass kitchen and two bathrooms, plus a "shouse" addition, it will be worth $125 per sq ft.  The avg cost to construct in Benton County is the same as Kansas City (Distances push it up).  In 2023 it averaged $151 sq ft.

Those numbers are on this website.

The existing Free and Clear Properties from the 2011 Cash Purchase are below.

Lots 6, 7, 8, 12, 13, 14, 15, 16, 17, 18, and 19, Block 33, PLAT 5 of EAGLE BAY, a

subdivision in Benton County, Missouri, according to the recorded plat thereof.

Sierra Investments, LLC was diluted and mangled by different partners and financiers I brought in.  But, I had no better idea for a long time.  Until about 4 years ago.

I was building Condos in Keystone for almost 4 years.  When I came back to KC I ran into an old friend who was helping two women real estate brokers who were working on growing their agency.  He told me that if I would get a real estate agent and broker's license he would give me a corner office as long as he could call me his "commercial guy".  It worked out pretty weill for me.  In 1999 I formed an LLC to be my real estate entity.  I registered it with the MO SOS and I have used it ever since.  That Limited Liablility Company was named, "Boulevard Real Estate, LC."  I have operated as that since 1999.

Much later when I decided to go back and try to takeover as much of Eagle Bay as I could and begin building affordable homes with an emphasis on retirees whose pension money was in these multi-corporation pension funds (I first read about the teamsters liquidity issues from buying the same mortgage-backed securities that may have already done irreperable damage to the Amerian Dream.)  I have an interest in VA housing also.

I think the greatest thing we an do is to make good money doing the right thing.  It is easier than the anxiety caused by cheating.  I learned that in 5th grade. I will give some credit to Mrs Chipman for that.  But, really I hate bullys.  Down deep.  So, I am better off helping the little guy while still thriving myself.  That is reliant of full disclosure.  You shouldn't believe that just because I typed it.  But, if we begin any type of relationship, just oberve.  I am ok with that I recommend it.  I will be doing the same.  Like Reagan said, "Trust, but verify"

As I began to prepare, I had not considered yet that the "Wall Street Meltdown" might have made it harder to borrow than I was It used to.  But, I was beginning to learn it.

So, I formed a new clean LLC that had done no prior business and was therefore transparent.  I had been gone from Eagle Bay for a very long time.  But, some of my people that worked for me in the 1980s were still there.  The existing HOA board is slow, stupid, and aggresive.  I decided that until I figured out who was who I would not stir the waters by calling me Eagle Bay and spooking them into thinking I was going to try to grab a lot of influence, which I am.  But, I had no reason to get into a scuffle until I could figure out the best way to do things.

That is why I called the LLC to be used on this project, "Boulevard at Eagle Bay, LLC".


Yes.  The enactment of the 1986 Tax Act did not cut into our traffic, but it eliminated the lenders.  It was a bitch trying to figure out what happened and why, and answering the question could it be fixed?

It was bad.  The RTC stole a lot of money from me.  I don't think it was aimed at me, but the directive is sell it all no matter who it belongs to.  The FSLIC failed in spectacular fashion in the first millisecond.  I was using warehousing lines to Borrow 70% of new contracts and if one went bad, we just replaced it.  Once we set up the structure lots did not cost much to produce.  We were never in trouble.  We just lost funding, therefore the ability to sell.

It was Glass Steagall that kept the economy together.  Some people got hurt pretty bad, I adapted and went on.  In retrospect the government caused the problem by putting the Act into effect immediately giving no one the chance to modify the general contractor and limited liability partnership model into something workable.

But, it could have gotten worse if action wasn't taken.  Maybe.

I did all of the Eagle Bay Development with my own money.  I could spend $20,000 a month at Eagle Bay and I did.  We spent over one million dollars on infrastructure such as roads, electric lines, a private six acre lake on property as well as the boat ramp directly in the lake.  Remodeling an old TJ Pendergast house on a cliff overlooking the Lake of the Ozarks.  I put a $75,000 addition on that house and ran a waterfall from there down to a swimming pool.  Those were in 1980 dollars.  But, we went profitable in the first summer.  Most of the investment is still there, but I need to get back more control.  One of the two reasons for getting the 100 lots.

Some of that is gone.  But, the crux hasn't changed much.

The original development LLC was Sierra Investments LLC.  Formed for the purpose of creating Eagle Bay.  It is is irrelevant now.  This story will become a novel if I try to fit it all in. 

