Pipeline / HEI-2025-017

HEI-2025-017

In Review Risk Grade A-
789 Pine Rd, Seattle, WA 98103
Investment
$86,500
12.3% of value
Option %
27.7%
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%$726,963$93,409$85,9360.99×-0.1%
Base Case BASE3.5%$893,167$139,447$128,2921.48×5.8%
Upside 6.0%$1,055,580$184,436$169,6811.96×10.1%
Strong Upside 8.5%$1,242,677$236,262$217,3612.51×14.1%
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: 20.0% annualized.

Property & Valuation

Property Type
Single Family Residence
Year Built
2003
Living Area
2,054 sqft
Lot Size
9,767 sqft
Beds / Baths
3 / 3
Occupancy
Primary Residence
Years in Home
10 yrs
Valuation Method
Full Appraisal (URAR 1004)
Appraised Value
$702,021
AVM Value
$682,037
1st Lien Balance
$337,963
CLTV after HEI
60.5%

Borrower Profile

Anonymized · ID BJ-7741
FICO
743
DTI
41.5%
Annual Income
$240,500
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
$86,500
Starting Home Value
$702,021
Option Percentage
27.7%
Appreciation Cap
20.0% / yr
Initial LTV
12.3%
CLTV
60.5%
Term
15 years
Origination
Feb 1, 2025
Funded
—
Maturity
Feb 1, 2040

Risk & Market

Risk Grade
A-
MSA HPA (1y)
10.9%
MSA HPA (5y avg)
8.2%
MSA Unemployment
5.9%
MSA Foreclosure Rate
0.66%

Documents

  • HEI-2025-017-Appraisal-URAR.pdf
    Appraisal · 3.2 MB
  • HEI-2025-017-Title-Commitment.pdf
    Title · 1.1 MB
  • HEI-2025-017-HEI-Agreement.pdf
    Contract · 842 KB
  • HEI-2025-017-Preliminary-CD.pdf
    Closing · 512 KB
  • HEI-2025-017-Property-Photos.zip
    Media · 12.4 MB
  • HEI-2025-017-Investor-Term-Sheet.pdf
    Investor · 284 KB

Deal Team

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