Payment Split : 20% / 80%
Partnership Equity Split : 30% / 70%
| # | Expense Amount | Expense Type | Date added |
|---|---|---|---|
| 1 | $5,600.00 | Property Purchase Price | 09/22/2017 |
| 2 | $3,900.00 | General Rehab Repairs | 09/26/2018 |
| 3 | $2,600.00 | General Rehab Repairs | 09/29/2018 |
| 4 | $2,600.00 | General Rehab Repairs | 10/26/2018 |
| 5 | $2,400.00 | General Rehab Repairs | 12/14/2018 |
| Purchase price : $5600 | Total Rehab Cost :$11,500.00 | All-In Property Cost : $17,100.00 | |
| # | Expense Amount | Expense Type | Expense Note | Expense Document | Date added |
|---|---|---|---|---|---|
| 1 | $5,600.00 | Property Purchase Price | 09/22/2017 | ||
| 2 | $815.00 | County Taxes | Summer tax 2017 | 09/22/2017 | |
| 3 | $743.03 | City Taxes | City of Detroit | 09/02/2018 | |
| 4 | $60.00 | Lawncare | 09/25/2018 | ||
| 5 | $3,900.00 | General Rehab Repairs | $13000 approved. $3,900 paid 9/27 to Sharp | 09/26/2018 | |
| 6 | $2,600.00 | General Rehab Repairs | $2600 paid Sharp on 9/28 | 09/29/2018 | |
| 7 | $2,600.00 | General Rehab Repairs | $2600 paid Sharp on 10/26 | 10/26/2018 | |
| 8 | $60.00 | Lawncare | 11/15/2018 | ||
| 9 | $2,400.00 | General Rehab Repairs | Paid Sharp $2,400 on 12/14 | 12/14/2018 | |
| 10 | $66.89 | County Taxes | Wayne County Treasurer | 06/19/2019 | |
| 11 | $384.29 | City Taxes | Autoagent 2019 taxes paid by ACH 1st 1/2 payment | 08/15/2019 | |
| 12 | $447.68 | City Taxes | 2nd 1/2 summer 2019 + winter 2020 taxes | 01/16/2020 | |
| 13 | $285.58 | Miscellaneous | Rami & Martin expenses | 02/07/2020 | |
| 14 | $50.00 | Inspection | Contractor bid, punchlist, inspection | 02/25/2020 | |
| 15 | $389.30 | City Taxes | 1st 1/2 summer city taxes 2020 AA | 08/21/2020 | |
| 16 | $566.41 | County Taxes | Winter and partial Summer taxes | 02/04/2021 | |
| 17 | $80.00 | Lawncare | March and April Lawncare | 05/05/2021 | |
| 18 | $100.00 | Miscellaneous | notary, printing, closing | 05/22/2021 | |
| Overall ROI : 0.00 % ROI (2017) : 0.00% ROI (2018) : 0.00% ROI (2019) : 0.00% ROI (2020) : 0.00% ROI (2021) : 0.00% |
Overall Profit/Loss: -$21,148.18 Profit/Loss (2017) : -$6,415.00 Profit/Loss (2018) : -$12,363.03 Profit/Loss (2019) : -$451.18 Profit/Loss (2020) : -$1,172.56 Profit/Loss (2021) : -$746.41 |
Total Admin Owed : $0.00 Total Client Owed : $0.00 Total Owed : $0.00 |
|||