The path to home ownership is through the rental of the Participants future home by the Participant for up to five years; then ownership of the home through standard mortgage financing.
To provide a path of affordable housing to those needing to overcome the financial challenges of today’s marketplace. To create a financial path of home ownership for those who have suffered economic oppression from their poor life choices and /or unacceptable market or financial conditions that were outside of their control. The focus
To provide a path of affordable housing to those needing to overcome the financial challenges of today’s marketplace. To create a financial path of home ownership for those who have suffered economic oppression from their poor life choices and /or unacceptable market or financial conditions that were outside of their control. The focus of the Promised Land Housing Initiative will be to serve the demographic groups defined as:
· Millennials and Gen Z
· Veterans
· Recovered addicts or those in government or nonprofit assisted housing
· Single men and women
· Elders who have outlived their retirement savings due to inflation.
Home ownership creates financial independence and stability along with personal responsibility. Home ownership provides economic safety, community, hope, comfort and family stability. Home ownership is a cornerstone for positive environments and financial growth.
Presently home ownership has become financially impossible for the above-
Home ownership creates financial independence and stability along with personal responsibility. Home ownership provides economic safety, community, hope, comfort and family stability. Home ownership is a cornerstone for positive environments and financial growth.
Presently home ownership has become financially impossible for the above-mentioned demographics due to the inflation. The United States of America is in a housing crisis and it is time to reset these market challenges
To create a path to home ownership for wage earners whose households make between $23 to $35 per hour. Remove persons from government assisted housing programs. Our housing market has left these wage earners out of contention for home ownership. This leaves these persons no choice but to remain a tenant or in government subsidized housin
To create a path to home ownership for wage earners whose households make between $23 to $35 per hour. Remove persons from government assisted housing programs. Our housing market has left these wage earners out of contention for home ownership. This leaves these persons no choice but to remain a tenant or in government subsidized housing for the rest of their existence. The Promised Land Housing Initiative combines privet investors with nonprofits to provide a path to home ownership. This collaborative effort along with strong accountability for the future home owner (Participant) will allow reasonable returns for the investor and significantly lower costs and risk of default by the Participant.
Administrative process
PHASE ONE
There are three phases to owning a home by a participant. Phase one starts with a participant who is seeking housing contacting a local Realtor. The Realtor will complete an application designed by Quietands Development Group L.L.C. (Quietlands) and perform certain due diligence requirements. Some of these requirements will be to check on planning & zoning, evaluate the distance from schools and employers for the participant and estimate property taxes once the home is complete. A Comparative market analysis will determine value and a market study of appreciating or deprecating histories in the neighborhood will determine future home locations. Once the application has been completed the Realtor (along with the Realtors buyers broker agreement) will forward that application to a participating nonprofit of the applicant’s choice. The nonprofit who chooses to sponsor the applicant will meet with the applicant to discuss the guidelines of the program. A living budget for the Participant will be created by the nonprofit and the Participant. The Participant must know what is expected and anticipated through the home acquisition process. Once this process is complete and the Participant has a nonprofit sponsor, the nonprofit sponsor may submit the request to Quietlands. Upon receipt a review will start along with facilitating the process to acquire a home in a suitable location for the participant. The file will then advance to Phase Two.
PHASE TWO
The second Phase in the process involves a collaboration between Quietlands, the property owners and/or land developers, an investor who is going to actually build the house for the participant and the nonprofit who is going to be responsible for the collection of the monthly rent and draft the monthly payment of the rent to the investor. This phase may involve a bank for a construction loan for the investor with clearly defined release provisions. The file will proceed forward with the documents necessary for the home build, the lot purchase or possibility an existing home purchase and the tenancy agreement between the nonprofit and the participant. With a new home build this process will include house plans, construction cost estimates, construction contracts for the nonprofit and the contractor, draw schedules for contractor payment, a local contractor reference, survey and closing attorney recommendations. Once the house has been built or remodeled and the participant has moved into the house and completed the terms of their rental tenancy, Phase three will begin.