I think you are trying to figure out me and if I am a good bet.  Do I know what I am doing?  What is my experience?  How is it structured?  I expected the questions.  But, like I said, I did not and still do not know how to anticipate what someone wants to know.  If some of this narrative gets to long just skip ahead.  I am going to try to answer this as I understand the questions.  But, I think there is some backround that may be important next.  So, as best I can, I will fill some of the holes.  I am relieved at your questions.  I have been asked no questions in a long time.  The referral guys working out of their garage just want a Social Security Number to send to some other non-broker until it finally gets to a lender who is score driven.

I have been looking for someone who wanted to know all of the whys.  You made my day.  However it works out or doesn't, I am getting closer. Thanks.

Where does my experience for this type of venture come from?

My original career was plowing utilities cables underground and on poles.  Our company was headquartered in Windsor, MO.  Windsor is in the center of a triangle formed by Warrensburg, Sedalia and Clinton.  It is located ten miles south of the North - South runway of Whitemen Air Force Base in Knob Noster.

In 1978 - 1980 I was a passive partner in buying a rock crusher with a friend from high school who had a contract with a development called Bent Tree Harbor on the new (at the time) Truman Lake.  They could not build on the lake because it is a Corps of Engineer Lake and is much more tightly controlled than the much older Lake of the Ozarks.  They were selling lots.  So the business was to put in the infrastructure (mainly roads and recording survey plats with lot and block descriptions.  The lots were universal, in that the buyer could camp, build, or park RVs and have an acccess to the activities available in this area.  We made friends with the local operators of Bent Tree Harbor and began to learn how they made money and why it worked over and over.

In the 2nd year Forbes magazine bought a great deal of property across the Lake of the Ozarks from the property that I would serendipitously discover and purchase in the near future, Why Forbes (Malcolm Forbes chose to do this is still not clear to me.  Their plan was bigger but very flawed.  They contacted us through the Bent Tree Harbor group and we began crushing rock for their large and  expensive endeavor which did not work well at all.  We were learning from them both. But, we did not plan to use this knowledge to get into that business.

Bent Tree Harbor did not market to people living in the area.  Those people already lived there.  They used Direct Mail (computers were not on anyone's horizon as of yet.) to entice prospective buyers from the midwest.  

Of course the core target market was "Joe Lunch Bucket" and his family from the closest large population areas of St. Louis, Kansas City, and Springfield in Missouri and then also Des Moines, Iowa, Topeka and Wichita Kansas and Oklahoma City and every small town in that general geographic area.  The invited people down for a tour of the property and it was uncanny how the traffic was always constant and sales in the same percentage of visitors range.

This we learned from Bent Tree Harbor ownership group and the local Sales and Management Team. I copied this plan right down the line very soon, but that was never my intention.  Much of the Eagle Bay history was from using the Bent Tree Harbor game plan.  It worked, so even if I did deviate from the plan for improved results, I did so in tiny steps and with a lot of thought.

Forbes Lake of the Ozarks Project (which we dubbed with the acronym FLOP) was the opposite.  They were on the wrong side of the Lake and their water ingress and egress was very, very shallow.  The Lake of the Ozarks by the time you get to the 78 mile marker was and still is remote from the hot action of the 1960s and 70s from Bagnell Dam (the zero mile marker) to the 40 - 50 mile markers.

It is more pristine and changes slowly.  The Bent Tree customer and then, of course, our target market did not have the money for the bigger homes and boats that just kept building.  It is more river like and is challenging to keep out of trouble.  In the one of my short raw videos of the Eagle Bay boat ramp a portion of Forbes Lake of the Ozarks Project (FLOP) is directly across.   It appears that the lake is a quarter mile across or longer. The water looks the same all the way across, but that is an illusion.

The ancient channel of the Osage River is on our side.  We sit on an underwater bluff and it is easy to see that.  Forbes has several coves which look like perfect water entrances, but from what looks like the center of the lake is acually deep on our side and so shallow on the Forbes side that in the winter when the operators of Lake of the Ozarks (Hydro Electric Power Producers) draw down the water level to prepare for spring rains, FLOP was a mud flat for miles.

We met Malcom Forbes and his son Bobby several times.  Once he hired a helicoptor and had us ride over their project so we could tell him where its boundaries were (we were building his roads as well as Bent Tree Harbor.)

I pretty much grew up on the Lake of the Ozarks.  My family had a 63 foot houseboat that was two stories tall.  We kept the boat at the 7 mile marker at Millstonte Marina (condos today) and at the time there was no bigger boat.  So, I knew that end of the lake and, because I ran the family construction business and I worked day in and day out with crews that would have looked right in place on a pirate ship, I knew Joe lunch bucket.  Our target market.  The two areas of the Lake are very different. In between is every type of person and structure and they are  from everywhere.

