🎯 Quantitative Model Catalysts & Score Factors (Tier 4: Low Margin / High Valuation):🏷️ +9.0% NAV SPREAD

•💎 Model NAV Discount: Trading at a +9.0% discount to model-estimated asset value ($210,100 AVM estimate vs $191,185.22 token cap).
•📈 Secondary Premium: Tokens trade at $49.97 (+4.1% above initial offering price of $48.00).
•💰 Cash Flow & Yield: Historical net distribution rate of 5.51% annualized with 96.5% payout reliability (yields are variable and not guaranteed).
•📈 5-Year Return Forecast: 11.31% projected annual IRR model estimate with +14.0% 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: M1 Homes LLC (Verified Partner, Detroit / Wayne County, MI) managing 19 public properties.

💰 Income & Dividend Cash Flow

50/100

📈 Residential Capital Growth

70/100

🏷️ Model Valuation Spread

35/100

⚡ Secondary Market Order Book

🟢 LIVE ORDER BOOK

BEST ASK (BUY PRICE)

$49.97

Depth: 1.7785 shares

BEST BID (SELL PRICE)

$48.47

Depth: 107 shares

Bid-Ask Spread:$1.50 (3.0%)

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

🏢 Property Manager

🛡️ VERIFIED PARTNER

🏢

📍 Detroit / Wayne County, MI • 19 Public Properties

Specialized institutional workforce housing management with on-site maintenance crews and Section 8 housing authority coordination.

Registry ID: partner-m1-homesOfficial Site ↗

🐂 Institutional Bull Case

Prime neighborhood location in Midwest Metro Hub with defensive occupancy despite elevated entry pricing.

🐻 Downside Risk Factors

Elevated local property tax rate (1.4%) and compressed cap rate offer minimal buffer against rising insurance or maintenance costs.

Currently the primary featured listing in Juan Dolio.