PHASE THREE
During the third phase of the process Quietlands initiates the ownership protocols, sets closing dates for the participant for home ownership and proceeds forward with what will be known as the “Exit Plan” for previously supportive banks, investors, nonprofits or other parties involved in helping the participant acquire the home. At closing the participant will own the home outright by General Warranty Deed. All relationships between all parties that helped the participant acquire their home will no longer exist other than the holder of the soft second mortgage and any “gap funding” provided by the nonprofit or any other individual or municipal participant. The soft second will be forgiven over a period of time and the Participant will now own their home free and clear without any further obligations to The Promised Land Home initiative or any of the supporting sponsors.
The cornerstones of the Promised Land Housing Initiative are affordability through home design and flexible financial products. A weaning process by Federal, State and Municipal governments to help remove participants off government funded programs is an additional program goal. Accountability to the program and adherence to the process by the collaborating individuals and nonprofits will assure success. Nonprofits will be in place to provide mentor opportunities for those who need support and guidance. We will be involving local Realtors, Contractors, Architects, Land developers, Investors and nonprofits in the community of the home build.
The path to home ownership is through the rental of the Participants future home by the Participant for up to five years; then ownership of the home through standard mortgage financing.
The Promised Land Home Initiative is the opportunity for the Participant to purchase the home within five years (under normal market conditions). The majority of the Participant's down payment and money for closing costs will have accrued over the five-year rental period. The terms of purchase between the participant and the investor (as administrated by Quiet Lands Development Group) will be as follows:
When the Participants wage rate during the five-year rental period qualifies Participant for homeownership the home will be appraised for the closing of a normal bank loan or mortgage. Any amount of equity created by appreciation over the initial cost (up to 23%) will be given to the participant to use as a down payment and toward closing costs for their home mortgage. Any additional equity through appreciation above 23% will be given to the initial Investor at the closing of the sale. This allows both Investor and Participant to enjoy the gains created through appreciation during the long-term investment and rental period.
The Promised Land Home Initiative is not designed to create government housing or government subsidized housing. In fact, the program has been created to advance Participants into home ownership and remove participants out of government housing and sober living housing.
The program will help Millennials and Gen. Z move out of their parents’ homes. Veterans will have respectable housing and Elderly trying to downsize can afford nice safe affordable housing in desirable neighborhoods. One thing that we must assure all involved is that this program does not generate undesirable neighborhoods or create squalor in a community. The program is purposely designed to weed out any individuals who do not appreciate the opportunity and responsibility to own a home. In some cases, there may be a “soft second” mortgage behind the primary lender for these accrued funds used for the down payment and closing costs. The principal of this “soft second” will be forgiven over a scheduled period of time. This “soft second” should keep the Participant from borrowing unstainable debt against the house in the future. An agreed amendment between the Participant and Quietlands development group can be executed for lower mortgage rate opportunities or home improvements as agreed to by all parties.
Stage one – Crisis
Homelessness
Unemployed
Family and Friend Relationships Destroyed
Children in DCS custody
Criminal Justice Incarceration and Probation
Stage two – Stabilization
Classes to address addiction
State-licensed substance abuse treatment
Classes to address money management
Pay off fines
Obtain insurance and employment
Develop new circle of friends
Develop an Ecumenical foundation to address adversity and challenges
Develop new circle of professional relationships build relationships with family and start life restoration
Enter workforce
Stage three – Thriving
Establish membership and local church congregation
Reconcile all outstanding debt with society
Pay child support, IRS tax liens, court cost, and fines
Work with DCS to regain custody of children while in program
Advance at work and receive pay raises
Graduate from program
Enter graduate housing
Stage four – Flourishing
Establish individual recognition in the community through positive leadership and action
Volunteer to help others apply to the promised land home initiative for future home lease and ownership
Home and vehicle Ownership
Monthly one bedroom home with no transportation
(1-2 Persons)
Rent payment 1,257.00
