Payment Split : 20% / 80%
Partnership Equity Split : 30% / 70%
| # | Expense Amount | Expense Type | Date added |
|---|---|---|---|
| 1 | $3,850.00 | Property Purchase Price | 10/31/2017 |
| 2 | $6,000.00 | General Rehab Repairs | 08/28/2018 |
| 3 | $3,000.00 | General Rehab Repairs | 09/03/2018 |
| 4 | $5,020.00 | General Rehab Repairs | 02/27/2020 |
| 5 | $2,150.00 | General Rehab Repairs | 05/12/2020 |
| 6 | $950.00 | General Rehab Repairs | 12/08/2021 |
| Purchase price : $3850 | Total Rehab Cost :$17,120.00 | All-In Property Cost : $20,970.00 | |
| # | Expense Amount | Expense Type | Expense Note | Expense Document | Date added |
|---|---|---|---|---|---|
| 1 | $3,850.00 | Property Purchase Price | 10/31/2017 | ||
| 2 | $828.00 | County Taxes | Summer taxes 2017 | 10/31/2017 | |
| 3 | $6,000.00 | General Rehab Repairs | $10,000 approved. Tyson paid $3,000 on 8/28 *$3,000 paid Tyson on 8/29 | 08/28/2018 | |
| 4 | $755.44 | City Taxes | City of Detroit | 09/03/2018 | |
| 5 | $3,000.00 | General Rehab Repairs | Paid Tyson $3000 on 9/2 | 09/03/2018 | |
| 6 | $63.44 | City Taxes | Detroit City Taxes 2019 | 01/22/2019 | |
| 7 | $390.81 | City Taxes | Autoagent 2019 taxes paid by ACH 1st 1/2 payment | 08/19/2019 | |
| 8 | $455.78 | City Taxes | 2nd 1/2 summer 2019 & winter 2020 | 01/19/2020 | |
| 9 | $285.58 | Miscellaneous | Rami & Martin expenses | 01/31/2020 | |
| 10 | $50.00 | Inspection | Contractor bid, punchlist, inspection | 02/19/2020 | |
| 11 | $5,020.00 | General Rehab Repairs | $5,020 approved Quintin bid on 2/27/2020. Quintin paid $2,008 on 2/27/2020 (40% initial payment) $3012 paid Quintin 6/17/20 | 02/27/2020 | |
| 12 | $2,150.00 | General Rehab Repairs | Plumbing and electrical repairs and panel | 05/12/2020 | |
| 13 | $125.00 | Inspection | Work completion inspection | 06/09/2020 | |
| 14 | $150.00 | Utility Turn On | Owner turn on fee | 07/20/2020 | |
| 15 | $420.96 | Arcana Insurance Payment | 1 year insurance 7/27/20 - 7/27/21 | 07/27/2020 | |
| 16 | $9.69 | Electricity Bill | DTE | 08/08/2020 | |
| 17 | $395.94 | City Taxes | 1st 1/2 summer city taxes 2020 AA | 08/16/2020 | |
| 18 | $100.00 | Registration Fee | Vacant property registration - City of Detroit | 09/03/2020 | |
| 19 | $425.35 | Water Bill | DWSD | 09/07/2020 | |
| 20 | $110.74 | Water Bill | DWSD | 09/23/2020 | |
| 21 | $37.72 | Water Bill | DWSD | 11/06/2020 | |
| 22 | $41.50 | Water Bill | DWSD | 12/04/2020 | |
| 23 | $417.96 | Miscellaneous | Insurance | 12/22/2020 | |
| 24 | $37.62 | Water Bill | DWSD | 01/28/2021 | |
| 25 | $77.33 | Water Bill | Detroit Water and Sewerage | 02/19/2021 | |
| 26 | $77.33 | Water Bill | 04/25/2021 | ||
| 27 | $37.72 | Water Bill | 05/23/2021 | ||
| 28 | $550.04 | County Taxes | Delinquent, not processed in early 2021 as requested | 06/07/2021 | |
| 29 | $37.72 | Water Bill | Water bill | 07/01/2021 | |
| 30 | $474.74 | County Taxes | 2021 Summer Tax | 07/08/2021 | |
| 31 | $80.00 | Lawncare | Nov and Dec Lawncare | 12/07/2021 | |
| 32 | $500.00 | Miscellaneous | Squatter removal | 12/08/2021 | |
| 33 | $950.00 | General Rehab Repairs | Debris removal, two door replacement, rekey, locks and tree trimming | 12/08/2021 | |
| 34 | $578.24 | County Taxes | Taxes Second installment | 12/13/2021 | |
| 35 | $40.00 | Lawncare | Jan Lawncare | 01/13/2022 | |
| 36 | $288.30 | Water Bill | Water bill | 01/31/2022 | |
| 37 | $60.00 | Snow Removal | Snow removal / Lawncare February | 02/05/2022 | |