Our target could not buy on the first 50 miles.  That wouldn't want to.  They are deck boats, fishing boats, camping or just staring at the water.

Our logo which I still own the copyrights and trademark to is a sun with an Eagle Landing on a tree with the words, "Eagle Bay Your Place in the Ozarks".  That is what Bent Tree Harbor was and that is what we then provided.  Eagle Bay was the new improved version of Lake of the Ozarks.

I was only 28 in 1980,  But, I was already fearless.  I had over 200 people working in two to five states at any one time.  I bought a six passenger Piper Lance (the plane John Kennedy pulled upside down into the water). I actually kind of had to.  I could haul big heavy parts to fix Bulldozers, backhoes and cable plows or carry crews back and forth from Texas, Louisiana, Oklahoma, Kansas, Arkansas, etc. 

Our work was heavily influenced by the Rurual Electric Authority (REA) and our main line of work was constantly upgrading rural area phone service to the standards of cities.  But, I started running a backhoe at 16 years old and by 1980 I had been living a grueling but very fun life for 12 years.

I have been trying for the last 4 years to remember how I ended up buying the property.  I know who was involved, but I think it was not a straight line.

Another friend from Windsor called me.  He knew we were working with Bent Tree Harbor and Forbes and he asked if I wanted to buy some land cheap.  That was a broad and dangerous question, so, of course I told him yes without much thought. The originall parcel which has been chewed up some from the 1986 Tax Law Act and the inconceivable repeal of the Glass Steagall Finance Act of 1934 which I have written abut extensively.

I bought it from an 84 year old physician who was still working on Staten Island, New York.  He wanted to meet me.  So he flew in to KCI and I picked hin up.  We hit it off instantly.  His name was Dr. Theodore Atlas.  His son is Teddy Atlas, Mike Tyson's ringman.

We made a deal for $550,000.  I never met him again in person.  But, he called me all the time because he had a condo in Daytona Florida and he knew I was a gearhead.  He had no one left to use is it.  I used it several times. I paid him off using the warehousing line.  Everytime we made money he did.  He thought it was great fun.  I really thought he was a great man.

The original parcel was 1200 acres, 7,014 feet of shoreline, and if the Lake of the Ozarks was not right there its value would have been about 25 cents per acre.  From 65 Highway east 12.3 miles on H highway an asphalt road the change in terrain is stunning.  It is right at the fracture line of the Ozark Mountains.  Much older than the Rockies and once just as tall.  The land changes as much in that 12 miles than anything i have ever seen.  I lived in Keystone Colorado for almost 4 years building condos and the change from Denver to the Eisenhower Tunnel on I-70 is spectacular but expected.

There is a video on the Draft Website eaglebayoz.blogspot.com that I just shot a few weeks ago of me driving the 12 miles.  It is stunning.  I did the video because I thought it would look good on a website, but the real reason, is that real estate finance has become a chaotic industry and is full of "Broker/Referers (? sp?) who are not required to have any license and 9 out of 10 or worse do not know anything about real estate or finance.  I have had a dozen voices on the phone act really intereted about putting together some funding only to have them take the Zip Code of Lincoln, MO and see that it was designated agriculture and just tell me they could not work with ag property.

Lincoln is farmland.  All the way to the Arcitic Circle is farmland.  But, the thing is that Zip Codes are very large in rural mountainous areas because the population is very spread out.  The Lincoln City Limits is 15 miles from Eagle Bay.  The first 5 miles of  H hwy going east off US 65 is ordinary.  Then it begins to change rapidly and for the new visitor terrifyingly so. By the time you get to Eagle Bay if you have not slowed way down the experience is much like racing F-1 in Monaco.  Agriculture?  You have even left dirt behind.  It is rocks, dirt, and deer and turkey walking through your yard openly showing contempt.

Theand began a similar operation in a bigger, but not better way





    • 60k to rebuild smaller home correct?
      • Please address
      • Do you have  appraisal  of ARV once completed
      • Area Comps to support the sale of 130K
      • Photos ?
      • Scope of Work
    • 60K for larger home correct?
      • Please provide address
      • Do you have appraisal of ARV once completed
      • Area Comps
      • Photos
      • Scope of Work
    • 50K for 100 lot payoff .
      • Please provide a few parcel numbers
  • How long are you needing the funds?




Between 98

Free and Clear Home Building Lots.  I paid cash for 8 ready-to-build new home lots in November of 2011.

LARGE LAKE HOUSE ON LOTS 15-16 BLOCK 33, PLAT 5 EAGLE BAY A SUBDIVISION IN BENTON COUNTY, MO.