Phone 60.00
Water 30.00
Electric 90.00
Property taxes 75.00
Tv cable, internet 100.00
Program administrative fee 80.00
Home maintenance fee 100.00 Food/household supplies 1,200.00 Cloths /personal hygiene 135.00
Total 3,175.00
Monthly one bedr
Monthly one bedroom home with no transportation
(1-2 Persons)
Rent payment 1,257.00
Phone 60.00
Water 30.00
Electric 90.00
Property taxes 75.00
Tv cable, internet 100.00
Program administrative fee 80.00
Home maintenance fee 100.00 Food/household supplies 1,200.00 Cloths /personal hygiene 135.00
Total 3,175.00
Monthly one bedroom budget with transportation
( 1-2 persons)
Rent payment 1,257.00
Phone 60.00
Water 30.00
Electric 90.00
Property taxes 75.00
Tv cable, internet 100.00
Program administrative fee 80.00
Home maintenance fee 75.00 Food/household supplies 1,200.00 Cloths/personal hygiene 135.00
Vehicle Payment 415.00
Vehicle maintenance /fuel 200.00
Vehicle insurance 150.00
Total 3,867.00
Weekly without vehicle- 781.75
Weekly with a vehicle- 966.75
Monthly two bedroom budget with no transportation
( 3-4 persons)
Rent payment 1,477.50
Phone 60.00
Water 30.00
Electric 110.00
Property taxes 97.00
Tv/cable, internet 150.00
Program administrative fee 80.00
Home maintence fee 100.00 Food/household supplies 1,200.00 Cloths/personal hygiene 135.00
Total 3,439.50
Monthly
Monthly two bedroom budget with no transportation
( 3-4 persons)
Rent payment 1,477.50
Phone 60.00
Water 30.00
Electric 110.00
Property taxes 97.00
Tv/cable, internet 150.00
Program administrative fee 80.00
Home maintence fee 100.00 Food/household supplies 1,200.00 Cloths/personal hygiene 135.00
Total 3,439.50
Monthly two bedroom budget with transportation
( 3-4 persons)
Rent payment 1,477.50
Phone 60.00
Water 30.00
Electric 110.00
Property taxes 97.00
Tv/cable, internet 150.00
Program administrative fee 80.00
Home maintenance fee 100.00 Food/household supplies 1,500.00 Cloths/ personal hygiene 135.00
Vehicle payment 415.00
Vehicle maintence/fuel 200.00
Vehicle insurance 150.00
Total 4,504.50
Weekly without vehicle- 859.89
Weekly with a vehicle- 1,126.13
Monthly three bedroom, two bath budget with no transportation
( 4-6 persons)
Rent payment 1,875.00
Phone 60.00
Water 30.00
Electric 125.00
Property taxes 120.00
Tv/cable, internet 70.00 Program/administrative fee 80.00
Home maintence fee 85.00 Food/household supplies 1,700.00 Cloths/personal hygiene 135.00
Total 4,2
Monthly three bedroom, two bath budget with no transportation
( 4-6 persons)
Rent payment 1,875.00
Phone 60.00
Water 30.00
Electric 125.00
Property taxes 120.00
Tv/cable, internet 70.00 Program/administrative fee 80.00
Home maintence fee 85.00 Food/household supplies 1,700.00 Cloths/personal hygiene 135.00
Total 4,280.00
Monthly three bedroom, two bath budget with vehicle transportation
(4-6 persons)
Rent payment 1,875.00
Phone 60.00
Water 30.00
Electric 125.00
Property taxes 120.00
Tv/cable, internet 70.00 Program/administrative fee 80.00
Home maintence fee 85.00 Food/household supplies 1,700.00 Cloths/personal hygiene 135.00
Vehicle payment 415.00
Vehicle maintence/fuel 160.00 Vehicle insurance 80.00
Total 4,935.00
Weekly without vehicle-1,075.00
Weekly with a vehicle-1,233.75
One Bedroom appreciation @ 6% Initial value-----167,600.00
End year one---177,656.00
End year two---188,315.36
End year three-199,614.29
End year four---211,519.15
End year five---224,280.62
Purchase of one bedroom home Sales price-----------------------------224,286.62
Down payment (20%)----------------44,857.33
Amount financed--------------------179,429.29
Closing costs (3%)-----------------------6,728.62
Payoff of investors mortgage------160,600.00
Real Estate buyer Broker fee (2%)—4,485.74
Balance paid at closing-------------------614.93
Two Bedroom appreciation at 6% Initial value--------197,000.00
End year one-----208,820.00
End year two---- 221,349.20
End year three---234,630.18
End year four-----248,707.97
End year five------263,630.45
Purchase of two bedroom home
Sales price---------------------------------------263,630.45
Down payment (20%)-------------------------57,726.09
Amount financed-------------------------------197,996.45
Closing costs (3%)-------------------------------7,908.90
Payoff of investors mortgage----------------197,000.00
Realtor buyer broker fee (2%)--------------- 5,272.61
Balance owed by Participant @ closing----4,276.16
Three Bedroom home with 6% Appreciation
Initial home value-------------------250,000.00
End of year one----------------------265,000.00
End of year two----------------------280,900.00
End of year three--------------------297,754.00
End of year four----------------------315,619.24
End of year five-----------------------334,556.40
Purchase of one bedroom home by participant
Sales price---------------------------------------334,556.40
Down payment---------------------------------66,911.28
Amount financed------------------------- ----267,645.12
Closing costs (3%)-----------------------------10,036.70
Payoff investor mortgage--------------------250,000.00
Realtor buyers broker commission (2%)- 6691.13
Balance paid at closing-----------------------917.29
Any “Gap funding” would be reimbursed prior to division and distribution to the entity who provided the Gap funding at the closing.
