TGIF Rarity Bay Investment Overview
Timbertop Growth Investment Fund · Confidential Investor Overview

TGIF Rarity Bay
Investment Overview

A complete visual map of the investment structure, declarant rights framework, and return path — purpose-built for family offices and institutional investors deploying $10M and above.

$10M+ Institutional Entry · Priority Allocation 960-Acre Tellico Lake · $120M+ Infrastructure · $40M Acquisition QOZ Benefits · Section 363 · $80M Instant Equity
Investment Snapshot

The Institutional-Grade Opportunity

A court-supervised Section 363 bankruptcy acquisition creating $80M+ in instant equity through a 67% discount below infrastructure replacement cost — structured for family offices, institutional investors, and sovereign capital.

$40M
Acquisition Price
$120M+
Infrastructure Value
$80M+
Day-One Equity
18–35%
Projected IRR Range
$635M
Total Revenue · 7 Streams
36 Mo
Primary Dev. Cycle
70%
Capital Return · Yr 1
Structure Maps

Declarant Rights & Investment Flow

Eight focused charts. Use the arrows or dots to move between views — from the core ownership model through the management team driving execution.

⬅ ➡ Arrow keys navigate · Click dots to jump · Hover to pause ·
1 / 7 Ownership & Control
How Timbertop Land Company holds perpetual declarant authority — controlling governance, architecture, and commercial operations while transitioning residential governance to homeowners over time.
🏛 Timbertop Land CompanyPerpetual Declarant · Master Developer
Declarant RightsEstablished via New CCRs · Recorded at Deed Transfer
Governance Authority
POA Board ControlDeveloper-controlled until 75% sold
DRB OversightArchitectural approvals & quality control
Governance Transition25% → 1 resident seat · 50% → 3 seats · 75% → resident control
Commercial Rights Retained PerpetuallyBy Timbertop Land Company
Commercial Control
Golf Course18-Hole Championship
Clinic & WellnessNorthgate Complex
Retail & DiningTown Center
Independent Living55-Unit · Phase 1
99-Year Ground Leases · Never Sell the Land3% CPI escalation annually
$6.3M–$8.7M+/yr StabilizedPerpetual ground lease income
Quality & Brand Control
New CCRs · Clean SlateFresh legal foundation · Supersedes SPC entirely
Luxury Brand ProtectionArchitectural standards enforced · 15–20% property value premium
The Northgate complex replaces the marina concept with a healthcare-anchored amenity hub designed for the 55+ active adult market — the primary buyer demographic at Rarity Bay.
🏥 Northgate Amenity ComplexTellico Lake · Rarity Bay Resort · Tennessee
🏥 Medical ClinicTown Center · Phase 1 · M+3–M+16
Primary Care & DiagnosticsUrgent care · Preventive medicine
Regional Health System AnchorGround lease tenant · $525K/yr
TN Dept of Health LicensedIndependent of TVA/TRDA permits
Key Buyer Demand Driver55+ active adult market · On-site care
🏠 Independent LivingDignified Living · 25-Acre Parcel · Entirely Upland
55-Unit Total · Phase 1: 20 UnitsAccessible design · Smart home technology
Optional Care ServicesAging-in-place model · Concierge support
No TVA/TRDA Shoreline PermitsEntirely upland · Faster approvals
$1.0M–$1.2M Per UnitPre-sales begin M+12 · Close M+22
Chris Magda: 80-Unit Assisted Living BackgroundProven licensing & operational expertise
💪 Northgate Wellness CenterFull-Service Amenity Hub
Spa & Thermal SuitesHydrotherapy · Massage · Skincare
Fitness Center & PoolResort-grade equipment · Aquatics
Tennis & Pickleball CourtsRenovation concurrent with golf · M+1–M+7
Nutrition & Wellness ProgramsLauren Morgan RD · Community-led
Included in POA BenefitsZero extra fees · Funded by ground lease revenue
Combined: $5.5M Clinic + $5.5M Ind. Living + Wellness RenovationHealthcare anchor drives 55+ buyer demand · All assets on 99-year ground leases · CPI-escalating income
