Paid Back in Full

30-32 Brunswick Road – Jane Harling - Phase 1, Gloucester, GL1 1JJ

Please note, for this project, pledges will be limited to a maximum of £0 until 10.05am. After 10.05am, you can create pledges larger than £0 or increase the size of your pre-existing pledge. This is subject to the project amount remaining which needs to be raised.

loan amount

£225,000

interest paid*

8%

funds pledged

£225,000

number of investors

29

% of target pledged

Fully Funded

project type

HMO (House in Multiple Occupation)

loan term

up to 15 months

security

1st charge

project phasing

1 of 1

total loan facility

-

floor area

522 sq.ft.

rics valuation

£300,000

cost of work

£336,000

est. sales value (gdv)**

£1,010,000

initial loan to value

75%

loan to gdv

56%

owed at exit to gdv***

58.33%

strategy & vision

30 and 32 Brunswick Road are a 4 and 2 storey mid and end of terrace building. No. 30 is grade 2 listed whilst No. 32 was extended in the early 1970s. Helm Crag Developments is a company owned by The Harlings and specifically set up for the purposes of owning and developing this project.

Both properties are ideally located within close proximity to the high street shops and the popular city Docks area where the Gloucester Quays retail outlet includes a new multiplex cinema and many well know bars and restaurants.

There is plenty of parking at the rear of the properties, which is a rare and a highly sought after commodity this close to the city centre.

They have exchanged contracts and are due to complete on 22nd January 2016.
They are purchasing the properties for £300000 (£150000 each) and this has been verified by a recent RICS valuation. CrowdProperty have agreed to lend them £225000 and are looking to The Crowd to back this scheme at an interest rate of 8% for a period of up to 15 months.

A planning application is about to be submitted and will comprise
No.30 – 3 two bedroom flats and a single one bed flat
No. 32 – 3 2 bedroom flats

The Borrower will return to CrowdProperty to request a phase 2 raise once the planning application is determined. The phase 2 loan will be for £336,000 and this will fund the conversion works. The phase 2 funds will be released in stages throughout the build period based on sign off by Crowd Property’s Monitoring Surveyor.

There will be further costs borne by the borrower of £169,175 made up of £106,175 finance costs and £63,000 of consultant and selling fees, insurance and contingencies. Total estimated costs will be £805,175.

The sum of the phase 1 and phase 2 loans will be £561,000 secured with 1st charge on both 30 and 32 Brunswick Road. Once the conversion works have been completed the properties will have an estimated GDV of £1,010,000 as verified by a recent RICS valuation.

The current market value is £300,000, while the Phase 1 loan is £225,000, therefore the LTV is 75%.
Including the second phase of the loan, as well as anticipated interest, the owed at exit to GDV will be 58.3%.

exit strategy

indicated return for your pledge
interest
total
min. loan (6 months)
£200
£5,200
15 month loan
£600
£5,600

CrowdProperty Comments


We are delighted to be able to offer this loan opportunity to our Crowd of lenders because this is the perfect type of project for this platform. The Harlings are very experienced in commercial to residential conversion and so we have very high confidence in their ability to deliver this project.

They have a number of exit strategies and the project has been split into two phases to minimise exposure in case for any reason planning permission is not granted. This is another project where we have secured the funds to guarantee the purchase which means you can start earning interest as soon as 22nd January.

The

CrowdProperty

Shield

Rigorous due diligence
1st Charge Security
Unparalleled expertise
more
*Please see full risk warning
**Estimated Sales Value is more formally referred to as GDV - Gross Development Value
***Owed at exit to GDV is calculated as the total capital + any planned loan interest against the RICS GDV for the project. These figures do include subsequences on projects funding development costs during the course of the project.

Your capital is at risk. No FSCS protection. Past performance is not an indicator of future results. Tax treatment depends on individual circumstances and may change. full risk warning.

ask a question
As featured in...
Peer2Peer Financing Association
UK crowdfunding
UK Proptech Association
Brismo