It should be obvious why the due diligence process of the Realtor and Quietlands Development Group LLC in determining future home location is necessary for PLHI program success and program growth.
In addition to helping the target demographics the PLHI will be instrumental in providing housing opportunities for the workers necessary to fill the jobs from the re-shoring of American manufacturing
Realtors helping Participants in the application process and securing buyers broker agreements for future commissions on the sale of the house to the Participant at a discounted rate.
Nonprofits sponsoring Participants
and mentoring them through the process.
Nonprofits funding smaller nonprofits
who sponsor Participants Sponsori
Realtors helping Participants in the application process and securing buyers broker agreements for future commissions on the sale of the house to the Participant at a discounted rate.
Nonprofits sponsoring Participants
and mentoring them through the process.
Nonprofits funding smaller nonprofits
who sponsor Participants Sponsoring Nonprofits filling the “Gap” between the participants ability to pay rent and what is due during the first five years of the program.
Federal, State and local government’s participating as an investor and/or funding grants
to sponsor nonprofits to mentor Participants through the program.
Grants to develop lots close to industrial parks for future housing.
Contractors building homes at discounted rates for Participants.
Industrial boards making land available close to industrial parks for developers to create building lots for Participants who would like to walk to work and save money on transportation.
Bankers offering “3,2,1” loans to Participants to lower monthly payments during the transitional years from renter to homeowner.
Large investment funds forming Real Estate Investment Trusts and as an investor in the Promised Land Home Initiative monetize the five-year rental period prior to the Participant purchasing the home.
Banks to make investor loans for construction and investment.
Institutional Real Estate Investment Trusts (REIT’s) to invest in Promised Lands Home Initiative projects.
Land developers to build affordable housing subdivisions under the Promised Lands Home Initiative guidelines. Contractors to build affordable housing under the Prom
Banks to make investor loans for construction and investment.
Institutional Real Estate Investment Trusts (REIT’s) to invest in Promised Lands Home Initiative projects.
Land developers to build affordable housing subdivisions under the Promised Lands Home Initiative guidelines. Contractors to build affordable housing under the Promised Lands Guidelines. Local Architects to design market appropriate designs and floor plans for different regions of America.
Examples include- cottage design, colonial ranch, etc.
Municipalities to participate in municipal bond issues for subdivision development near their Industrial and manufacturing areas with principal investment returned with each home sale or lot sale.
Federal and/or State tax credits per square foot of home construction to investors participating with the Promised Lands Home Initiative to raise return on investment (ROI).
Existing manufacturing employers to participate as investors for their key employees under the guidelines of the Promised lands Home Initiative. Nonprofits and Churches sponsor daycare opportunities for Participants thus allowing women with children to enter the workforce.
New manufacturing facilities participate during the construction phase of their facility with the Promised Land Home Initiative to build their future employees housing as a recruitment tool. Municipalities, States, Federal governments and nonprofits offer temporary Gap Funding to qualified Participants during the rental period prior to home purchase.
Bankers to offer standard FHA, VA or Conventional financing to Participants for home purchases at 80% loan to value based off of market appraisals.
Banks to offer 3,2,1 loan amortization mortgage to Promised Land Home Participants.
Government and/or nonprofits to help with one time assistance to buy down the cost of 3,2,1 mortgage
Bankers to offer standard FHA, VA or Conventional financing to Participants for home purchases at 80% loan to value based off of market appraisals.
Banks to offer 3,2,1 loan amortization mortgage to Promised Land Home Participants.
