DEED 1 · PARCEL A
MortgagedExisting 1,336 SF Home, Pole Barn & 8.21 Acres
- Purchase price
- $345,000
- Down payment (5%)
- $17,250
- Seller closing credit
- +$7,500
- Immediate rental value
- ~$2,200/mo
Rent offsets the mortgage PITI from Day 1.
Investor & Credit-Guarantor Portal · Series 2026
Co-guarantee a GreenStone Farm Credit construction loan alongside a verified $380,000/yr syndicate baseline. Earn a 2.0% upfront fee at closing plus a 10–15% preferred NOI share, backed by an escrowed debt-service reserve, free-and-clear split parcels, and a defined 12–24 month refinance release.
Institutional Execution Partners & Pillars
Target Agricultural / Land Lender
GreenStone Farm Credit Services
Country Living & One-Time Close Programs
Structural Envelope System
Extreme Panel Technologies
R-24 Walls / R-50 Roof SIPs
Legal & Escrow Mechanism
Simultaneous Dual-Deed Split-at-Closing
Via Michigan Licensed Title Agency
Baseline Syndicate Backing
$380,000/yr Verified Co-Borrower Income
+ $60,000 Sponsor Cash Pool
01 · UNDERWRITING ENGINE
Select ranges, not exact figures. The model sizes the loan your signature unlocks against GreenStone's 43% DTI ceiling and shows the compensation package you'd receive for it.
100% Anonymous Underwriting Model. No SSN, credit pull, or sensitive documents required to calculate your guarantor allocation.
INPUT 01
Stack My Profile With Existing $380k/yr Syndicate Baseline
Combines your income with the syndicate's verified co-borrower income (and its existing obligations) into one GreenStone application.
INPUT 04
Car, student, card minimums and existing housing payments. The badge shows your pre-loan debt-to-income ratio against GreenStone's 43% max DTI ceiling.
Illustrative only. Not a loan approval, commitment or offer; final terms are subject to GreenStone Farm Credit Services underwriting.
02 · LIVE DEAL FLOW
Inspect the real numbers and legal mechanics behind each acquisition. Select a deal to switch views.
6514 Loud Dr, Oscoda, MI 48750 · Iosco County · Huron National Forest region
AI-generated placeholder render for illustration.
We acquire large 73-to-80-acre Northern Michigan tracts bordering State Land and the AuSable River corridor, isolate the residential mortgage on Parcel A, and carve out free-and-clear 20-to-30-acre buildable lots (Parcels B & C) at the closing table.
Buy wholesale acreage. Large recreational tracts price per-acre far below finished 20–30 ac homesites.
Isolate the lien. The GreenStone mortgage attaches only to Parcel A — the existing residence and its acreage.
Deed B & C free-and-clear. Paid in cash at the same closing, they become unencumbered collateral and future build-site equity.
13800 Kissau Rd · 80-Acre 3-Way Split Diagram
Tap a parcelSchematic only. Final parcel lines, acreage and frontage are set by survey and Michigan Land Division Act approval before closing.
PARCEL A · MORTGAGED
Existing residence & homestead acreage
Carries the only GreenStone first lien. The existing home produces rental income from Day 1 to offset PITI, while the 12-month debt service reserve covers any vacancy.
| Property | Acreage | Structure |
|---|---|---|
| 6514 Loud Dr, Oscoda | 73 ac | Recreational / river corridor; A + build parcel |
| 13800 Kissau Rd | 80 ac | 3-way split: A (lien) · B & C (free & clear) |
DEED 1 · PARCEL A
MortgagedExisting 1,336 SF Home, Pole Barn & 8.21 Acres
Rent offsets the mortgage PITI from Day 1.
DEED 2 · PARCEL B
$0 Mortgage Lien8.00 Buildable Riverfront Acres
Deeded separately, so no lender consent is ever required to build on or pledge it.
PHASE II · FORCED APPRECIATION
Free-and-clear Parcel B (~$65k–$75k appraised land equity) is pledged as the down payment on a GreenStone One-Time Close Construction Loan. The build delivers a 2,560 SF, 100% ANSI Z765 above-grade GLA luxury residence: a 10' stone-clad R-24 SIP walkout on a flat frost-protected slab plus an indoor Master Spas Trainer 21D natatorium.
Cost basis vs. exit appraisal
Instant net equity
+$245k–$305k
Post-build LTV
~60%
Above-grade GLA
2,560 SF
03 · RISK ARCHITECTURE
How we de-risk your signature — four structural layers that sit between your personal balance sheet and the loan.
