Skip to calculator

Investor & Credit-Guarantor Portal · Series 2026

Michigan Net Zero Rural Real Estate Syndicate

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.

Upfront guarantor fee
2.0%
Paid at the closing table
Preferred NOI share
10–15%
During 12–24 mo hold
Target ARV LTV
<62%
Post-build appraisal
Debt-service reserve
6–12 mo
PITI escrowed at closing

Institutional Execution Partners & Pillars

  • Dutch Settlement LLCEst. February 23, 2000 (26+ Years Operating History)
  • The Green Fairy LLCEst. June 17, 2020 (6+ Years Operating History)
  • 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

Co-Guarantor Buying Power & Compensation 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.

Anonymous Financial Profile Inputs

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.

Annual W-2 / 1099 gross income range

INPUT 02

Annual W-2 / 1099 Gross Income Range

Modeled at $200,000
Liquid and retirement reserves

INPUT 03

Liquid & Retirement Reserves — Cash / Stocks / 401k

Reserve factor 1.00×

Retirement assets count without cashing out. GreenStone typically credits 60%–70% of vested 401(k)/IRA balances toward liquidity reserves — no withdrawal, penalty, or tax event required.

INPUT 04

$1,500/mo DTI 30.1% · within 43%
$500/mo$4,250$8,000/mo

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.

Estimated credit tier

INPUT 05

Estimated Credit Tier

Multiplier 1.12×
Model assumptions & methodology
  • Qualifying income = your modeled income + $380,000/yr syndicate baseline (when stacked). Max total debt = 43% of gross monthly income.
  • When stacked, modeled syndicate baseline debt & Phase I portfolio PITI reserves ($13,035/mo across active pipeline assets) are carried in the DTI before your personal obligations are added—preserving a conservative buffer while our 5 baseline co-borrowers ($380,000/yr combined income) maintain clean personal balance sheets.
  • DTI headroom is sized into a new loan at 7.00% / 30-yr amortization plus 1.40%/yr taxes & insurance escrow, then scaled by your credit-tier and reserve factors. Rounded to the nearest $5,000.
  • Project size = loan + 15–20% sponsor/land equity. Post-build ARV is modeled at 1.60× project cost (conservative vs. the Ludington $439.5k → $685k–$745k comp).
  • Preferred NOI share = 10–15% of stabilized NOI, modeled at 8.1–8.9% of project size.

Illustrative only. Not a loan approval, commitment or offer; final terms are subject to GreenStone Farm Credit Services underwriting.

02 · LIVE DEAL FLOW

Live Michigan Acquisitions & "Split-at-Closing" Case Studies

Inspect the real numbers and legal mechanics behind each acquisition. Select a deal to switch views.

Aerial site visualization of 6514 Loud Dr, Oscoda, MI — 73 contiguous acres bordering Huron National Forest with existing 1,700 sq ft residence
73 contiguous acres Borders State Land AuSable River corridor

6514 Loud Dr, Oscoda, MI 48750 · Iosco County · Huron National Forest region

Architectural & aerial site visualization — 6514 Loud Dr, Oscoda, MI (73.0 Contiguous Acres · Active MLS #109969 · 1,700 SF 3-Bed / 2-Bath Residence)

The Multi-Parcel Split Arbitrage

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.

  1. 1

    Buy wholesale acreage. Large recreational tracts price per-acre far below finished 20–30 ac homesites.

  2. 2

    Isolate the lien. The GreenStone mortgage attaches only to Parcel A — the existing residence and its acreage.

  3. 3

    Deed B & C free-and-clear. Paid in cash at the same closing, they become unencumbered collateral and future build-site equity.

Loud Dr target
$575,000
73 ac + 1,700 SF home
Build scope
$384.5k–$544.6k
SIPs + natatorium
Guarantor-unlocked loan
~$735k–$925k
Base → full scope
2.0% upfront fee
$14,700–$18,500
Paid at closing

13800 Kissau Rd · 80-Acre 3-Way Split Diagram

Tap a parcel
KISSAU RD PARCEL A Residence + mortgage 1st lien only PARCEL B 20–30 ac buildable $0 lien · cash deed SIPs pad PARCEL C 20–30 ac buildable $0 lien · cash deed State Land edge

Schematic 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.

Tab 1 property comparison
PropertyAcreageStructure
6514 Loud Dr, Oscoda73 acRecreational / river corridor; A + build parcel
13800 Kissau Rd80 ac3-way split: A (lien) · B & C (free & clear)

INSTITUTIONAL SPONSORSHIP · 32+ COMBINED YEARS OF CORPORATE HISTORY

Two Established Entities. Decades of Roots. One Ring-Fenced Syndicate.

Unlike pop-up real estate syndications formed yesterday, our co-guarantors are backed by two long-standing limited liability companies—combining a 26-year Chicago & Michigan real estate acquisition, rehab, and rental operations company (Est. 2000) with a 6-year modern development and credit-structuring sponsor (Est. 2020).