Government and/or nonprofits to help with one time assistance to buy down the cost of 3,2,1 mortgage when participants purchase the home.
Investors offering owner financing to Participants secured by a first position Deed of Trust or mortgage.
Federal Government to offer or allow Conventional financing through local banks with 35-year amortizations to Promised Land Home Initiative Participants to lower the amount of their monthly payments.
Mentors from nonprofits and churches to continue to be part of the Participants inner circle.
Phase One
Application fee- paid by Participant 400.00
Disbursements:
Realtor to help Participant with application 200.00
Sponsoring nonprofit to start file 100.00 Quietlands Development Group LLC.
To start file 100.00
Phase Two
Participants monthly administrative fee once participant moves into house paid to the nonprof
Phase One
Application fee- paid by Participant 400.00
Disbursements:
Realtor to help Participant with application 200.00
Sponsoring nonprofit to start file 100.00 Quietlands Development Group LLC.
To start file 100.00
Phase Two
Participants monthly administrative fee once participant moves into house paid to the nonprofit for file maintence and monthy consulting 80.00
Disbursements:
Quietlands Development Group for file maintence 30.00
Investor or lenders payment to Quietlands Development Group at investment contract closing for: Construction plans, PLHI program oversite, File administration, Construction cost estimates, Contractor referral, Comparative market Analysis of future homes location, Bank referral (3% of estimated future completed home value)
Phase Three
Payment to Realtor for Buyers Brokers Agreement at the closing of the home
(2% of the sales price) Paid to Realtor
One bedroom/one bath. Heated square footage-672
672sqft X 175.00 per square foot (construction cost) =117,600.00
lot cost = 50,000.00
total cost =167,600.00
Lease rate -9%
167,600.00 X .09 = 15,084.00 per year divided by 12 months= 1,257.00 per month
Two bedroom/one bath. Heated square footage-840
840sqft X 175.00 per square foot (c
One bedroom/one bath. Heated square footage-672
672sqft X 175.00 per square foot (construction cost) =117,600.00
lot cost = 50,000.00
total cost =167,600.00
Lease rate -9%
167,600.00 X .09 = 15,084.00 per year divided by 12 months= 1,257.00 per month
Two bedroom/one bath. Heated square footage-840
840sqft X 175.00 per square foot (construction cost) =147,000.00
lot cost = 50,000.00
total cost =197,000.00
Lease rate-9%
197,000.00 X .09 = 17,730.00 per year divided by 12 months= 1,477.50 per month
Three bedroom/two bath. Heated square footage-1080
1080sqft X 175.00 per square foot (construction cost) =200,000.00
lot cost =50,000.00
total cost =250,000.00
Lease rate -9%
239,000.00 x .09 = 22,500.00 per year divided by 12 months=1,875.00 per month
One bedroom/one bath
$217,662.33 Sales Price
23% Down Payment
Amount financed – 167,600.00
Term - 30 years Rate - 7%
Monthly Payment -1,149.98
Using 3,2,1 mortgage
Year one- monthly payment - 824.50
Year two -monthly payment - 927.04
Year three- monthly payment- 1035.43
Year four – monthly payment -1149.98
Cost to buydown loan t
One bedroom/one bath
$217,662.33 Sales Price
23% Down Payment
Amount financed – 167,600.00
Term - 30 years Rate - 7%
Monthly Payment -1,149.98
Using 3,2,1 mortgage
Year one- monthly payment - 824.50
Year two -monthly payment - 927.04
Year three- monthly payment- 1035.43
Year four – monthly payment -1149.98
Cost to buydown loan to a 3,2,1 mortgage appx. 8,000.00 depending on bank.
Two bedroom/one bath
$255,844.18 Sales Price
23% Down Payment
Amount financed - 197,996.45
Term - 30 years Rate - 7%
Monthly Payment - 1317.28
Using 3,2,1 mortgage
Year one monthly payment - 945.27
Year two monthly payment - 1,062.89
Year three monthly payment - 1,187.09
Year four monthly payment - 1,317.26
Cost to buydown a loan to a 3,2,1 mortgage appx. 10,000.00 depending on bank.
