Payment Split : 20% / 80%
Partnership Equity Split : 30% / 70%
| # | Expense Amount | Expense Type | Date added |
|---|---|---|---|
| 1 | $4,200.00 | Property Purchase Price | 09/22/2017 |
| 2 | $9,600.00 | General Rehab Repairs | 09/08/2018 |
| 3 | $3,200.00 | General Rehab Repairs | 09/29/2018 |
| 4 | $2,500.00 | General Rehab Repairs | 11/30/2018 |
| 5 | $3,275.00 | General Rehab Repairs | 05/14/2021 |
| Purchase price : $4200 | Total Rehab Cost :$18,575.00 | All-In Property Cost : $22,775.00 | |
| # | Expense Amount | Expense Type | Expense Note | Expense Document | Date added |
|---|---|---|---|---|---|
| 1 | $4,200.00 | Property Purchase Price | 09/22/2017 | ||
| 2 | $575.00 | County Taxes | Summer tax 2017 | 09/22/2017 | |
| 3 | $522.14 | City Taxes | City of Detroit | 09/02/2018 | |
| 4 | $9,600.00 | General Rehab Repairs | $16,000 Approved. $4800 paid Sharp on 9/8, $4800 paid 9/18 | 09/08/2018 | |
| 5 | $3,200.00 | General Rehab Repairs | $3,200 paid Sharp on 9/28 | 09/29/2018 | |
| 6 | $2,500.00 | General Rehab Repairs | $2500 paid Sharp on 11/29 | 11/30/2018 | |
| 7 | $46.80 | City Taxes | Detroit Winter Taxes 2019 | 01/18/2019 | |
| 8 | $150.00 | Registration Fee | Vacant property registration - city of Detroit | 05/29/2019 | |
| 9 | $538.83 | City Taxes | Divdat payment because Autoagent payment didn't go thru | 08/26/2019 | |
| 10 | $46.56 | City Taxes | Winter 2020 taxes paid by divdat | 01/12/2020 | |
| 11 | $285.58 | Miscellaneous | Rami & Martin expenses | 02/10/2020 | |
| 12 | $50.00 | Inspection | Contractor bid, punchlist, inspection | 02/26/2020 | |
| 13 | $272.20 | City Taxes | 1st 1/2 summer city taxes 2020 AA paid online DivDat | 08/24/2020 | |
| 14 | $419.57 | County Taxes | Winter and partial Summer taxes | 02/03/2021 | |
| 15 | $80.00 | Lawncare | March and April Lawncare | 05/05/2021 | |
| 16 | $3,275.00 | General Rehab Repairs | 05/14/2021 | ||
| 17 | $80.00 | Lawncare | May and June Lawncare | 06/07/2021 | |
| 18 | $329.20 | County Taxes | 2021 Summer Tax | 07/08/2021 | |
| 19 | $100.00 | Lawncare | lawncare July and August | 08/23/2021 | |
| 20 | $120.00 | Miscellaneous | Notary, closing, UPS | 09/27/2021 | |
| 21 | $25,073.53 | Miscellaneous Profit | Title Connect closing 9/21/21. | 09/27/2021 | |
| Overall ROI : 95.01 % ROI (2017) : 0.00% ROI (2018) : 0.00% ROI (2019) : 0.00% ROI (2020) : 0.00% ROI (2021) : 569.37% |
Overall Profit/Loss: -$1,317.35 Profit/Loss (2017) : -$4,775.00 Profit/Loss (2018) : -$15,822.14 Profit/Loss (2019) : -$735.63 Profit/Loss (2020) : -$654.34 Profit/Loss (2021) : -$20,669.76 |
Total Admin Owed : $0.00 Total Client Owed : $0.00 Total Owed : $0.00 |
|||