8 Ready-To-Build Construction Building Lots 6, [7 Small House], 8, 12, 13. 14, [15&16 large house], 17, 18 19 in blk 33, Plat 5 Eagle Bay a subdivision in Benton County, MO





I moved the section below from the Post Title.  It is not current but I saw no reason to just delete it yet.  It is known that I can't  run the project very long on borrowed money.  the core business is building affordeable single family homes to either be sold at a profit or to long term finance some or all of what we build to sell or we keep to lease.  There is no number of construction loans that I have determined would be ideal for the project.  4 is very low.  But, I can't detremine that.  The money determines that.  So when a lender asks what I want I think we have not reached that point.  Why will someone give me construction loans and how many are they considering giving me.

Boulevard Real Estate Is Looking For Loans To Fund 3 Construction Loans @ $90,000 Each In Eagle Bay on the 78 mm of Lake of the Ozarks, MO

3 Construction Loans @$90,000 each = $270,000 funding to build new homes on Ready-To-Build 



Current Situation And Funding Needs of the Boulevard at Eagle Bay, LLC (Reg. In MO, SOS Office 2022) Restart of the Eagle Bay Project, Lake of the Ozarks 78 mile marker

The Boulevard Real Estate Feasability Study and Initial Organization of Efforts of the Project at Eagle Bay Summary.

No money has been borrowed on the project or on the Real Estate Owned (REO) and all organizational efforts for the past three years had been done by the original developer Sierra Investments (Owned by Danny Hammond)  Sierra Investments developed The Eagle Bay subdivision project therefore by Danny Hammond.  






Who as an individual or as a sole member of a Missouri Sole Member Limited Liablility Company formed in 2022 in the state of MIssouri as a newly organized and registered entity named Boulevard at Eagle Bay, LLC is the 100% owner of the properties offered as collateral for initial funding.  Eagle Bay is in the Lincoln, MO 65338 postal zip code, although it is located 15 miles from the City Limits of Lincoln, MO.

The only loan by Hammond and/or Boulevard at Eagle Bay, LLC was closed on 10-20-2023 with Drake Land Title Company of and in Warsaw, MO the County Seat of Benton County.

This loan was used to fund recording:  Legal Expenses;  Cleaning up collateral properties; Price labor and materials for Remodel of Larger home and Rebuild the smaller homes; cost to move Hammond from Kansas City into the main structure for collateral 28336 Paperwood Drive; Lincoln, MO. 65338 and other related expenses.

All Property taxes are paid through 2024, as well as all HOA dues.

The bridge loan needed ASAP is $70,000.  The current bank even after determining that the minimum current value of 28336 Paperwood Drive (the 4,800 sq ft steel home) with comparables was $84.47 per sq ft. or $84.47 X  4,800 sq ft. = $405,456.

There is currently a one car garage attached reducing the liveable space by 480 sq ft. for market approach valuation leaving  4,320 sq ft X $84.47 = $365,342 minimum current value.

Very popular in this area, which includes two very large lake areas, are three garage door garages.  There is a 14 ft door for large RVs, boats etc.  Then a 10 ft. door and a standard 7 foot door. 
The $35,000 current loan while stabilizing the situation in order to get organized is just a 8.7% LTV.  And that money has been spent between October 30,2023 and today 04-26-2024.

The Borrower has asked for another $15,000 in order to keep working while another lender is in place and has been turned down. It is not clear to me why they made the loan in the first place.  This is clearly not enough to add credibility to the project or to keep momentum going.

We would like to find a way to fund a bridge loan of $205,000.  The use of funds for the bridge would be as follows:

$35,000 - To retire the debt owed to Community National Bank & Trust.  has enhanced the value beyond the $35,000 used to date.

$60,000 -  To Fund the entire cost of rebuilding the smaller home which if done correctly can be sold to add cash, or could be kept and rented out short or long term by  financing it as a rental to keep cash in the project or used to make a payment to the new lender.
 
$60,000 -  To be used to remodel upgrade and basically finish the larger property to FHA                          
standards and Hammond can get a reverse mortgage to get an affordable                                payment to repay the lender, or to keep the cash and start into the core                                    business of building affordable homes on the eight remaining "free and clear"                        ready-to-build lots still owned.  This 4,800 sq ft building will add to the                                      credibililty of buying homes in Eagle Bay as the physical presence of the project office and greeting area for visitors from the very large geographic market that                        the Lake of the Ozarks and Truman Reservoir command.

