← Back to marketplace
INV-1011
Regional Health Network
Originated by Cedar Mills Trading Co. · Wholesale / Distribution
B
88/100
Target yield
14.9%
Term
55d
Face value
$133,900
Advance
90%
Credit model
Expected loss = PD × LGD × EAD, sized to a stressed reserve. The advance and yield fall out of the loss math.
PD (annualized)
1.00%
0.17% over term
LGD
6%
loss given default
Dilution
1.1%
disputes / short-pays
Exposure (EAD)
$120,510
advanced to originator
Expected loss
$1,206
1.00% of exposure
Reserve
10%
held back as buffer
How the 14.9% yield is priced
Funding cost+ 5.50%
Expected loss (annualized)+ 6.09%
Servicing+ 1.50%
Risk premium+ 1.80%
Investor target yield14.90%
Risk signals
The inputs behind the score of 88. Higher bars are safer.
Originator tenure83
Originator cash-flow stability82
Payor scale64
Debtor credit quality94
Debtor payment speed78
Invoice verification90
Invoice concentration96
Deal terms
Debtor
Regional Health Network
Debtor credit
Grade B
Avg days to pay
45 days
Issued
2026-06-21
Due
2026-08-20
SMB fee
2.20%
Amount advanced
$120,510
Originator monthly rev
$540,000