Four diversified income streams totaling $15.9M+ annually, anchored by 99-year commercial ground leases with 3% CPI escalation — all retained perpetually by Timbertop Land Company.
🏛 Timbertop Land Company$15.9M+ Annual Revenue · 4 Streams
Commercial Ground Leases$6.3M+ Annual
99-Year Leases · 3% CPINever sell the land
Golf · Clinic · WellnessTown Center · Ind. Living
Zero Initiation FeesSaves residents $50K–$75K
$400–$600/mo Duesvs. $1,500–$2,500 market
15–20% Property Value Premium
Non-Resident Memberships$3.6M Annual
Regional Families$15K–$25K annual fee
Corporate MembershipsPremium access programs
Legacy MembersMulti-generational access
Lock & Leave Rental$4.8M Annual
600+ Residential Lots
200+ Luxury Condominiums
20% Management FeeOn gross rental income
Social Memberships$1.2M Annual
Golf & Dining AccessLocal community tier
Tournament & EventsRegional draw
$15.9M+ Annual · CPI-Escalating Perpetually · 4 Streams
The self-liquidating 36-month model: 600 lots across 3 phases, with 70% of investor capital returned in 12 months. Phase proceeds fund the next phase — no ongoing external debt.
🏛 Section 363 Acquisition · $40M$80M+ Instant Equity · BurWil Construction · Architect of Record
Phase 1 · 200 Lots · Months 1–12
Governance & CCRs · Month 1New POA formed · DRB constituted
Golf Renovation · $8.2MGreens · Bunkers · Clubhouse · Dining
Northgate Entry + Town CenterClinic foundations · M+3
Pre-Sales Launch · Month 3
70% Capital Returned · 12 Months
Phase 2 · 200 Lots · Months 13–24
Golf Opens · Revenue Uplift
Clinic Shell Delivered · M+12Anchor tenant in fit-out
Resort Inn Opens · $7.5MDrives buyer traffic
Ground Leases Begin · 99-Yr
Ind. Living Foundations Poured
Phase 3 · 200+ Lots · Months 25–36
Ind. Living Units Close · M+22$1.0M–$1.2M each · 20 units Ph.1
Condo Development · 200+ Units
Lock & Leave Rental at Scale
Full Revenue Stabilization$15.9M+ annual run rate
Investor Exit · Month 3618.5% IRR · 2.19x multiple
Self-Liquidating RecyclingPh.1 proceeds fund Ph.2 · Ph.2 funds Ph.3 · No additional investor capital
Class D Perpetual Income$6.3M–$8.7M+ annual ground lease income continues after fund exit
How lot sales, ground lease cash flow, and commercial appreciation translate into investor distributions — three exit paths ranging from 18.5% to 35% IRR.
$100M Investor Capital · 4 SeriesSeries A1 · A2 · Class C · Class D
Distribution Waterfall · 3-Step Priority
Step 1 · Preferred Returns$26.1M total · Paid annually
A1 · 10%/yr → $6M
A2 · 9%/yr → $10.8M
Class C · 8%/yr → $7.2M
Class D · 7%/yr → $2.1M
Step 2 · Return of Capital$100M · Priority: A1→A2→C→D
Revenue SourcesLot sales $324.5M · Homes & condos $239M · Operations $71.7M
Net Operating Income: $156.4M
Step 3 · Profit Distribution$132.4M distributable
70% To Investors · $92.7M
30% Manager Promote · $39.7M
Total Investor Distributions: $218.8MOn $100M invested · 2.19x average multiple
36-Month ExitA1 · 18.5% IRR · 2.19x
60-Month ExitA2 · 22% IRR
10-Year QOZ ExitC/D · 35% IRR + Zero Tax
The triple-layer QOZ tax advantage: capital gains deferral, basis step-up at 7 years, and permanent tax-free appreciation after 10-year hold — up to $7.8M+ in savings per $1M of gain invested.
Capital Gains EventBusiness sale · Real estate exit · Concentrated equity position
180-Day Reinvestment Window → TGIF QOZ Fund
Benefit 1 · Immediate DeferralAll investors · Any hold period
Original Gain Not Taxed NowFull pre-tax amount compounds inside fund
Compounding Advantage$10M deferred vs. paying ~$2.4M tax and reinvesting only $7.6M
Benefit 2 · Basis Step-UpSeries A2 · 7-Year Hold
5-Yr Hold → 10% Reduction
7-Yr Hold → 15% ReductionOf original gain permanently eliminated
A2 After-Tax: 638%+Deferral + 15% step-up + full return
Benefit 3 · Tax-Free AppreciationClass C & D · 10-Year Hold
ALL QOZ Gains Permanently ExcludedZero federal tax on appreciation