$50,000 -   Needs to be spent at this time to payoff 100 building lots in the same general                          
area as the original properties contributed by Hammond.  This price is $500 per                      lot.  There is no way to determine today's value of each lot.  There have been                          few sales at this time.  Since we have free and clear lots to begin with we can                          sell these lots in a home and lot package giving us comps for $15,000 to                                    $20,000 per lot and recorded with the county as lot sales.  If we have to                                    discount the house and material sales to make our money in lots and still keep                        happy buyers or renters it will pay off very handsomely as we progress.

Danny Hammond will be able to survive the construction periods because he                          has always beeen the developer, builder, marketer, realtor and property                                    management.  He has long experience in all.  Rather than pay someone else the                      fees for those parts of the project we will just keep them in house.  Hammond                        will not be an expense during rehabbing or remodeling because those fees will                        stay in the project.

Purchasing these lots fits right into the Self-Directed IRA investor's needs.  We                        can pay more interest or fees for the investor waiting for later to make more                            money.  That is the whole purpose of involving Self-Directed IRAs.  Especially                          those that the beneficiary is lamenting that he did not properly fund his                                  retirement.  Few people understand that while it is true that the beneficary                            cannot only put certain amounts anually, his IRA can make as much money as it                    can as long as all of the trust rules are followed.

$205,000 =  56% LTV

Exit Strategies -

1.  if such becomes necessary would be to sell the larger home now worth more due to the update and remodel work. (and two more enhancements).

2.  Refinance the larger home.  This could be done with a reverse mortgage which would fund most of that money now that the first work is completed.  But, to put in the bathrooms, bedrooms and new fixtures and floor coverings needed the value will go up much more than the cost. Just as soon as the finishing touches are done, the reverse mortgage would fund 60% of the value at closing and another 40% in 12 months.  This scenario is favorable because Danny Hammond is 71 and in very good health.
 

So, in order for Danny Hammond and any new lender to exchange input and come to an agreement on just what the scope and speed of the project should be and what kind of funding would be needed to accomadate any agreed upon business plan.  The project would need to cease preparation for the coming season.  Danny Hammond has made a move to the property and the collateral is the planned funding for the project beginning.

He is committed for the long haul.  And he purchased the collateral properties for cash in 2011.

The small home can be rebuilt and sold in 45 to 60 days and since it is free and clear to start the estimate of approximately $60,000 to rebuild and to sell in the minimum range for a quick sale is $130,000 which would put quick cash into the project as well as help to establish credibililty to any new lender.

Current Situation And Funding Needs of the Boulevard at Eagle Bay, LLC (Reg. In MO, SOS Office 2022) Restart of the Eagle Bay Project, Lake of the Ozarks 78 mile marker

The Boulevard Real Estate Feasability Study and Initial Organization of Efforts of the Project at Eagle Bay Summary.

No money had been borrowed on the project and all organizational efforts for the past three years had been done by the original developer of The Eagle Bay project had been performed and funded by Danny Hammond.  Who as an individual or as a sole member of a Missouri Sole Member Limited Liablility Company formed in 2022 in the state of MIssouri as a newly organized and registered entity named Boulevard at Eagle Bay, LLC is the 100% owner of the properties offered as collateral for initial funding.  Eagle Bay is in the Lincoln, MO 65338 postal zip code, although it is located 15 miles from the City Limits of Lincoln, MO.

The only loan by Hammond and/or Boulevard at Eagle Bay, LLC was closed on 10-20-2023 with Drake Land Title Company of and in Warsaw, MO the County Seat of Benton County.

See link to copy of $35,000 Promissory Note dated 10-30-2023


This loan was used to fund recording:  Legal Expenses;  Cleaning up collateral properties; Price labor and materials for Remodel of Larger home and Rebuild the smaller homes; cost to move Hammond from Kansas City into the main structure for collateral 28336 Paperwood Drive; Lincoln, MO. 65338 and other related expenses.

All Property taxes are paid through 2024, as well as all HOA dues.

The bridge loan needed ASAP is $70,000.  The current bank even after determining that the minimum current value of 28336 Paperwood Drive (the 4,800 sq ft steel home) with comparables was $84.47 per sq ft. or $84.47 X  4,800 sq ft. = $405,456.

There is currently a one car garage attached reducing the liveable space by 480 sq ft. for market approach valuation leaving  4,320 sq ft X $84.47 = $365,342 minimum current value.

The $35,000 current loan while stabilizing the situation in order to get organized is just a 
9% LTV.  And that money has been spent between October 30,2023 and today 02-26-2024.

The Borrower has asked for another $15,000 in order to keep working while another lender is in place and has been turned down. It is not clear to me why they made the loan in the first place.  This is clearly not enough to add credibility to the project or to keep momentum going.

