Pipeline / HEI-2025-013

HEI-2025-013

In Review Risk Grade B+
147 Birch Way, Las Vegas, NV 89109
Investment
$147,500
19.7% of value
Option %
44.3%
of appreciation
Base Case IRR
5.8%
1.48× MOIC at yr 7
Term / Maturity
15 yr
Matures Feb 1, 2040

Projected Returns

ScenarioHPAExit ValueFEQ ShareInvestor NetMOICIRR
Downside 0.5%$775,838$159,292$146,5490.99×-0.1%
Base Case BASE3.5%$953,216$237,871$218,8411.48×5.8%
Upside 6.0%$1,126,548$314,657$289,4841.96×10.1%
Strong Upside 8.5%$1,326,224$403,113$370,8642.51×14.1%
Scenarios model exit at year 7 assuming constant HPA. Investor net is gross of fund-level carry and net of servicing and origination fees. Appreciation cap: 17.5% annualized.

Property & Valuation

Property Type
Single Family Residence
Year Built
1999
Living Area
3,371 sqft
Lot Size
9,787 sqft
Beds / Baths
4 / 3
Occupancy
Primary Residence
Years in Home
12 yrs
Valuation Method
Full Appraisal (URAR 1004)
Appraised Value
$749,219
AVM Value
$746,249
1st Lien Balance
$283,645
CLTV after HEI
57.5%

Borrower Profile

Anonymized · ID EN-6614
FICO
739
DTI
28.8%
Annual Income
$211,500
Occupancy
Primary Residence

Deal Timeline

  1. Application Submitted Jan 8, 2025
  2. Underwriting Review Jan 14, 2025
  3. Appraisal & Title Jan 20, 2025
  4. Approved —
  5. Funded —
  6. Servicing Active —

Activity Log

  • Application received via POS
    System
    Jan 8, 2025
  • Initial underwriting pass — cleared
    Sarah Chen (UW)
    Jan 10, 2025
  • Appraisal ordered
    Mike Alvarez (Ops)
    Jan 14, 2025
  • Appraisal received at $—
    ValueCheck LLC
    Jan 20, 2025
  • Title commitment received, no exceptions
    First American
    Jan 22, 2025
  • Approval memo issued to investor pool
    Credit Committee
    Jan 24, 2025

Terms

Investment Amount
$147,500
Starting Home Value
$749,219
Option Percentage
44.3%
Appreciation Cap
17.5% / yr
Initial LTV
19.7%
CLTV
57.5%
Term
15 years
Origination
Feb 1, 2025
Funded
—
Maturity
Feb 1, 2040

Risk & Market

Risk Grade
B+
MSA HPA (1y)
4.2%
MSA HPA (5y avg)
6.9%
MSA Unemployment
5.1%
MSA Foreclosure Rate
0.73%

Documents

  • HEI-2025-013-Appraisal-URAR.pdf
    Appraisal · 3.2 MB
  • HEI-2025-013-Title-Commitment.pdf
    Title · 1.1 MB
  • HEI-2025-013-HEI-Agreement.pdf
    Contract · 842 KB
  • HEI-2025-013-Preliminary-CD.pdf
    Closing · 512 KB
  • HEI-2025-013-Property-Photos.zip
    Media · 12.4 MB
  • HEI-2025-013-Investor-Term-Sheet.pdf
    Investor · 284 KB

Deal Team

Deal Lead
Marcus Reed — marcus@foundationeq.com
Credit Officer
Sarah Chen — sarah@foundationeq.com