$10M → $100M+$90M gain = $0 federal tax
Class C After-Tax: 1,365%+$10M → $146.5M+ net
$7.8M+ Tax Savings Per $1M of GainScales linearly · Class C/D 10-year hold
Class D: QOZ + Perpetual Income$25M+ · After-tax gains + $1.08M+/yr ground lease forever
$50B+ in combined institutional real estate experience. Each team member brings deep domain expertise aligned directly to TGIF's capital raise, development execution, and investor relations requirements.
Managing Partner · Founder
Chris Magda
Timbertop Growth Investment Fund
14+ years real estate development & management. Licensed General Contractor. Founded Timbertop Land Company (Oct 2024). Experience includes 80-unit assisted living facility — directly applicable to Independent Living component. Personal $500K investment in Series A1.
Licensed GCAssisted Living Dev.$500K Co-Invest
Chief Investment Officer
John Hartman
TGIF LLC · [email protected]
Former CIO of Caliber — principal architect of a $1.2B hotel REIT. CEO/Managing Partner roles at Republic Capital Partners, H2 Capital Companies, and Gadsden Properties (publicly traded). Managing Director at Astrum Investment Management ($50M private equity RE fund). President & CEO of Silverado Financial (SLVO, publicly traded). Deep QOZ compliance & 1031 expertise.
$1.2B REIT ArchitectPublic Co. CEOQOZ Expert
EVP Capital Markets
Tony Cosey
TGIF LLC
Institutional capital markets executive leading TGIF's outreach to family offices, institutional investors, and sovereign capital. Primary point of contact for $10M+ allocation discussions and institutional relationship management.
Institutional PlacementCapital Markets$10M+ Allocations
Investor Relations Director
Mary Jensen
TGIF LLC · [email protected] · (865) 564-9870
25+ years IR, capital markets, and RE strategy. Executive MBA, Pepperdine. $50B+ experience across AIR Communities, Douglas Emmett, CIM Group, and Spirit Realty. Expert in REIT IPOs, reverse mergers, and complex capital raises. Trusted leader in elevating corporate visibility and investor confidence.
$50B+ Platform ExperienceREIT IPOsPepperdine MBA
Commercial Property Director
John Rock
Timbertop Land Co · [email protected]
10+ years property management, government-backed lending, and strategic business development. SBA and USDA financing expert. Graduate of Consumer Banking Association Graduate School (U. of Virginia). ETSU Marketing & Business Administration. Deep expertise in credit analysis and asset evaluation.
SBA/USDA ExpertGovt. LendingAsset Evaluation
Community Relations Director
Lauren Morgan
Timbertop Land Co
BS Nutrition, Univ. of Tennessee. Registered Dietitian (Dietetic Internship, Univ. of Maryland). Communications, social media strategy, and public relations professional. Knox County Schools Board of Education member. Leads community engagement, resident relations, and wellness programming — directly aligned with Northgate Wellness & Independent Living.
Registered DietitianKnox Co. Board MemberWellness Programs
Marketing Director
Michael Hubert
TGIF LLC
20+ years B2C/B2B organizational growth. Successfully raised $154M+ in private securities capital. Expert in marketing automation, CRM platforms, and omnichannel engagement strategies. Manages Go High Level CRM, investor portal, and digital capital formation marketing.
$154M+ Capital RaisedCRM ExpertOmnichannel
Financial Director
Susan Kerr
TGIF LLC
25+ years financial services. 13 years banking — portfolio manager, private banker, and small business lender at Bank of Clarke County. Six Sigma Black Belt. National Board of NAPMW (4 years). Board of Potomac Chapter, Risk Management Association (4 years, 3 years as Women in Banking Chair). Deep credit analysis & financial management expertise.
Six Sigma Black Belt25+ Yrs BankingRisk Management

