Capital Stack Visualization
Senior Debt (70% LTC)
$1,201,900
Interest Rate
8.0%
Construction/Bridge Loan • 36-Month Term
Founding Families Equity (60%)
$420,000
6 Families × ~$70K avg
60%
Private Capital Partner (25%)
$150,000
8% Preferred Return
25%
FreedomSync GP (15%)
$45,000
Managing Partner
15%
Total Project Capitalization
$1,717,000
Debt / Equity
70% / 30%
Equity Breakdown Detail
| Investor Class | Capital | % of Equity | % of Total | Position |
|---|---|---|---|---|
| Founding Families (6) | $420,000 | 60% | 24.5% | Common Equity |
| Private Capital Partner | $150,000 | 25% | 8.7% | Preferred Equity |
| FreedomSync GP | $45,000 | 15% | 2.6% | GP Equity + Promote |
| Total Equity | $615,000 | 100% | 35.8% |
Ready to Review the Full Model?
Request detailed financial projections, legal structure documentation, and schedule a call with our team.