🎯 Quantitative Model Catalysts & Score Factors (Tier 2: Favorable Metric Profile):🏷️ +10.9% NAV SPREAD

•💎 Model NAV Discount: Trading at a +10.9% discount to model-estimated asset value ($75,900 AVM estimate vs $67,620 token cap).
•📈 Secondary Premium: Tokens trade at $42.00 (+5.7% above initial offering price of $39.75).
•💰 Cash Flow & Yield: Historical net distribution rate of 9.29% annualized with 97.0% payout reliability (yields are variable and not guaranteed).
•📈 5-Year Return Forecast: 15.47% projected annual IRR model estimate with +19.0% mark-to-market HUD Fair Market Rent upside (forward-looking estimate, not guaranteed).
•📍 Submarket Driver: Located in Midwest Metro Hub (High landlord laws, 7/10 school rating, +2.3% YoY job growth).
•🏢 Property Manager: EquityTeam (Verified Partner, Cincinnati / Dayton / Cleveland, OH) managing 28 public properties.

💰 Income & Dividend Cash Flow

81/100

📈 Residential Capital Growth

70/100

🏷️ Model Valuation Spread

58/100

⚡ Secondary Market Order Book

🟢 LIVE ORDER BOOK

BEST ASK (BUY PRICE)

$42.00

Depth: 4 shares

BEST BID (SELL PRICE)

$40.74

Depth: 125 shares

Bid-Ask Spread:$1.26 (3.0%)

Par Discount vs $50:+5.7% (Premium)

🏢 Property Manager

🛡️ VERIFIED PARTNER

🏢

EquityTeam

📍 Cincinnati / Dayton / Cleveland, OH • 28 Public Properties

Tech-enabled Midwest real estate asset management firm specializing in high-yielding SFR and small multi-family portfolios.

Registry ID: partner-equity-teamOfficial Site ↗

🐂 Institutional Bull Case

High rental demand for 2BR residential homes in Midwest Metro Hub with 2.3% job growth. Mark-to-market rent upside (+19%) and model valuation spread (+10.91%) provide an attractive margin of safety.

🐻 Downside Risk Factors

Local property tax rate of 1.4% and routine tenant turnover could cause minor variance in monthly distributions.