| 38 | $60.00 | Lawncare | Lawncare March | 03/07/2022 | |
| 39 | $60.00 | Lawncare | Lawncare April | 04/19/2022 | |
| 40 | $60.00 | Lawncare | Lawncare May | 05/04/2022 | |
| 41 | $120.00 | Lawncare | Lawncare June and July | 07/05/2022 | |
| 42 | $60.00 | Lawncare | Lawncare August | 08/15/2022 | |
| 43 | $60.00 | Lawncare | Lawncare September | 09/09/2022 | |
| 44 | $60.00 | Lawncare | October lawn care | 10/18/2022 | |
| 45 | $1,070.84 | County Taxes | 11/10/2022 | ||
| 46 | $60.00 | Lawncare | November lawn care | 11/21/2022 | |
| 47 | $60.00 | Lawncare | December lawn care | 12/17/2022 | |
| 48 | $60.00 | Lawncare | January lawn care | 01/03/2023 | |
| 49 | $96.40 | City Taxes | Winter tax payments 2022 | 01/04/2023 | |
| 50 | $60.00 | Lawncare | February lawn care | 03/01/2023 | |
| 51 | $120.00 | Lawncare | March and April lawn care | 04/06/2023 | |
| 52 | $60.00 | Lawncare | May lawn care | 05/13/2023 | |
| 53 | $180.00 | Lawncare | June, July, August lawn care | 08/23/2023 | |
| 54 | $1,039.04 | County Taxes | 2023 County Taxes | 08/24/2023 | |
| 55 | $60.00 | Lawncare | September lawncare | 09/06/2023 | |
| 56 | $120.00 | Lawncare | October and November lawncare | 11/20/2023 | |
| 57 | $120.00 | Lawncare | December and January lawn care | 01/04/2024 | |
| 58 | $1,687.60 | County Taxes | Wayne County Winter taxes | 01/15/2024 | |
| 59 | $60.00 | Lawncare | Feb lawn care | 02/12/2024 | |
| 60 | $120.00 | Lawncare | March / April lawncare | 04/11/2024 | |
| 61 | $1,075.00 | Miscellaneous | Detroit Appraisals | 05/02/2024 | |
| 62 | $800.00 | Miscellaneous | Arthur staging and materials | 05/02/2024 | |
| 63 | $60.00 | Lawncare | May lawncare | 05/06/2024 | |
| 64 | $60.00 | Lawncare | June lawncare | 06/10/2024 | |
| 65 | $120.00 | Lawncare | Lawncare July and August | 08/05/2024 | |
| 66 | $1,146.43 | County Taxes | 08/13/2024 | ||
| 67 | $250.00 | Miscellaneous | Appraisal lender change from Race City to Mino Lending | 09/06/2024 | |
| 68 | $250.00 | Miscellaneous | Appraisal change and market report addition for Mino Lending lender change | 09/16/2024 | |
| 69 | $120.00 | Lawncare | Sept and Oct lawncare | 10/16/2024 | |
| 70 | $60.00 | Lawncare | Nov 2024 lawncare | 11/21/2024 | |
| 71 | $60.00 | Lawncare | Dec lawncare | 12/09/2024 | |
| 72 | $60.00 | Lawncare | Jan 2025 Lawncare | 01/03/2025 | |
| 73 | $1,425.07 | County Taxes | 01/14/2025 | ||
| 74 | $60.00 | Lawncare | Feb Lawncare | 02/07/2025 | |
| 75 | $60.00 | Lawncare | March 2025 lawncare | 03/25/2025 | |
| 76 | $120.00 | Lawncare | April and May lawncare | 05/06/2025 | |
| 77 | $150.00 | Miscellaneous | Notary for closing | 06/12/2025 | |
| Overall ROI : 0.00 % ROI (2017) : 0.00% ROI (2018) : 0.00% ROI (2019) : 0.00% ROI (2020) : 0.00% ROI (2021) : 0.00% ROI (2022) : 0.00% ROI (2023) : 0.00% ROI (2024) : 0.00% ROI (2025) : 0.00% |
Overall Profit/Loss: -$40,203.33 Profit/Loss (2017) : -$4,678.00 Profit/Loss (2018) : -$9,755.44 Profit/Loss (2019) : -$454.25 Profit/Loss (2020) : -$10,196.22 Profit/Loss (2021) : -$3,400.74 Profit/Loss (2022) : -$2,059.14 Profit/Loss (2023) : -$1,795.44 Profit/Loss (2024) : -$5,989.03 Profit/Loss (2025) : -$1,875.07 |
Total Admin Owed : $0.00 Total Client Owed : $0.00 Total Owed : $0.00 |
|||
Maxim Holdings specializes in finding off-market, bank or hedge-fund owned investment opportunities for investors of any size at significant discounts. We take sub-par properties and turn them into passive income cash flow earning machines.
