Kupenas, Mārupe (VII)
Real estate investment - development project of 9 row houses
- Start of investment period13.05.2022
- Start time04.05.2022 07:40
- Asset classResidential
- Investment typeDevelopment
- Investment end date31.12.2022
- Remaining term7 months
- Expected rate of return12% p.a.
- Expected cash yield%
- No of investors84
- Goal€37 000
This real estate investment project is a development project of beautiful 9 rowhouses in one of the most active real estate micro-markets in Latvia, which is Mārupe. 7 of the 9 units are already presold. The Sponsor has designed almost zero energy homes that classify for energy class A++. Units are designed according to the most advanced passive house standards and will be equipped with solar batteries, collectors, and smart home functions.
With this project, the Sponsor aims to raise funds for the development of 9 rowhouse development project with a gross building area of 1225 m2 plus partially roofed terraces& closed car parking places plus sheds with a total area of 679 m2.
The goal of this tranche is 37,000 Euros. The loan will earn 12% p.a. and will be secured by a 1st rank mortgage on the development land plot. Crowdestate investors will have the possibility to fund a total loan amount of 1.4 million Euros in several tranches. The estimated total costs of the project are 2.3 million Euros and the projected base scenario revenues of the project are 2.6 million Euros.
The principal and interest payment will be done as a bullet payment at the end of the 7-month loan or earlier following the sales of the newly built row house units.
With the land value of 252 000 EUR together with completed construction works gives current LTV ratio of 54%. The funds raised in this tranche will be released in parts following construction documentation approved by independent construction supervisor and so that LTV ratio does not exceed 60%.