Payment Split : 20% / 80%
Partnership Equity Split : 30% / 70%
| # | Expense Amount | Expense Type | Date added |
|---|---|---|---|
| 1 | $5,600.00 | Property Purchase Price | 09/26/2017 |
| 2 | $3,750.00 | General Rehab Repairs | 06/05/2018 |
| 3 | $3,750.00 | General Rehab Repairs | 06/07/2018 |
| 4 | $2,000.00 | General Rehab Repairs | 08/24/2018 |
| 5 | $3,000.00 | General Rehab Repairs | 06/22/2019 |
| Purchase price : $5600 | Total Rehab Cost :$12,500.00 | All-In Property Cost : $18,100.00 | |
| # | Expense Amount | Expense Type | Expense Note | Expense Document | Date added |
|---|---|---|---|---|---|
| 1 | $5,600.00 | Property Purchase Price | 09/26/2017 | ||
| 2 | $978.00 | County Taxes | Summer tax 2017 | 09/26/2017 | |
| 3 | $100.00 | Setup Fee | 11/17/2017 | ||
| 4 | $15.00 | Eviction Expenses | 30 Day Notice | 11/17/2017 | |
| 5 | $300.00 | Eviction Expenses | Prep/file summons/complaint | 04/15/2018 | |
| 6 | $3,750.00 | General Rehab Repairs | $12,500 Approved. Anthony Sharp paid $3,750 on 5/4 | 06/05/2018 | |
| 7 | $3,750.00 | General Rehab Repairs | Paid Anthony Sharp $3750 on 6/6 | 06/07/2018 | |
| 8 | $75.00 | Eviction Expenses | prep writ/order eviction | 06/29/2018 | |
| 9 | $956.01 | City Taxes | City of Detroit | 08/16/2018 | |
| 10 | $2,000.00 | General Rehab Repairs | Sharp paid $2,000 8/22 | 08/24/2018 | |
| 11 | $88.17 | City Taxes | Detroit Winter Taxes 2019 | 01/29/2019 | |
| 12 | $150.00 | Registration Fee | Vacant property registration - city of Detroit | 05/28/2019 | |
| 13 | $250.00 | Curb Appeal Repairs | 05/28/2019 | ||
| 14 | $3,000.00 | General Rehab Repairs | $3000 to Sharp on 6/20 | 06/22/2019 | |
| 15 | $496.19 | City Taxes | Autoagent 2019 taxes paid by ACH 1st 1/2 payment | 08/21/2019 | |
| 16 | $150.00 | Lawncare | lawncare & property cleanup | 09/06/2019 | |
| 17 | $586.47 | City Taxes | 2nd 1/2 summer 2019 & winter 2020 taxes | 01/22/2020 | |
| 18 | $285.58 | Miscellaneous | Rami & Martin expenses | 01/31/2020 | |
| 19 | $50.00 | Inspection | Contractor bid, punchlist, inspection | 02/21/2020 | |
| 20 | $503.31 | City Taxes | 1st half summer taxes 2020 AA | 08/12/2020 | |
| 21 | $720.47 | County Taxes | Winter and partial Summer taxes | 02/04/2021 | |
| 22 | $80.00 | Lawncare | March and April Lawncare | 05/05/2021 | |
| 23 | $80.00 | Lawncare | May and June Lawncare | 06/08/2021 | |
| 24 | $603.46 | County Taxes | 2021 Summer Tax | 07/08/2021 | |
| 25 | $24,244.42 | Miscellaneous Profit | $24,567.67 spent | 08/08/2021 | |
| Overall ROI : 98.68 % ROI (2017) : 0.00% ROI (2018) : 0.00% ROI (2019) : 0.00% ROI (2020) : 0.00% ROI (2021) : 1,633.80% |
Overall Profit/Loss: -$323.24 Profit/Loss (2017) : -$6,693.00 Profit/Loss (2018) : -$10,831.01 Profit/Loss (2019) : -$4,134.36 Profit/Loss (2020) : -$1,425.36 Profit/Loss (2021) : -$22,760.49 |
Total Admin Owed : $0.00 Total Client Owed : $0.00 Total Owed : $0.00 |
|||