We would like to find a way to fund a bridge loan of $205,000.  The use of funds for the bridge would be as follows:

$35,000 - To retire the debt owed to Community National Bank & Trust which has                                     
enhanced the value beyond the $35,000 used to date.

$60,000 -  To Fund the entire cost of rebuilding the smaller home which if done correctly                         
can be sold to add cash, or could be kept and rented out short or long term by                        financing it as a rental to keep cash in the project or used to make a payment to                  the new lender.
 
$60,000 -  To be used to remodel upgrade and basically finish the larger property to FHA                         
standards and Hammond can get a reverse mortgage to get an affordable                                payment to repay the lender, or to keep the cash and start into the core                                    business of building affordable homes on the eight remaining "free and clear"                        ready-to-build lots still owned.  This 4,800 sq ft building will add to the                                      credibililty of buying homes in Eagle Bay as the physical presence of the project                      office and greeting area for visitors from the very large geographic market that                        the Lake of the Ozarks and Truman Reservoir command.

$50,000 -   Needs to be spent at this time to payoff 100 building lots in the same general                          
area as the original properties contributed by Hammond.  This price is $500 per                      lot.  There is no way to determine today's value of each lot.  There have been                          few sales at this time.  Since we have free and clear lots to begin with we can                          sell these lots in a home and lot package giving us comps for $15,000 to                                    $20,000 per lot and recorded with the county as lot sales.  If we have to                                    discount the house and material sales to make our money in lots and still keep                        happy buyers or renters it will pay off very handsomely as we progress.

Danny Hammond will be able to survive the construction periods because he                          has always beeen the developer, builder, marketer, realtor and property                                    management.  He has long experience in all.  Rather than pay someone else the                      fees for those parts of the project we will just keep them in house.  Hammond                        will not be an expense during rehabbing or remodeling because those fees will                        stay in the project.

Purchasing these lots fits right into the Self-Directed IRA investor's needs.  We                        can pay more interest or fees for the investor waiting for later to make more                            money.  That is the whole purpose of involving Self-Directed IRAs.  Especially                          those that the beneficiary is lamenting that he did not properly fund his                                  retirement.  Few people understand that while it is true that the beneficary                            cannot only put certain amounts anually, his IRA can make as much money as it                    can as long as all of the trust rules are followed.

$205,000 =  56% LTV

Exit Strategies -

1.  if such becomes necessary would be to sell the larger home now worth more due to the update and remodel work. (and two more enhancements).

2.  Refinance the larger home.  This could be done with a reverse mortgage which would fund most of that money now that the first work is completed.  But, to put in the bathrooms, bedrooms and new fixtures and floor coverings needed the value will go up much more than the cost. Just as soon as the finishing touches are done, the reverse mortgage would fund 60% of the value at closing and another 40% in 12 months.  This scenario is favorable because Danny Hammond is 71 and in very good health.
 

So, in order for Danny Hammond and any new lender to exchange input and come to an agreement on just what the scope and speed of the project should be and what kind of funding would be needed to accomadate any agreed upon business plan.  The project would need to cease preparation for the coming season.  Danny Hammond has made a move to the property and the collateral is the planned funding for the project beginning.

He is comitted for the long haul.  And he purchased the collateral properties for cash in 2011.

The small home can be rebuilt and sold in 45 to 60 days and since it is free and clear to start the estimate of approximately $60,000 to rebuild and to sell in the minimum range for a quick sale is $130,000 which would put quick cash into the project as well as help to establish credibililty to any new lender.

Eagle Bay Business Loan Use of Funds and Buyer/Borrower Current Interest Rate (07/01/2023)

USE OF BUSINESS LOAN FUNDS FOR THE 150 DAY START-UP PERIOD


Current homebuyer interest rate at 30 yr term = For today, Saturday, July 01, 2023, the current average 30-year fixed mortgage interest rate is 7.17%, increasing 9 basis points from a week ago.

Beginning of 1st 150 day period

150 days (4 months)  This does not solve the problem of construction loans.  My expenses are static.  The same amount of work and business expenses will remodel, rehab, and build ten homes.  Building homes is the goal.  I am trying to squeeze out the full amount of building one home.  Selling it and the rehab house will put us in a good cash position at the end of 4 months.  $250,000 is just getting ready and selling the rehab house.  But, I may soon be able to get 80% construction loans from small local banks nearby if I have money in the bank and activity going on.


Starting Funds


+$250,000 This is possible usable fund proceeds from house loan after payment of fees, property taxes, points and other TBD.

  

Equity Loan (Cash Out) to be used to finance the re-startup of the new home building business until we can get through the process of getting several homes built and sold.



