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
Architectural & aerial site visualization — 6514 Loud Dr, Oscoda, MI (73.0 Contiguous Acres · Active MLS #109969 · 1,700 SF 3-Bed / 2-Bath Residence)
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
INSTITUTIONAL SPONSORSHIP · 32+ COMBINED YEARS OF CORPORATE HISTORY
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
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.
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
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.
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).
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.
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.
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.
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
Turnkey costs include the Master Spas Trainer 21D natatorium.
| Model | Footprint & Form | GLA | Turnkey + 21D Spa | Exit Appraisal | Build Efficiency |
|---|---|---|---|---|---|
![]() 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 |
![]() 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 |
![]() 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 |
![]() 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
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.
DATA ROOM DOCUMENT PREVIEW
The files you receive after submitting your name and email with the deal-memo request.
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.