REAL ESTATE PORTFOLIO
7 Properties — Personal & Business Holdings
🏠 Personal Properties 100% Ownership
1250 Chinook Drive
Kenai, AK — Home Residence
Market Value
$900,000
Mortgage
$0
Equity
$900,000
Monthly Cost
$669
281 Skwentna Drive
Anchorage, AK — Secondary Residence
Market Value
$385,000
Mortgage
$308,000
Equity
$77,000
Rate
5.99%
Payment
$2,597
4092 Lupine Drive
Kenai, AK — Rental / AirBnb Property
Market Value
$280,000
Mortgage
$215,091
Equity
$64,909
Rate
6.00%
Payment
$1,379
🏢 Business Properties 50% Ownership (Red Run / Partners)
105 Trading Bay Road
Liberty Estates — Commercial Building
Market Value
$630,000
Mortgage
$304,049
Total Equity
$325,951
Your Equity
$162,976
Rate
5.15%
Payment
$2,374
12516 Kenai Spur Highway
Red Run Manufacturing Facility
Market Value
$400,000
Mortgage
$78,662
Total Equity
$321,338
Your Equity
$160,669
Rate
10.00%
Payment
$2,910
5455 Kenai Spur Highway
Red Run Retail & Cultivation
Market Value
$500,000
Mortgage
$466,368
Total Equity
$33,632
Your Equity
$16,816
Rate
6.00%
Payment
$5,000
K Beach Reef Property
Red Run Retail & Cultivation — Kenai Beach
Market Value
$704,364
Mortgage
$666,089
Total Equity
$38,275
Your Equity
$19,138
Rate
6.50%
Payment
$6,950
💰 Cash Flow Analysis
Monthly Debt Service
Strategic Notes
✓ Primary Home PAID OFF
$900K equity unlocked, no mortgage payment
⚠️ High Rate Alert: Leslie Loan
10% rate on Manufacturing — consider refinance
⚠️ High LTV Properties
K Beach (95% LTV), 5455 Kenai (93% LTV) — underwater risk if values drop
📊 Revenue Potential
4092 Lupine (AirBnb), Business properties generate Red Run revenue