+$200,000 <$50,000> Rehab The existing Tiny Home sitting on lot 7 immediately and completing a sale closing to give us a faster first sale at a faster and higher profit sale in the first 45 days.

 

I have been offered $170,000 on this home when finished just because of the chimney fireplace and smoker in this home. It is unknown how old the small home is.  


                        Probably between the 1940s & 50s.

+$232,000    <$18,000> Construction Management and other daily administration 120       days
    

+$192,000 <$40,000> Project Administrative Management by Borrower Principal


+$180,000 <$12,000> Administrative Expenses - Over 120 days, or 4 months


+$173,600 <$ 6,400> Misc Expenses & Transportation Expenses

                      
+$167,200 <$ 4,000> 3rd Party Due Diligence work

+$163,200 <$10,500> Building Lots Preparation and repair streets

+$152,700 <$6,400>       Marketing

+$146,300 <$72,697> Remodel House #1 28336 Paperwood Drive

+$73,603       <128,800>     1st Ground Up new home - Cost to build $128,000.  (850 sq ft                                                      X $151psf = $128,000) Plus lot @ $20,000 = $148,000 total cost. 
                                                minus $20,000 lot prepay = $128,000 

<$54,397> <$50,00> Debt Service Finance interest 13%

<104,397> Cash on Hand Remainder of $250,000 loan at 13% after 150 days



Income: Net New Income for 1st 100 Days


+$ 80,000 Sell house #2 for $150,000. Cost to rehab $50,000 plus $20,000 lot = <$70,000>

+$ 70,000 Sell first ground up new construction affordable home within 120 days.
Cost to build $128,800
Selling price $198,800 Sell and Close Sale in less than 120 days.

+$150,000 Total Net Income within 120 days

By building one ground up new single home unit with the Cash Out loan we will get more production out of our static expenses and sales prices. This will adjust the impact of the 13% loan downward by bringing in more cash from the same amount of expense. It will cost me less to get more.

During this time we will have developed the entire effort by pushing to get the results that are needed. If I have not found the sub-contractors and put the properties in shape within the 5 month period I will have wasted another selling season.

We will already be working in October and will not have made the progress needed to build and sell in the winter in the event we have another mild one. I no reason to burn the loan down to $45,000 and not have anything to show prospects in October. I don't see any reason to believe that I can do better or worse than this schedule. I just know that if I am not pushing to do better, then there is no one else to do it.


Position after 150 days:

Cash on Hand from original loan and profit made $45,603. All bills paid for remodeling, construction, staff and miscellaneous

During this time the remodeling of House #1 was a one-time cost. No more than normal maintenance can be expected for the next 10-20 years. Within the next 120 days without this remodeling expense which did not yield any cash but raised value of House #1 by $200,000 (est.)

Cash on Hand without remodeling of house #1 would have been
$45,603
+$72,697

$118,300 CASH on HAND after 1st 120 days - adusted by removing costs to remodel #!

But, in October the actual $45,603 won't get us to spring. If it is a bad construction winter, we can handle that fine, if we have product to sell going in to the winter. We sold most of the year during Eagle Bay Version 1. I see that as nearly probable this year. I have missed the two best selling seasons of my lifetime for the stupidest reasons. I am not going to take a chance of losing momentum over the winter and having the same problems starting up next year.
_______________________________________________________________________



Buyer/Borrower estimated home loan terms as of 07/01/2023:

20% Down
80% Loan

Estimate Sales and Finance for Consumer Purchasers


600 sq ft Woodsman = Sales Price $150,000

$150,000  price
-   30,000  20% Down Payment
$120,000   80%, 30 yr, 7.2% fixed rate loan, - payment $816.25 monthly

__________________________________________________________________


FINANCING EXAMPLE OF THE CONSUMER LOANS TO BUYERS

850 sq ft Modern Home

Sales Price  $198,000


$198,000    price

- 39,600 20% down payment   

$159,040 80%, 30yr, 7.2% fixed rate loan - payment  $1,081.80 monthly               







Danny Hammond Earlier Contributions to the Project


Danny Hammond is the original developer of Eagle Bay.  He purchased 1200 acres of land and for $550,000 from Dr. Theodore Atlas of New York in 1980.  Some land has been sold during the Savings and Loan Crisis which was caused by the US Congress enacting the 1986 Finance Tax Act.  More land has been sold since the 2008 Wall Street Meltdown that can be said started in 1999  and has lasted through today.


There are many lots yet available. The 8 already owned free and clear lots and the 100 lots that I can get 100% ownership of for $50,000.  I need to get that done before that deal gets away from me.


