A comprehensive funding plan · prepared 2026-05-13

Build the villages.
Fund the movement.

Small Home Villages is a coalition of affordable live-work projects taking shape across Texas — Cedar Creek, Del Valle, Bastrop. Real parcels, real plans, real budgets. Here's exactly how the work gets paid for, what your contribution buys, and how we hold ourselves accountable.

Active projects: 3 Capital sought (Phase 1): $480K Already committed: $42,350 Survival window: 60–90 days
3
Active parcels
$480K
Phase 1 target
$12K+
Monthly revenue · proven comp
60 days
To first new tenant
Why this work, why now

Austin can't build itself out of this with luxury towers.

Austin's housing math has broken. Median rent is six figures of annual income away from median wages. Towers don't fix it. Subsidies barely move it. The only model that's actually shipping affordable units at speed is the small home village — clusters of 200–800 sf homes, shared infrastructure, community-scale governance, modular delivery.

It works in Olympia. It works in Detroit. It works in Community First! Village right here in East Austin. What it needs is permitting-friendly land, operating know-how on the ground, and patient capital.

That's what this coalition is. Three connected projects — one already operating, one acquiring, one being honestly reassessed — and a transparent plan to fund the next phase.

What your dollar actually does

  • Buys dirt in a corridor that's already running. Cedar Creek's Clover Rd has a working $12K/mo enterprise on it today. We're acquiring the parcel next door at terms a bank wouldn't structure.
  • Pours a slab for the metal building that turns an existing parcel into multi-unit livable space. Materials, permits, labor, inspection. No mystery line items.
  • Installs the aerobic septic that lets the parcels host the units the zoning allows. The single biggest unblock for tiny-home density in Bastrop County.
  • Records a shared-well agreement so the water is contractually guaranteed in writing. Not a handshake. Recorded, title-insured, runs with the land.
  • Pays the legal work that protects the contributors. Attorney opinion on co-tenancy. JV operating agreement. Title commitment. The boring stuff that prevents the not-boring stuff.
  • Bridges the survival window for the operator-residents who are turning these into homes. Six months of carry while the rent-roll ramps. Real people, real lease expirations.
Where the money goes — by parcel

Three projects, three timelines.

Every dollar raised is tagged to a specific parcel with a specific deliverable. Read each carefully. None of these are speculative; all three are mapped, surveyed, and addressed.

Phase 1 · acquiring

183 Clover Rd — the anchor acquisition

Cedar Creek, TX · Bastrop County · MLS #8199564

1.83-acre parcel directly adjacent to a working 8-bedroom small-home compound clearing $12,000+/month at the property line. Owner financing on the table; the corridor's proven rent-roll model patterned onto a new parcel. Permits in friendlier Bastrop County, not Travis.

Funds raised here go to: down payment, aerobic septic, shared-well recording, metal building slab, 6-month operating reserve.

Phase 1 ask$120K–$180K
Time to revenue30–60 days
Stabilized target$24–36K/mo
StatusOwner-finance terms open
Phase 2 · reassessing

8603 Alpine Dr — Alpine Village concept

Del Valle, TX · Travis County · 13-unit modular concept

Anil Pattni's existing parcel, currently positioned for a 13-unit live-work development under Austin's Affordability Unlocked Type 1 program. Trees cleared, electric pole and meter installed, driveway in. Septic + metal building remaining.

Honest status: the survival-window math doesn't pencil at the current capital pace. Paused for Phase 2. Capital redirected to 183 Clover where revenue arrives in months, not years. Alpine returns when Phase 1 cash-flow funds it.

Phase 2 ask$1.92M full build
Time to revenue6–9 mo if funded
OperatorTiny Hacker House
Phase 3 · corridor expansion

The Clover Corridor — five-parcel district

Cedar Creek, TX · Bastrop County · multi-parcel assembly

Once 183 stabilizes, the corridor strategy expands: 156 Clover (pool-house parcel, also for sale), R-62889 (Bob Patterson's 4.68 ac with owner financing), and the Johnson Strip back-acreage (lease-option pathway). Creek frontage, an artesian well, organic-farming acreage — five parcels under unified operation.

Phase 3 funds are recycled cash-flow plus targeted patient capital, not new fundraising — meaning Phase 1 supporters get to watch the model compound without being asked again.

Phase 3 ask$200–400K (mostly self-funded)
Time horizon18–36 months
VisionWorking village district
The network · always-on

The infrastructure layer — shared resources

Cross-project · operations · documentation

Every dollar of operating margin funds the things every village needs but no single project pays for: legal templates, shared insurance, photography, listing operations, marketing, the public sites you're reading right now, the maps, the data pipelines, the strategic memos.

It's boring infrastructure — and it's why projects two through five cost a fraction of project one to launch. Phase 1 supporters get this network as a permanent compounding asset.

Allocation~12% of every dollar
Operated bySmall Home Villages collective
Public sites5 live, more coming
ReportingQuarterly to all backers
Where every $100 actually lands

Transparent budget · line by line.

24%
18%
16%
14%
8%
6%
8%
6%
  • Parcel acquisitiondown payment, earnest money, escrow24%$28.8K
  • Site infrastructureaerobic septic, slab, utilities tie-in18%$21.6K
  • 6-month operating reservenote payments, taxes, insurance, vacancy16%$19.2K
  • Building relocation + foundationmetal building disassembly, transport, slab pour14%$16.8K
  • Legal & titleattorney opinion, JV docs, title commitment8%$9.6K
  • STR-ready turnoverphotos, listings, furnishings on existing units6%$7.2K
  • Shared-well + permitsrecording fees, permit applications, scoping visits8%$9.6K
  • Contingencythe thing that always happens6%$7.2K
Phase 1 target$120,000

What this isn't.