Core Declarant / Key Outcomes

Timbertop Land Company perpetual authority & wealth outcomes

Revenue & Capital Engine

Income streams, distribution waterfall, development phases

Structure & Sub-Branches

Revenue categories, waterfall steps, membership tiers

Competitive Advantages

Low dues, perpetual income, capital returns, property premium

QOZ Tax Benefits

Deferral, basis step-up, full tax elimination at 10 years

Generational Wealth Outcome

Perpetual $6.3M–$8.7M+ annual ground lease income

Capital Structure

Investment Tiers — Built for Large Allocations

Priority access, enhanced returns, and perpetual income participation for investors deploying $10M and above. All tiers require verified accredited investor status under Regulation D Rule 506(c).

Series A1 · Priority Preferred Equity
$10M+
36-Month Strategic Exit
Preferred Return10% Annual
Projected IRR18.5–22%
Hold Period36 Months
Distribution Priority1st — Highest
Unit Price$1.00
$10M Projected Return$21.9M+
Series A2 · QOZ 7-Year Tax Strategy
$10M+
Capital Gains Deferral + 15% Step-Up
Preferred Return9% Annual
After-Tax Return638%+
Hold Period84 Months
QOZ BenefitsDeferral + 15% Step-Up
Unit Price$1.05
$10M Net After Tax$73.8M+
Class C · QOZ 10-Year Maximum
$10M+
Full Tax Elimination on Appreciation
Preferred Return8% Annual
After-Tax Return1,365%+
Hold Period120 Months
QOZ BenefitsFull Tax Elimination
Unit Price$1.10
$10M Net After Tax$146.5M+
Class D · Perpetual Ground Lease — Legacy Tier
$25M+
Family Office & Institutional Capital
Preferred Return7% Annual
QOZ + Perpetual Income1,365%+ plus
Hold Period120 Months + Perpetual
Stabilized Annual Lease$6.3M–$8.7M+/yr
Unit Price$1.15
$25M Annual Lease Income$1.08M+/yr perpetual

Why Large Allocations Receive Priority Treatment

  • Senior Preferred Position: Series A1 investors receive first-priority return of capital and preferred distributions ahead of all other series
  • $80M+ Day-One Equity Buffer: Large investors are protected structurally even in meaningful downside scenarios
  • Perpetual Ground Lease Access: Class D ($25M+) grants proportional share of $6.3M–$8.7M annual stabilized lease revenue — unavailable at lower tiers
  • QOZ Efficiency at Scale: The larger the capital gain invested, the greater the absolute dollar value of deferral, step-up, and full tax elimination
  • Direct CIO Access: Large allocators receive dedicated relationship management and direct access to John Hartman (CIO) at [email protected]
Investor Profile

Who This Investment Is Designed For

TGIF is actively targeting large-capital accredited investors and institutional partners for whom QOZ tax advantages, perpetual income, and hard-asset backing represent a compelling portfolio allocation.