All of the land was surveyed Platted and recorded and this was paid for by Danny Hammond owned companies.  A dam backing up a 6 acre Eagle Bay private fishing lake was built and approximately 11 miles of road were cleared according to the 12 plats that make up Eagle Bay a subdivision recorded in Benton County Missouri.  This was all paid for by Danny Hammond or came from sales of lots.


All that remains of the debt is $50,000. That debt is on 100 more Ready-to-Build new home lots situated near near the free and clear properties that are the subject of this proposal.


If I can get the loan to $300,000 I can do everything above and add collateral to the loan package.  In the 1980s we were selling lots and an average of $5,500, I can control the HOA and get the selling price to average $20,000 each.  Those 100 are the best lots available.  The total value of that package by the time we build out my 8 will be $2 million dollars and that is very possible to do.  There is no one else around that can think that way.  But, with the 3 good selling seasons in a row, someone will come around who gets it.


Eagle Bay is part of a very large destination vacation and 2nd home and retirement area which is a heavily wooded and mountainous area defined by Lake of the Ozarks and the nearby Truman Reservoir, which are very large Lakes and have very diverse usage patterns due to the very different ages of the two very large lakes.  Lake of the Ozarks which is created by Bagnell Dam which was part of the Roosevelt New Deal to help the country get back on its feet after the Wall Street Crash of 1929 and was completed in 1931. 

The Osage River is dammed by Bagnell Dam, which thereby impounds the Lake of the Ozarks. The dam was built to produce electricity for for rural Missouri and St. Louis.  Both Bagnell Dam and Truman back up the waters of the Osage River and its tributaries.  It is almost exactly 99 miles from Bagnell Dam upriver to Truman Dam.


These two lakes are very large and well known in the midwest.  Eagle Bay is located between Kansas City and St. Louis. ( See the "Photos & Maps Section")  Those two metro areas have a total population of 7 million.  Weekend visitors own homes from $75,000 to tens of millions of dollars.  


Regular weekend visitors come from cities as far away as Chicago.  Lake of the Ozarks begins at Bagnell Dam on the Osage River.  It is 99 miles from Bagnell Dam to the Truman Dam which collects water from all of the small tributaries that combine to form the Osage River.  Locations on Lake of the Ozarks are known by the nearest mile marker.  


The Eagle Bay private boat ramp enters the lake at the 78 mile marker (mm).


Danny Hammond bought and paid cash for the 4800 sq ft subject property for $234,000 in 2011. That is what I built if for in 1998. Now it is the house and house #2 and the 8 ready-to-build new home lots. There are no liens or loans on the properties and there have been no liens or loans on the property since the 2011 purchase,


Therefore, the borrower has already invested all of the infrastructure, $234,000 in the properties in cash in 2011, and whatever is the true value in today’s market is his equity contribution.


Included in the 1st 120 days $285,000 budget is a $48,000 rehab of an existing small home with some very unique features. It is situated on Lot 7, Block 33, Plat, 5 of Eagle Bay Subdivision contiguous to the 4800 sq ft home. This small affordable home when finished will probably be sold for $97,000 - $170,000. It will take 6 weeks from funding to move in.  This small home has some very uniqure features. It is owned by Danny Hammond and is free and clear.  


With the $48,000 rehab performed by the construction arm of Boulevard and the sales by Boulevard Real Estate, we should make a $70,000 profit in the first six weeks after funding.  During that time, we will be setting up the restart and beginning 9 ground up new homes.


We will use the small house as our "special" for the entire time of its rehab giving us the story for internet marketing. We will put daily or weekly video of the restoration of the historic small house and its magnificent chimney and smoker. This will firm up the value of the first eight new homes we will be building.


This will also firm up and raise the value of the larger home.  This is one exit strategy. To sell that property which would not close the business.


I do not want to sell it, but that would be exit strategy #1 in the event of problems paying for this loan. Something that I cannot envision happening even if something were to happen to me.


We will be using the larger home for several things including four mini-hotel rooms giving the buyers of our homes a convenient place for their visitors to stay since we are going to build smaller affordable homes. 


We have a total of over 100 ready-to-build new home contiguous lots tied up. Danny Hammond is the original developer of Eagle Bay beginning in 1980. So, we would just repeat this or whatever pattern works best and build smaller versions of the larger home to be used as mini-hotels every 30 or so homes sold. These mini-motel rooms should be affordable, but also make a profit.


Additional Funds Needed If Provided By the Same Lenders


When 8 homes are built and sold with all lot sales recorded at $20,000 all of the lots will have comps to show the current value at that time to be $20,000 creating a 2nd large money stream.