🎯 Quantitative Model Catalysts & Score Factors (Tier 3: Neutral / Watchlist):🔥 DEEP DISCOUNT

•💎 Model NAV Discount: Trading at a +29.4% discount to model-estimated asset value ($222,600 AVM estimate vs $157,156.02 token cap).
•🏷️ Secondary Market Discount: Token price is $33.71 (25.2% discount below initial offering price of $45.05).
•💰 Cash Flow & Yield: Historical net distribution rate of 3.38% annualized with 98.2% payout reliability (yields are variable and not guaranteed).
•📈 5-Year Return Forecast: 13.06% projected annual IRR model estimate with +16.5% mark-to-market HUD Fair Market Rent upside (forward-looking estimate, not guaranteed).
•📍 Submarket Driver: Located in Cleveland / Cuyahoga County (High landlord laws, 6.8/10 school rating, +2.4% YoY job growth).
•🏢 Property Manager: EquityTeam (Verified Partner, Cincinnati / Dayton / Cleveland, OH) managing 28 public properties.

💰 Income & Dividend Cash Flow

43/100

📈 Residential Capital Growth

67/100

🏷️ Model Valuation Spread

82/100

⚡ Secondary Market Order Book

🟢 LIVE ORDER BOOK

BEST ASK (BUY PRICE)

$33.71

Depth: 79 shares

BEST BID (SELL PRICE)

$32.70

Depth: 224 shares

Bid-Ask Spread:$1.01 (3.0%)

Par Discount vs $50:-25.2% (Discount)

🏢 Property Manager

🛡️ VERIFIED PARTNER

🏢

📍 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

Stable tenant in place with 98.2% payout consistency and moderate rent upside (+16.51%).

🐻 Downside Risk Factors

Limited NAV cushion (+29.4%) leaves little margin for unexpected major maintenance.