1 of 19

State of the Funds

2 of 19

Totals

  • 130 Partners Combined in both
  • $34,852,140 Capital Raised
  • General Partners Commitment to making this work
    • $1.4M cash invested into both funds
    • $800K discount on existing cash flowing properties we owned prior to starting Doorway

3 of 19

Launched this year as a simplification of our private lending debt strategy that’s been around since 2006.

Partners: 68

2023 Totals

  • $30,477,694
  • Loans Written: 214
  • 1 Foreclosure (.47%)

Since 2020:

  • Loans Written 700
  • 16 Foreclosures (2.28%)

100% success rate at delivering promised returns on these loans since 2006!

4 of 19

5 of 19

Why Bring on Equity Partners?

After doing 3,500+ Deals Without Equity Partners Since 2006…Why Bring on Equity Partners?

  • Grab higher percentage of market
  • Keep up with market demand
  • Open us up to do more good for our community

6 of 19

Population

7 of 19

8 of 19

9 of 19

Why are We Here?

10 of 19

Why Now?

Housing shortage

27.2M total houses needed to be built by 2038 to normalize the market

Builder Friend with 40 years new construction experience

Has 500 local employees in his company

Has Demand for 1,000

Hasn’t been able to find anyone to hire to keep up with demand

11 of 19

The Niche

  • Demand
    • Over 340 Placements in the past 2 years alone
    • Over 70 leads on average / property we market
    • We often will place a property before we even market it
  • Making a Difference in People’s Lives

12 of 19

Why is our strategy powerful?

In most rental portfolio’s tenant turnover is a large expense to owners of assets.

With our model, we typically make money on turnover.

Why?

  • Down Payment (not once but twice now)
  • Security Deposit Strategy

2023 Reinvestment Highlights after tenant turnover:

  • $149,000 of down payment after the turnover on ONE property
  • $231,000 increase in property values
  • $3,100/mo increase in cash flow per month

Majority of the time our return on investment improves with tenant turnover.

13 of 19

Executive Summary

The Numbers

Type

Pro Forma

So Far

INTERNAL RATE OF RETURN:

13-14.9%

On Track

Cash on Cash Return

6.9%

6.85%

FUND Size

$37,500,000

$31,830,788

ACQUISITION PERIOD:

1 Year

Complete!

FUND LENGTH

End of 2028

On Track

Appreciation

4%

8.14%*

Total Partners

NA

62

*34 properties of entire portfolio have been reevaluated we do not have figures for entire portfolio.

14 of 19

Portfolio Stats - 3.6.24

Houses: 115

Total Property Value: $31,830,788*

Loans Payable: $15,796,070

Net Asset Value: $16,034,718*

Net Income: $717,663.62 (2023)

Principal Paid: $198,129

Capital Invested $11,730,925

Net Equity: $4,303,793 to $6,002,110**

*Includes appreciation from 34 properties we’ve done internal reevaluation on. If all 115 houses appreciated at the same rate the 31 houses did, the total property value is actually $33,529,105 and Net Asset Value of $17,733,035

**Includes appreciation from 34 properties we’ve done internal reevaluation on.

If all 115 houses appreciated at the same rate the net equity is the $6,002,110

15 of 19

Our Powerful Position

  • Strategic with our buys
    • Average price point of 275K
    • Minimal exposure to Outskirts Development Risk

  • Equity Position
    • Cash out Refinance
      • Ran a few scenarios where 50-100% return on capital by end of 2027
    • Why the big range?
      • 109 Properties in Fund
        • 4% or less interest interest rates on 33% of properties

16 of 19

Looking Forward

  • Benefits of Growth
    • Maximize our Profits
      • Operational Efficiencies
      • More Leverage in Banking Negotiations better rates the bigger we are
  • Growth Challenges
    • Banking relationships
      • Shoutout to Barry and Lee for referrals to bankers
      • Offer Received for $13M at 6.65% interest rate
      • Have inquiries out to several other banks waiting to hear back
    • Organizational Relationship Needed
      • Family Office
      • RIA’s that invest in alternatives
  • Schwab Approval

17 of 19

Looking Forward

  • Own $8,300,500 in real estate deals not in the fund
    • Will move as much over as capital partners come in until we open up next fund
  • Will be opening 2nd fund up as soon as paperwork is finalized and accounts setup (earliest 3.31 more likely 2Q)
  • We are targeting 150 buys this year
    • $41,250,000
  • Continue to make a difference for our community

18 of 19

19 of 19

The material contained in this presentation is for informational purposes only and is not an official offering to sell securities. Any offering of securities will be made via separate offering documentation provided directly to the prospective investor. The information in this presentation should be read in connection with, and is qualified in its entirety by, the terms, disclosures, and other risk factors set forth in the separate offering documentation. Potential investors are encouraged to ask questions and request additional information

from representatives of Three Doors.

The general, pro forma and financial information appearing in this presentation includes forecasts, projections and other predictive or forward-looking statements that represent assumptions and expectations in light of currently available information. These forecasts, etc., are based on industry trends, circumstances involving clients and other factors, and they involve risks, variables and uncertainties. The actual performance results may differ from those projected in this pro forma. Consequently, no guarantee is presented or implied as to the accuracy of specific forecasts, projections or predictive statements contained herein.