Services — NMP Real Estate Management

Fund Details

Minimum Investment

Targeted Series 1 Size

Distributions

Management Fee

Performance Fee

Targeted Returns (Before Fees)

$100,000

$4 Million

Quarterly

2%

20%

10% Annual Current Income

2% Annual Disposition Income (Paid At Sale Of Properties)

Targeted Returns

    
    Invested Amount
    Current Income
    Disposition Proceeds
    Management Fee
    Performance Fee
    Annual Return
    Total Return
  


    Year 1
    $50,000
    $5,000
    $0
    $2,000
    $600
    $2,400
    $2,400
  

    Year 2
    $100,000
    $7,500
    $0
    $2,000
    $1,100
    $4,400
    $6,800
  

    Year 3
    $100,000
    $10,200
    $0
    $2,000
    $1,640
    $6,560
    $13,360
  

    Year 4
    $100,000
    $10,400
    $0
    $2,000
    $1,680
    $6,720
    $20,080
  

    Year 5
    $100,000
    $10,600
    $0
    $2,000
    $1,720
    $6,880
    $26,960
  

    Year 6
    $100,000
    $10,800
    $0
    $2,000
    $1,760
    $7,040
    $34,000
  

    Year 7
    $100,000
    $11,000
    $0
    $2,000
    $1,800
    $7,200
    $41,200
  

    Year 8
    $100,000
    $11,200
    $0
    $2,000
    $1,840
    $7,360
    $48,560
  

    Year 9
    $100,000
    $11,400
    $0
    $2,000
    $1,880
    $7,520
    $56,080
  

    Year 10
    $100,000
    $11,600
    $20,000
    $2,000
    $5,920
    $23,680
    $79,760
  

	Invested Amount	Current Income	Disposition Proceeds	Management Fee	Performance Fee	Annual Return	Total Return
Year 1	$50,000	$5,000	$0	$2,000	$600	$2,400	$2,400
Year 2	$100,000	$7,500	$0	$2,000	$1,100	$4,400	$6,800
Year 3	$100,000	$10,200	$0	$2,000	$1,640	$6,560	$13,360
Year 4	$100,000	$10,400	$0	$2,000	$1,680	$6,720	$20,080
Year 5	$100,000	$10,600	$0	$2,000	$1,720	$6,880	$26,960
Year 6	$100,000	$10,800	$0	$2,000	$1,760	$7,040	$34,000
Year 7	$100,000	$11,000	$0	$2,000	$1,800	$7,200	$41,200
Year 8	$100,000	$11,200	$0	$2,000	$1,840	$7,360	$48,560
Year 9	$100,000	$11,400	$0	$2,000	$1,880	$7,520	$56,080
Year 10	$100,000	$11,600	$20,000	$2,000	$5,920	$23,680	$79,760

Target Current Income 10% per annum

Target Disposition Income 2% per annum (before fees)

Managers

Nathan Morse

Nathan is co-founder of Morse Bros LLC, a mechanical construction company and a successful master plumber. For the past eight years Nathan has been active in the local real estate market. His experience is in renovating and managing properties with current income up to 14.5% annum and disposition income of up to 33%.

Patrick Morse

Patrick is co-founder of Morse Bros LLC and a successful master electrician. Patrick has also been active in the local real estate market for the past five years, with most of his experience in new construction and renovation of industrial and commercial properties.

For information purposes only. Offering via Private Placement Memorandum.