Corporate Pedigree & Dual-Entity Architecture · 32+ Combined Years of Established Operating History

Founded February 23, 2000 · 26+ Years in Good Standing

Dutch Settlement LLC

Chicago & Michigan Real Estate Acquisition · Value-Add Rehab & Rental Operations

Established on February 23, 2000, Dutch Settlement LLC is a seasoned bi-state real estate investment and holding company operating across Chicago, Illinois, and Michigan. With over two and a half decades of active operating history, the firm brings proven execution in property and land ownership, private/hard-money lender underwriting, value-add residential rehabilitations (fix-and-flips), and stabilized long-term and short-term rental operations.

Verified Track Record & Capabilities

  • 26+ Years of Bi-State Real Estate Ownership (Est. Feb 23, 2000): Over two and a half decades of direct residential property and land ownership across both the Chicago metropolitan market and rural/recreational Michigan corridors.

  • Proven Hard-Money & Private Credit Execution: Extensive track record structuring, drawing, and retiring private and hard-money construction/rehab financing—consistently delivering on-time project turnarounds, scope control, and clean lender exits.

  • Full-Cycle Rehab, Fix-and-Flip & Rental Portfolio Management: Hands-on execution across distressed property turnarounds, gut renovations, contractor management, and stabilized cash-flowing rental operations that directly de-risk our ground-up Michigan syndicate builds.

Founded June 17, 2020 · 6+ Years Operating History

The Green Fairy LLC

Syndicate Sponsor · Credit Underwriting & SIPs Construction Manager

Founded on June 17, 2020, The Green Fairy LLC serves as the primary development sponsor, co-borrower underwriting syndicate, and turnkey modular/panelized construction manager interfacing directly with GreenStone Farm Credit Services and Extreme Panel Technologies.

Verified Track Record & Capabilities

  • 6+ Years of Established Corporate Operations (Est. June 17, 2020): A seasoned operating entity backed by 5 active W-2/business co-borrower guarantors generating $380,000/yr ($31,667/mo gross income) + a $60,000 liquid sponsor cash pool.

  • Proprietary “Split-at-Closing” Legal Framework: Engineered the dual-deed escrow structure that isolates 95% LTV residential mortgages on Parcel A while conveying buildable split acreage (Parcels B & C) 100% debt-free at closing.

  • Standardized 100% Above-Grade SIPs Platform: Pre-engineered 4 architectural models (The Simon, Gatehouse Cottage, The Sirius, The Geneva) utilizing 10'-0" R-24 SIP walkout plinths on Frost-Protected Shallow Foundations (FPSF) and Master Spas Trainer 21D indoor natatoriums at locked-in turnkey costs of $177–$206/SF.

03 · ENGINEERED CONSTRUCTION MOAT · EXTREME PANEL TECHNOLOGIES

Structural Arbitrage: Why Extreme Panel SIPs De-Risk Construction & Maximize Appraisals

Why Building With SIPs Protects Your Guarantee & Forces 35%+ Instant Equity

Standard stick-built rural construction is plagued by framing labor shortages, winter weather delays, and 60% basement appraisal discounts. Our standardized Structural Insulated Panel (SIP) & Frost-Protected Shallow Foundation (FPSF) platform eliminates construction overruns and forces 100% above-grade bank valuations.

01Zero Soil Contact

100% ANSI Z765 Above-Grade Appraisal Arbitrage

The SpecEvery model sits on a 10'-0" R-24 stone-clad SIP lower walkout built atop a flat Frost-Protected Shallow Foundation (FPSF) slab with zero subterranean soil contact.

The Investor AdvantageConventional poured basements are discounted 50%–70% by bank appraisers. Because both floors sit 100% above grade, appraisers value the entire 2-story footprint at full above-grade Gross Living Area—turning $384,500–$544,600 turnkey builds into $685,000–$950,000+ exit appraisals (53%–64% LTV).

Turnkey build
$384.5k–$544.6k
Exit appraisal
$685k–$950k+
Loan-to-value
53%–64%
Basement discount avoided
50%–70%
02

7-to-10 Day Shell Dry-In (Eliminates Michigan Winter Delays & Interest Drag)

The SpecPrecision CNC factory-fabricated wall and roof panels arrive on-site pre-cut to 1/16" tolerances.

The Investor AdvantageWhile stick-built Michigan lake homes drag out for 14–18 months (burning through construction interest reserves), our SIPs structural shell dries in within 7 to 10 days. That compresses total build timelines by 4–6 months and protects our 12–24 month guarantor refinance exit.

03

Locked-In Hard Costs ($177–$206/SF vs. $300+/SF Stick-Built)

The SpecFactory panelization replaces 3 separate trades (dimensional framing, exterior sheathing, and cavity insulation) with a single crane-set installation—achieving up to an 88/100 build efficiency score on our flagship Tier 1 (“The Simon”) model.

The Investor AdvantageInsulates the syndicate from rural Michigan carpenter shortages and lumber waste, locking in predictable turnkey hard costs before breaking ground.