Three bedroom/two bath
$257,608.42 Sales Price
23% Down Payment
Amount financed - 239,000.00
Term - 30 years Rate - 7%
Monthly payment - 1,713.88
Using 3,2,1 mortgage
Year one monthly payment - 1,229.96
Year two monthly payment - 1,382.90
Year three monthly payment – 1,544.49
Year four monthly payment - 1,713.88
Cost to buydown a loan to a 3,2,1 mortgage appx. 12,000.00 depending on bank
Richard “Gil” Heinsohn Jr.
PO Box 111
Vonore, TN 37885
(865) 599-0802
WORK EXPERIENCE
2022 - present
Director of Campus Development- True Purpose Ministries, Maryville Tn.
Research and development of Promised Land Home Initiative
1977-2022
President and Founder of White Oak Construction and Restoration Company, LLC &
Quietlands Development Group, LLC
Primary Services Offered:
Land and community development; provided complete land development services to the following communities and subdivisions:
· Town and Country Club, Sevierville, TN
· Town and Country Condominiums, Sevierville, TN
· Westover Park Resort, Sevierville, TN
· Swampy Branch Property (304 acres) Townsend, TN
*Carrs Creek Properties (400 Acres)
· Townsend Medical Center, Townsend, TN
· Heritage Park Convention and Wedding facility, Townsend, TN
· Laurel Valley Country Club, Townsend, TN
· Laurel Vally Golf Course, Townsend, TN
· Laurel Valley Resort - 508 lots over 1,400 acres including an 18-hole golf course community, Townsend, TN. including the following neighborhoods:
o Penni Lane/ Mountain Loft
o Grouse Creek
o Country Club Drive
o Settler’s Point
o Fox Chase
o Arrowhead
o Hawk View
o Huddleston Village
o Bear’s Den
o Mineral Springs
o Camp Townsend
o Kelly Ridge
o Eagle’s Nest
o Hound’s Run
o Lake Madison Estate
o Cold Springs (phases 1-7)
o Sequoyah Village
o Caves Cove Village
· Developer of the Huaja Lake Eco Golf Community – 40,000-person city including an Eco College, Hydroponic Food and Fish Farm, Golf course and Convention Center and infrastructure for a tourist economy, Huaibei, China
· Quietlands Community, Maryville, TN
· True Purpose Ministries Men’s Campus, Maryville, TN
· True Purpose Ministries Joan Steed Trinity House, Vonore, TN
· Quietlands community, Vonore, TN
EDUCATION
· Real Estate Capital Finance and Appraisal designation, 1986
· State of Tennessee Real Estate Brokerage and Private firm license, 1985
· State of Tennessee Contractor’s License, 1977
· University of Tennessee, Knoxville, 1973-1976
· St. Luke’s High School, New Canaan, Connecticut, 1973
It is just math, market and location. Presently only homes the target groups addressed in this proposal can presently afford are located in undesirable neighborhoods smothered by squalor and unsafe for many of those in our target groups. Millennials, Gen. Z, single men or women and Elders would be bait for the elements who presently reside in many of these oppressed neighborhoods. Recovering addicts usually have come from these areas when they desired to be clean and sober and reached out for help to get out of the grip of addiction. Every recovery professional will agree that once clean an addict can never go back to the location that they came from or their recovery will be lost. The lack of proper housing opportunities creates a never-ending cycle of endless addiction and a never-ending cost to society. Those most compromised groups who wish for a different lifestyle in a safe environment need the Promise Land Home Initiative.
Properly blended affordable housing of the targeted demographics will spawn working class neighborhoods right out of a Norman Rockwell painting. These neighborhoods will become recruiting tools for communities attempting to attract manufacturing opportunities into their industrial parks. If America is once again to become competitive in manufacturing on the World stage, it is imperative that we address the lifestyle desires and housing needs of the low-wage and financially compromised worker. Clean, safe affordable housing helps lowers living costs, thus attracting lower wage earners to manufacturing jobs that allow a better lifestyle with a lesser wage structure.
Copyright © 2025 Quietlands Development Group LLC Copyright Notice. No part of this publication may be reproduced in any form or by any means without the prior written consent of Quietlands Development Group LLC. The financial concepts and/or Real Estate development paradigm along with all programs created under the Promise Land Home Initiative are intellectual properties of Quietlands Development Group LLC.
We use cookies to analyze website traffic and optimize your website experience. By accepting our use of cookies, your data will be aggregated with all other user data.