Primary Target
Family Offices
Multi-generational capital seeking inflation-protected real estate income. The perpetual ground lease structure mirrors family office investment doctrine — never selling the commercial land, generating perpetual CPI-escalating income. Class D tier designed specifically for this investor profile.
Minimum Allocation: $25M · Class D Preferred Units
Primary Target
Institutional Investors
Pension funds, endowments, and RIAs seeking hard-asset real estate with court-supervised clean title, defined development timeline, and institutional-grade underwriting. The 18–35% IRR range with QOZ step-up positions this as a top-quartile alternative allocation.
Minimum Allocation: $10M · Series A1 or A2
Primary Target
Capital Gains Event Holders
Investors with a recent large capital event — business sale, real estate exit, concentrated equity position — seeking to defer, reduce, and ultimately eliminate capital gains liability. The $7.8M+ tax benefit per $1M of QOZ-eligible gain makes Class C and D exceptionally powerful at scale.
Minimum Allocation: $10M · Class C or D · QOZ Eligible
Strategic Target
Sovereign & Offshore Capital
International capital seeking U.S.-based hard-asset exposure through federal QOZ designation, Regulation D 506(c) framework, and transparent court-supervised acquisition. Custom structures available for sovereign allocations above $25M.
Minimum Allocation: $25M+ · Custom Terms Available
Revenue Architecture

Seven Diversified Revenue Streams · $635.2M Total

The self-liquidating model recycles capital every 10–12 months. Lot sales fund subsequent phases while commercial ground leases generate perpetual baseline income independent of development activity.

$324.5M
Residential Lot Sales
$149.8M
Home Sales
$89.2M
Condo Sales
$21.6M
Marina Operations
$16.2M
Golf Operations
$15.5M
Commercial Leases
$18.4M
POA Fee Revenue
Return Analysis

Three Exit Strategies · Institutional Return Profile

Conservative projected IRRs in the 18–22% range presented to institutional investors, underpinned by an 89.7% underlying project IRR. Multiple exit paths accommodate different capital deployment timelines.

18.5%
IRR · 36-Month Exit
22%
IRR · 60-Month Exit
35%
IRR · 10-Year QOZ
2.19x
Avg. Equity Multiple
$218.8M
Total Investor Distrib.
70/30
Profit Split · Inv/Mgr
Strategic Advantages

Why This Deal Is Structurally Exceptional

Five core value creation mechanisms combine to produce institutional-grade returns unavailable through conventional real estate vehicles.

Key Strategic Advantages

  • 67% Acquisition Discount: $40M purchase against $120M+ infrastructure — $80M in day-one equity before a single lot is sold
  • Section 363 Clean Title: Federal bankruptcy court sale eliminates all three active lawsuits, lis pendens, and legacy encumbrances simultaneously
  • 99-Year Ground Leases: Commercial assets never sold — perpetual landlord control generates inflation-protected income across fund lifetimes
  • 3% Annual CPI Escalation: All commercial ground leases include contractual escalation — revenue grows regardless of market conditions
  • Zero Initiation Fees: Revolutionary POA model saves residents $50K–$75K vs. comparable communities — driving 15–20% property value premium
  • Self-Liquidating Model: 70% of investor capital returned within 12 months from Phase 1 lot sales — compresses risk exposure duration dramatically
  • QOZ Triple Benefit: Capital gain deferral + 15% basis step-up (7-year) + full tax-free appreciation (10-year) — up to $7.8M+ per $1M invested
  • Perpetual Ground Lease Income: $6.3M–$8.7M+ annually at stabilization — fully independent of residential sales activity
  • $635.2M Across 7 Revenue Streams: Diversification insulates returns from single-stream underperformance
  • Institutional Development Partners: BurWil Construction (architect of record · commercial developer), Andes Capital (broker-dealer), InvestNext (technology platform) — 14-year Tennessee development track record

CONFIDENTIAL · FOR ACCREDITED INVESTOR REVIEW ONLY · TIMBERTOP GROWTH INVESTMENT FUND LLC
THIS DOCUMENT DOES NOT CONSTITUTE AN OFFER TO SELL OR SOLICITATION TO BUY SECURITIES