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

•💎 Model NAV Discount: Trading at a +30.4% discount to model-estimated asset value ($624,600 AVM estimate vs $434,880 token cap).
•🏷️ Secondary Market Discount: Token price is $40.00 (18.0% discount below initial offering price of $48.77).
•💰 Cash Flow & Yield: Historical net distribution rate of 4.06% annualized with 97.0% payout reliability (yields are variable and not guaranteed).
•📈 5-Year Return Forecast: 14.13% projected annual IRR model estimate with +6.5% 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

41/100

📈 Residential Capital Growth

67/100

🏷️ Model Valuation Spread

71/100

⚡ Secondary Market Order Book

🟢 LIVE ORDER BOOK

BEST ASK (BUY PRICE)

$40.00

Depth: 160.1711 shares

BEST BID (SELL PRICE)

$38.80

Depth: 215 shares

Bid-Ask Spread:$1.20 (3.0%)

Par Discount vs $50:-18.0% (Discount)

🏢 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

Stable tenant in place with 97.0% payout consistency and moderate rent upside (+6.49%).

🐻 Downside Risk Factors

Limited NAV cushion (+30.4%) leaves little margin for unexpected major maintenance.

Currently the primary featured listing in Ogden.