Land Subdivision

Land Subdivision

Senior Debt loan $4.5m for site settlement and civil works for the completion of 11 residential allotments at 65% of the Gross Realisation Valuation in North Kellyville, NSW.


The subject project comprises 11 exclusive, ready to build residential land lots where the purchaser is able to choose their own builder and design their own home in North Kellyville, NSW.
The development on completion will deliver, large lot sizes ranging from 410m2 to 516m2 and provide the following;

  • Level Building Blocks;
  • No Power Sub-Station in the Estate;
  • NBN Ready; and
  • Gas ready to be connected.


North Kellyville, NSW


The group in its current form was established over a decade ago by three brothers when they identified a niche in the market of land releases in NSW after noticing a number of fragmented precincts.

Initially working on another site in North Kellyville in 2006, the sponsors who’s backgrounds are in legal, marketing and project management, worked with the state government and local authorities to navigate the whole rezoning and replanning process which enabled a number of parcels of land to become deliverable. The group was then was formed to manage the process of overlaying plans for infrastructure followed by the allocation and delivery of key services e.g. water, sewer and gas and electrical.

Through dealing with all the stakeholders’ issues and local government/council the group provided a model that tied the stakeholders together to deliver parcels that would not otherwise have been able to be delivered including engineering designs, road networks, sewer, water, power.

The Group now focus on discovering issues within the existing north western Sydney Hills District region that are not allowing land to be made deliverable and aggregating and forming the structure for sites with the local authorities and refer to a client/developer as well as developing their own lots as well.


The client had previously secured contracts on two adjoining sites and achieved DA approval when they approached DFP for construction funding. The brief was to settle both the sites individually and on separate dates two weeks apart followed by construction funding to complete the civil works to deliver 11 residential land allotments.

Following our initial assessment, together with the client we worked through the project feasibility firm up costings and equity and confirm internal margins. Upon assessment of the project feasibility and discussions with the client a formal service agreement was entered into with the client and DFP and shortly thereafter DFP secured finance terms to undertake the project.


Given the tightening of all Major Banks in the development space over the last 3 – 4 years, the developer found it problematic to obtain finance for a land deal due to the current lack of appetite particularly in an already well built out area with a number of similar projects nearby.

The main funding issues to overcome included;

  • Valuation, initial feedback indicated that values in the area for land developments had fallen significantly in recent months and that this may significantly reduce the project return and viability.
  • The site being an amalgamation of two adjoining lots owned by different vendors with differing settlement dates. As the development approval was over the amalgamated site a lender would not take the risk of two separate settlements with different vendors for the construction finance limit as the LVR in the interim between settlement of the first site and the second would have been well in excess of 100% and there could have been a risk of an issue with the second settlement meaning the funders security would not have been appropriate to complete the development and exit the loan.


DFP was engaged to provide a funding solution for the residential subdivision project in North Kellyville, NSW.

DFP obtained four funding options with a range of LVR’s, price points and required presales which we then presented to the client and worked through each funding solution to find the one that suited the client and the project the best.

Following this process, the client added some value to their site by completing a portion of the civil works and obtained 3 presales initially which increased to 4 as the marketing campaign continued.

Once these had been achieved and the value was added to the project we progressed with the most appropriate lending solution and had the valuation completed which came in very favourably providing further equity to the position.

The issue of the non-simultaneous settlements arose later in the process and with the construction financer not being able to settle until the second site settled, DFP sought and arranged finance to settle the first lot in three days. Once the second site was ready for settlement the construction financier settled on this site, refinanced the first lot and made the construction finance available to commence civil works.

The end result was an arranged and settled 10-month site acquisition and construction facility for $4.5m, representing 65% of the project gross realisation value and 80% of costs.


  • Loan Amount – $4.537 GRV $6.93, LVR 65%
  • Term – 10 months
  • Presales – approved with no presales required however the clients marketing process and 4 presold lots helped in proving market acceptance and a strong valuation outcome.

The client is now very happy that the construction funding is in place and work has commenced immediately following settlement.

Leave a comment

Your email address will not be published. Required fields are marked *

For expert advice:

Sydney Office

Level 3, 31 Alfred St
Sydney NSW 2000
P / 02 8916 6246

Melbourne Office

Level 30/35 Collins Street,
Melbourne VIC 3000
P/ 03 8692 0082

Brisbane Office

Level 18, 175 Eagle Street
Brisbane QLD 4001
P / 07 3041 4136

See all contact details >

Insight Categories /

Topics /

洞察类别 /


Share on Facebook
Share on LinkedIn
Tweet about this on Twitter