At closing, 6 to 12 months of PITI mortgage payments are locked in a dedicated, auto-debit bank escrow account. Even if construction or lease-up takes a full year, the mortgage pays itself automatically on the 1st of every month — 100% insulating your personal credit score.
By paying cash for the split buildable parcels (Parcel B/C) at closing, the syndicate immediately owns unencumbered land worth $65,000–$150,000+ free and clear of the first mortgage, providing a hard liquid collateral backstop from Day 1.
A 10'-0" R-24 SIP lower walkout on a flat Frost-Protected Shallow Foundation (zero soil contact) requires appraisers to value both stories as full above-grade square footage — $685k–$950k ARV against $384.5k–$544.6k build costs, creating a 35%+ equity cushion.
Both The Green Fairy LLC and Dutch Settlement LLC execute a notarized Corporate Indemnification & Pledge Agreement granting co-guarantors a contractual 2.0% upfront fee plus priority distributions until refinanced off the note.
04 · RELEASE SCHEDULE
Exactly how and when your signature comes off the loan.
MONTHS 0–2
Close on the parent property using Simultaneous Split-at-Closing. Guarantor receives the 2.0% Upfront Fee ($17,900); the 12-Month Debt Service Reserve is funded into escrow; Parcel B is deeded 100% debt-free.
MONTHS 3–8
Factory-cut Extreme Panel SIPs (R-24 walls / R-50 roof) and the Master Spas Trainer 21D swim spa are installed on Parcel B. Parcel A rental income (~$2,200/mo) covers ongoing holding costs.
MONTHS 9–14
Property reaches 1.20x–1.49x property-level DSCR ($73,800–$91,250/yr NOI across both homes) and receives GreenStone Cooperative Annual Patronage Dividends.
MONTHS 15–24
Using the new $1.07M–$1.14M combined appraised value (~67% blended LTV), the LLC refinances into a standalone commercial DSCR or portfolio loan, formally releasing the co-guarantor from personal liability — credit and DTI 100% freed for the next deal.
05 · DILIGENCE
The five questions every high-income guarantor asks before signing. Full documentation is in the deal memo.
Request Deal Memo & NDA →It is funded from two sources that never touch your money: the $60,000 Sponsor Cash Pool and negotiated seller concessions (such as the $7,500 Ludington closing credit), with any balance paid from the first construction development draw.
The fee is disbursed by the Michigan licensed title agency on the settlement statement and is contractually guaranteed under the Corporate Indemnification & Pledge Agreement — it is not contingent on project performance.
Three layers sit in front of your credit file. First, 6–12 months of PITI is escrowed at closing and auto-debited on the 1st, so a late payment cannot occur during construction or lease-up. Second, Parcel A rent (~$2,200/mo at Ludington) covers holding costs. Third, the free-and-clear split parcels are liquid collateral the syndicate can sell or refinance without lender consent.
The sponsors' corporate indemnification obligates both LLCs to cure any shortfall before it could ever reach a guarantor.
GreenStone is a member-owned Farm Credit cooperative whose mandate is rural Michigan land and homes. Its Country Living and One-Time Close Construction programs are designed for acreage, outbuildings and rural new builds that conventional lenders typically decline because they exceed agency acreage limits or lack conforming comps.
GreenStone holds these loans on its own balance sheet, so it can underwrite multiple co-borrowers, count vested retirement assets toward reserves, and accept free-and-clear land as the construction down payment. Borrowers also share in its cooperative annual patronage dividends.
Under ANSI Z765, any level that is partially below grade is reported as basement and valued at a steep discount. Our lower level is a 10'-0" stone-clad R-24 SIP walkout built on a flat Frost-Protected Shallow Foundation with zero soil contact against the walls — so both stories qualify as 100% above-grade GLA and are comped at full finished-square-foot value.
Factory-cut SIPs dry in within 7–10 days, cutting labor and carry cost, while the indoor natatorium and riverfront acreage push the home into a higher comp bracket. Low cost basis plus full-value GLA produces the 35%+ equity cushion.
When one mortgage covers an entire tract, splitting off a lot later requires the lender to approve a Partial Release — a slow, discretionary process that often demands a paydown and a new appraisal, and can stall a project for months.
We avoid it entirely: the land division is approved before closing, and the title agency records two separate deeds at the same table. The mortgage attaches only to Parcel A; Parcel B (and C) are bought with cash and recorded lien-free. There is nothing to release — ever.
Your modeled allocation: $895,000 · $17,900 fee
Receive the 3-page executive summary, Split-at-Closing Agreement and Mutual NDA.