It is not a generic capital call. It is not a "trust us, we'll figure it out" pitch. It is not a fund-and-disappear nonprofit ask. The budget above is grounded in specific contractor quotes, county fee schedules, and the operating economics of the next-door comp. The numbers will move on contact with reality — they always do — and they will move publicly and in writing.

If costs come in lower than budgeted, the surplus rolls into the operating reserve. If costs come in higher, the project either absorbs it from cash flow, gets a written change-order to backers, or is staged in phases. No new asks without a written report on the prior dollars first.

The Phase 1 promise: a paying tenant on 183 Clover within 60 days of close, audited rent-roll posted publicly within 90 days, and the metal building scoped for relocation within 120 days. If any of those slip, every backer gets the same email at the same time with the honest reason.
How you can show up

Giving tiers — six paths in.

Every tier moves the math forward. The lower tiers fund the operating infrastructure and the higher tiers fund specific deliverables. Pick what's right for your situation and your conviction.

Friend
$25+
Get the monthly project update + photos from the build. Your name on the digital backer wall.
Supporter
$100+
All Friend perks + invitation to the quarterly virtual update + first look at any new project briefs.
Patron
$1,000+
All prior perks + named contribution to a specific budget line (septic, slab, building, etc.) + quarterly founder calls.
Pioneer
$5,000+
Convertible: contribution + option for equity in the operating LLC, structured separately with counsel. Founder-tier access for life.
Visionary
$25,000+
Named patron of a project (Clover Cottage, Alpine Studio, etc.) + plaque on the building + co-investor structure available.
More than one path

Five funding streams. One vision.

No single source funds the whole arc. The plan is intentionally diversified so no one channel is a single point of failure — and so partners and contributors can engage at the level that fits their situation.

Stream 01 · the engine

Direct contribution

The giving tiers above. Recurring monthly or one-time. Routed through a transparent operating account; quarterly P&L published to all backers. Target: $120K Phase 1, $200K Phase 2 trickle.

VelocityFastest · 24 hrs to deploy
Stream 02 · the leverage

Owner-financed acquisition

For 183 Clover specifically — the seller carries paper. Down payment from Stream 01, balance amortized over 5–10 years. No bank, no DSCR, no rate sheet. Negotiated directly through Matt Walker, (512) 956-4714.

Effective leverage~4–6× cash multiplier
Stream 03 · the partner

JV / co-investor equity

For Pioneer + Visionary tiers and aligned institutional investors. Operating-LLC structure with Texas-counsel-drafted agreement. Preferred-return waterfall capped at fair-market for the small-home village category. Counsel: Bradley Lingold, Redbird Law.

Min check$5K · counsel required
Stream 04 · the program

Affordability Unlocked + grants

Alpine Village concept qualifies for Austin's Affordability Unlocked Type 1 (50%+ affordable units). Pursuit of Bastrop and Texas DCA programs in parallel. Foundation-side: small-home village pilots fit Episcopal Health, Meadows Mental Health, Casey Family priorities.

Timeline6–18 months
Stream 05 · the operating margin

Cash-flow recycling

Once 183 stabilizes, operating margin from the rent roll funds Phase 2 and Phase 3 — meaning Phase 1 supporters don't get asked again. Stabilized cash-flow target: $24–36K/month on the corridor. ~$200K/yr available for reinvestment after debt service.

ActivationMonths 6+ post 183 close
Stream 06 · the sweat

In-kind contribution

Architectural sketches, legal review, photography, marketing copy, drone footage, tradesperson hours, accounting. Logged at $50/hr against the same backer wall as cash contributions. Has built or shipped tiny-home work? info@smallhomevillages.com.

Recognized like cashDocumented hourly
When the money moves

12-month deployment calendar.

Not a five-year plan. A twelve-month deployment with explicit checkpoints. Every milestone is publicly reported within seven days of hitting (or missing) it.

Now · weeks 0–2

Open the channel. Land Stream 01.

Funding page live. Tier signups open. Direct outreach to known supporters. Target: $35K in the first two weeks — enough to cover earnest money and the initial legal/title work on 183 Clover. Sangha coffee (Boheme + Maus) scheduled.

Weeks 2–6

Open escrow on 183. Run the diligence.

Matt Walker structures owner-finance. Bradley Lingold delivers the R-22475 memo. Title commitment pulled. Aerobic septic engineer site visit. Shared-well agreement drafted with Shih + Donley. Target: $80K cumulative.

Weeks 6–10

Close 183. Begin operations.

Owner-finance closes. Shared-well agreement recorded. Existing units on 183 photographed + listed STR. First booking taken within 30 days of close. Backers get the address and a thank-you note from the door.

Months 3–6

Stabilize the rent roll. Ship the metal building.

Existing-unit rent roll active. Aerobic septic installed under permit. Anil's metal building disassembled at Alpine, relocated, slab poured on 183. Phase-2 design starts (Alpine reassessment + Patterson R-62889 conversation).

Months 6–12

Cash-flow recycling begins. Phase 2 plans publish.

Operating margin from 183 funds Phase 2 capital instead of new asks. Audited annual report to backers. Affordability Unlocked Phase 2 application filed for Alpine reactivation. 156 Clover acquisition conversation with Adams + Sommers.

How we keep the trust

Accountability promises — not aspirations.

Money is the answer. For now.

There will be other answers. Land donations. Volunteer labor. Foundation partnerships. Policy advocacy. All of it matters. But the work that has to happen in the next 60 days needs capital that's in motion right now. If this sits right with you, the path is short.

For checks, ACH, donor-advised funds, or wire instructions: info@smallhomevillages.com