Payment Split : 0% / 100%
Partnership Equity Split : 0% / 100%
| # | Expense Amount | Expense Type | Date added |
|---|---|---|---|
| 1 | $1,420.00 | General Rehab Repairs | 03/30/2026 |
| 2 | $2,142.00 | General Rehab Repairs | 03/30/2026 |
| 3 | $28,075.00 | General Rehab Repairs | 03/30/2026 |
| 4 | $280.83 | General Rehab Repairs | 03/30/2026 |
| 5 | $452.08 | General Rehab Repairs | 03/30/2026 |
| 6 | $244.72 | General Rehab Repairs | 04/02/2026 |
| 7 | $304.46 | General Rehab Repairs | 04/02/2026 |
| 8 | $163.35 | General Rehab Repairs | 04/02/2026 |
| 9 | $475.22 | General Rehab Repairs | 04/02/2026 |
| 10 | $630.23 | General Rehab Repairs | 04/02/2026 |
| 11 | $1,963.00 | General Rehab Repairs | 04/03/2026 |
| 12 | $663.78 | General Rehab Repairs | 04/03/2026 |
| 13 | $192.39 | General Rehab Repairs | 04/03/2026 |
| 14 | $299.52 | General Rehab Repairs | 04/03/2026 |
| 15 | $718.53 | General Rehab Repairs | 04/03/2026 |
| 16 | $424.62 | General Rehab Repairs | 04/03/2026 |
| Purchase price : $0 | Total Rehab Cost :$38,449.73 | All-In Property Cost : $38,449.73 | |
| # | Expense Amount | Expense Type | Expense Note | Expense Document | Date added |
|---|---|---|---|---|---|
| 1 | $550.00 | Miscellaneous | RFG Appraisal - Jared | 02/19/2026 | |
| 2 | $8,768.10 | Final Funds (Purchase) | 03/06/2026 | ||
| 3 | $100.00 | Miscellaneous | Gina auction assistance | 03/06/2026 | |
| 4 | $11,000.00 | Miscellaneous Profit | CAMM fee | 03/06/2026 | |
| 5 | $5,000.00 | Miscellaneous Profit | ACH wholesale fee | 03/06/2026 | |
| 6 | $1,420.00 | General Rehab Repairs | Juan Reimbursement | 03/30/2026 | |
| 7 | $2,142.00 | General Rehab Repairs | Juan reimbursement | 03/30/2026 | |
| 8 | $28,075.00 | General Rehab Repairs | Juan Friday pay | 03/30/2026 | |
| 9 | $280.83 | General Rehab Repairs | 03/30/2026 | ||
| 10 | $452.08 | General Rehab Repairs | 03/30/2026 | ||
| 11 | $250.00 | Miscellaneous | 327 Kline retrospective appraisal | 03/30/2026 | |
| 12 | $244.72 | General Rehab Repairs | 04/02/2026 | ||
| 13 | $304.46 | General Rehab Repairs | 04/02/2026 | ||
| 14 | $163.35 | General Rehab Repairs | Foster | 04/02/2026 | |
| 15 | $475.22 | General Rehab Repairs | 04/02/2026 | ||
| 16 | $630.23 | General Rehab Repairs | 04/02/2026 | ||
| 17 | $1,963.00 | General Rehab Repairs | Juan Reimbursement | 04/03/2026 | |
| 18 | $663.78 | General Rehab Repairs | 04/03/2026 | ||
| 19 | $192.39 | General Rehab Repairs | 04/03/2026 | ||
| 20 | $299.52 | General Rehab Repairs | 04/03/2026 | ||
| 21 | $718.53 | General Rehab Repairs | 04/03/2026 | ||
| 22 | $424.62 | General Rehab Repairs | 04/03/2026 | ||
| Overall ROI : 33.25 % ROI (2026) : 33.25% |
Overall Profit/Loss: -$32,117.83 Profit/Loss (2026) : -$32,117.83 |
Total Admin Owed : $48,117.83 Total Client Owed : $0.00 Total Owed : $48,117.83 |
|||