Laserfiche WebLink
Judson Brown, City of Santa Ana February 10, 2025 <br />Habitat Wellington – Preliminary Financial Gap Analysis Page 10 <br /> <br /> 2412002v3.SA.TRB <br /> 19090.018.035 <br /> <br />concluded that the proposed Down Payment Assistance Program Allocation is warranted by the <br />project economics. <br />However, KMA estimates that the Project exhibits an unfunded financial gap of $27,800. <br />Habitat will need to secure funding sources for any unfunded financial gap in order for the <br />Project to be financially feasible. The City should confirm that Habitat has secured all necessary <br />funding sources before formally disbursing any City funds. <br />SILENT SECOND MORTGAGE REVENUE CALCULATION (TABLE 4) <br />As a basic premise, it must be assumed that the total of the liens accepted by a homebuyer <br />cannot exceed the unrestricted market value of the home. Furthermore, based on previous City <br />homeownership projects, the City will record a second trust deed equal to the difference <br />between the Affordable Sales Price and the estimated market value of the home. <br />KMA assumes that the City’s second trust deed will be structured as deferred payment loans <br />which are commonly known as silent second mortgages. These loans typically become due and <br />payable when the home is resold to a non-affordable home buyer. KMA assumes that the City’s <br />silent second trust deed will fall second in the lien hierarchy behind the conventional first trust <br />deed mortgage. <br />The calculations used to estimate the supportable silent mortgages are presented in the <br />following sections of this analysis. <br />Market Rate Sales Prices <br />KMA researched sales comparables for similar units in the market area for the purpose of <br />estimating the current silent second mortgage amount. The appraisal provided by Habitat <br />included additional sales comparable data. Based on this information, KMA estimates the <br />market rate sales price for the units as follows: <br />1. One-Bedroom Units: $345,600 <br />2. Two-Bedroom Unit: $389,700 <br />EXHIBIT 5