04

50%–65% Lower HVAC Loads = Higher Refinance DSCR

The SpecContinuous R-24 walls and 12.25" R-50 roof panels eliminate thermal bridging and reduce air infiltration by up to 90% over conventional 2x6 framing.

The Investor AdvantageSlashes rural propane and electric heating expenses during sub-zero Michigan winters—directly increasing Net Operating Income (NOI) and Debt Service Coverage Ratio (1.20x–1.49x DSCR) so the property easily qualifies for a standalone commercial refinance to release co-guarantors.

05

Engineered Indoor Natatorium & Snow-Load Resilience

The SpecStructural OSB/foam-core stress-skin panels withstand heavy Michigan lake-effect snow loads without truss deflection, while the integrated Master Spas Trainer 21D (21'-5" x 7'-10") bay is sealed with a Class I Vapor Barrier and Santa Fe commercial dehumidifier.

The Investor AdvantageCommands year-round luxury vacation rental rates ($550–$850/night in winter) while preventing moisture intrusion or structural depreciation.

PRE-ENGINEERED BLUEPRINTS

4 Standardized SIPs Models

Turnkey costs include the Master Spas Trainer 21D natatorium.

ModelFootprint & FormGLATurnkey + 21D SpaExit AppraisalBuild Efficiency
Exterior render of The Simon, a SIPs model home

1. The Simon

Tier 1 — Attainable Series

32'x40' Unbroken 2-Story Gable Stack 2,176–2,560 SF GLA $384,500 ($177/SF) $685k–$745k 88/100
Exterior render of Gatehouse Cottage, a SIPs model home

2. Gatehouse Cottage

Tier 1 — Classical

24'x52' Twin-Wing Villa + 584 SF Rooftop Decks 1,964 SF (+284 Gar) $391,000 ($199/SF) $655k–$710k 85/100
Exterior render of The Sirius, a SIPs model home

3. The Sirius

Tier 2 — Passive-Solar Modern

27'x44' Stepped 2.5-Story Clerestory 2,888–3,138 SF GLA $544,600 ($194/SF) $835k–$915k 68/100
Exterior render of The Geneva, a SIPs model home

4. The Geneva

Tier 3 — Heavy Timber Lodge

32.5'x48' Single-Slope Douglas Fir Timber & Glass 2,614–3,114 SF GLA $539,600 ($206/SF) $825k–$950k+ 43/100

Model renders are AI-generated placeholders. Costs and appraisals are pre-construction estimates; final figures are set by contract, GreenStone draw schedule and independent appraisal.

03 · RISK ARCHITECTURE

Institutional Guarantor Protections

How we de-risk your signature — four structural layers that sit between your personal balance sheet and the loan.

01

Escrowed 12-Month Debt Service Reserve Fund

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.

02

Simultaneous Split-at-Closing Title Insulation

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.

03

100% ANSI Z765 Above-Grade Appraisal Arbitrage (<65% LTV)

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.

04

Legally Binding Corporate Indemnification & First-Lien Fee Priority

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

The 12–24 Month Guarantor Refinance Exit

Exactly how and when your signature comes off the loan.

  1. 1

    MONTHS 0–2

    Acquisition & Dual-Deed Split

    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.

  2. 2

    MONTHS 3–8

    7-to-10 Day SIPs Shell Dry-In & Natatorium Build

    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.

  3. 3

    MONTHS 9–14

    Certificate of Occupancy & Stabilized STR/LTR Cash Flow

    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.

  4. 4

    MONTHS 15–24

    DSCR / Portfolio Refinance & Full Guarantor Release

    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

Underwriting FAQ

The five questions every high-income guarantor asks before signing. Full documentation is in the deal memo.

Request Deal Memo & NDA →
Where does my 2.0% Upfront Guarantor Fee come from at closing?

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.

How is my personal credit score protected if a tenant vacates or construction is delayed?

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.

Why does GreenStone Farm Credit Services approve this structure when conventional banks won't?

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.

Why do your SIPs Walkout homes appraise for $685k–$950k when turnkey build costs are $384.5k–$544.6k?

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.

How does the Simultaneous Split-at-Closing avoid the "Partial Release of Mortgage" trap?

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.

DATA ROOM DOCUMENT PREVIEW

What's Inside the Investor Data Room

The files you receive after submitting your name and email with the deal-memo request.

Request access →
  • DOCUMENT 01

    Institutional Business Plan & Underwriting Prospectus (6-Section PDF Report)

  • DOCUMENT 02

    Simultaneous Dual-Deed Split-at-Closing Purchase & Escrow Agreement

  • DOCUMENT 03

    Extreme Panel SIPs & 21D Swim Spa 4-Model Architectural & Engineering Spec Sheet

  • DOCUMENT 04

    Mutual NDA, Corporate Indemnification & 2.0% Guarantor Fee Term Sheet

Your modeled allocation: $895,000 · $17,900 fee

Receive the 3-page executive summary, Split-at-Closing Agreement and Mutual NDA.

Request Deal Memo & NDA