BDC resubmission · September 2026

Risks, requests & next steps

LLAYDLLAYD
RiskMitigant
1818 sale ratification (Case C-24-CV-25-008522; exceptions filed 3/27/2026)Document ratification / deed status; no Phase 2 draw until title is insured
1816 Nextres note matured 4/1/2026 (15%)Permanent takeout at 1.78x DSCR / 48% LTV; NIIF participation requested; current status to be documented
Rent premium over nearby 1BR compsNIIF loan sized on market rents; unit mix tilted to 2BR / 1BR+den; commercial LOIs
Construction cost & escalation12.5% contingency + 6% escalation; third-party bids; structural study for 1818 addition
Historic credit awardsPart 1 filings Q4 2026; MHT Small Commercial fallback; NIIF bridge for timing
CHAP: approval before work; sunset 12/31/2027File for 1818 and 1820 this fall, before any work
Grant eligibility (CDO-only programs)Apply with Central Baltimore Partnership; confirm BRNI status with DHCD
Opportunity Zone map change (2027)Current map valid through 2028; OZ equity not in base case
Rear decks: setback, CHAP, grilling rulesZoning/CHAP review; electric-only outdoor kitchens per Fire Code §308; Fire Marshal confirmation
Related-party GC8% fee disclosed; open-book costs; third-party draw inspections

Requests to BDC

  • Board approval to move forward on 1820 with LLAYD / Tyjuan Amor LLC (ENP → LDA) at the offered price and terms.
  • Gap participation of $943,874 as deferred subordinate financing (or an equivalent grant).
  • Rehabilitation Façade Improvement Grants for 1818 and 1820; Enterprise Zone coordination on the commercial space.
  • Letters of support for the 2027 District 40 bond bill and the DHCD applications.

Timeline

DateAction
9/17/2026DHCD Small Business Lending round closes (11:59 PM)
9/18/2026BDC & NIIF materials submitted
Oct 2026NIIF intake & site visit; CHAP pre-application; MHT/NPS Part 1
10/19/2026District 40 bond bill info session
11/23/2026District 40 bond bill application due (presentations 11/30)
Q4 2026BDC board; ENP; right of entry; survey, Phase I, structural
Q1–Q2 2027LDA; design & permits; NIIF commitment; 1816 CO & refinance
Jun–Aug 2027MHT competitive credit round; BRNI FY2029 round
Jul 2027Phase 2 construction start
2029Full mansion stabilized
Prepared by Live Life As You Dream (LLAYD) LLC & Tyjuan Amor LLC for Baltimore Development Corporation and NIIF · September 17, 2026