🎯 Quantitative Model Catalysts & Score Factors (Tier 3: Neutral / Watchlist):🏷️ DISCOUNTED

•📐 Model Parity: Token market cap ($145,725.24) trades in line with model-estimated asset value ($150,800 AVM estimate).
•📈 Secondary Premium: Tokens trade at $51.06 (+4.1% above initial offering price of $49.05).
•💰 Cash Flow & Yield: Historical net distribution rate of 8.27% annualized with 94.4% payout reliability (yields are variable and not guaranteed).
•📈 5-Year Return Forecast: 12.74% projected annual IRR model estimate with +9.0% 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

67/100

📈 Residential Capital Growth

70/100

🏷️ Model Valuation Spread

22/100

⚡ Secondary Market Order Book

🟢 LIVE ORDER BOOK

BEST ASK (BUY PRICE)

$51.06

Depth: 70.28999999999999 shares

BEST BID (SELL PRICE)

$49.53

Depth: 276 shares

Bid-Ask Spread:$1.53 (3.0%)

Par Discount vs $50:+4.1% (Premium)

🏢 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 94.4% payout consistency and moderate rent upside (+9.01%).

🐻 Downside Risk Factors

Limited NAV cushion (+3.4%) leaves little margin for unexpected major maintenance.

Currently the primary featured listing in McCutchenville.