Payment Split : 20% / 80%
Partnership Equity Split : 30% / 70%
| # | Expense Amount | Expense Type | Date added |
|---|---|---|---|
| 1 | $5,100.00 | Property Purchase Price | 09/22/2017 |
| 2 | $2,100.00 | General Rehab Repairs | 10/29/2017 |
| 3 | $2,100.00 | General Rehab Repairs | 11/06/2017 |
| 4 | $1,500.00 | General Rehab Repairs | 11/20/2017 |
| 5 | $2,400.00 | General Rehab Repairs | 01/19/2018 |
| 6 | $2,060.00 | General Rehab Repairs | 12/13/2021 |
| 7 | $2,060.00 | General Rehab Repairs | 01/04/2022 |
| Purchase price : $5100 | Total Rehab Cost :$12,220.00 | All-In Property Cost : $17,320.00 | |
| # | Expense Amount | Expense Type | Expense Note | Expense Document | Date added |
|---|---|---|---|---|---|
| 1 | $5,100.00 | Property Purchase Price | 09/22/2017 | ||
| 2 | $944.00 | County Taxes | Summer tax 2017 | 09/22/2017 | |
| 3 | $2,100.00 | General Rehab Repairs | $10,500 bid approved (bonus of $500 if done within 30 days) - $2,100 paid 10/28 | 10/29/2017 | |
| 4 | $2,100.00 | General Rehab Repairs | 2nd progress payment made 11/6 *Not included on Oct consolidation | 11/06/2017 | |
| 5 | $100.00 | Setup Fee | 11/17/2017 | ||
| 6 | $100.00 | Utility Turn On | Power and Gas | 11/17/2017 | |
| 7 | $1,500.00 | General Rehab Repairs | Additional allotted to rehab due to flooring issues | 11/20/2017 | |
| 8 | $2,400.00 | General Rehab Repairs | Final Section 8 repairs completions | 01/19/2018 | |
| 9 | $150.00 | Lawncare | 06/29/2018 | ||
| 10 | $860.92 | City Taxes | City of Detroit | 09/04/2018 | |
| 11 | $60.00 | Lawncare | 09/26/2018 | ||
| 12 | $76.45 | City Taxes | Detroit Winter Taxes 2019 | 01/27/2019 | |
| 13 | $446.23 | City Taxes | Autoagent 2019 taxes paid by ACH 1st 1/2 payment | 08/13/2019 | |
| 14 | $524.51 | City Taxes | 2nd half summer 2019 + winter 2020 taxes | 01/10/2020 | |
| 15 | $50.00 | Inspection | Contractor bid, punchlist, inspection | 02/25/2020 | |
| 16 | $452.39 | City Taxes | 1st 1/2 summer city taxes 2020 AA | 08/13/2020 | |
| 17 | $651.66 | County Taxes | Winter and partial Summer taxes | 02/04/2021 | |
| 18 | $80.00 | Lawncare | March and April Lawncare | 05/05/2021 | |
| 19 | $80.00 | Lawncare | May and June Lawncare | 06/07/2021 | |
| 20 | $542.41 | County Taxes | 2021 Summer Tax | 07/08/2021 | |
| 21 | $100.00 | Lawncare | lawncare July and August | 08/23/2021 | |
| 22 | $665.90 | County Taxes | Taxes Second installment | 12/13/2021 | |
| 23 | $2,060.00 | General Rehab Repairs | $4120 approved. Tyson paid $2,060 on 12/13/21 | 12/13/2021 | |
| 24 | $2,060.00 | General Rehab Repairs | $2060 paid Tyson on 1/3/22 | 01/04/2022 | |
| 25 | $60.00 | Snow Removal | Snow removal / Lawncare February | 02/05/2022 | |
| 26 | $60.00 | Lawncare | Lawncare March | 03/07/2022 | |
| 27 | $60.00 | Lawncare | Lawncare April | 04/19/2022 | |
| 28 | $60.00 | Lawncare | Lawncare May | 05/04/2022 | |
| 29 | $120.00 | Lawncare | Lawncare June and July | 07/05/2022 | |
| 30 | $60.00 | Lawncare | Lawncare August | 08/15/2022 | |
| 31 | $60.00 | Lawncare | Lawncare September | 09/09/2022 | |
| 32 | $23,807.00 | Miscellaneous Profit | Sale to Ali | 09/26/2022 | |
| 33 | $75.00 | Miscellaneous | Notary, copies, overnight | 09/26/2022 | |
| Overall ROI : 100.20 % ROI (2017) : 0.00% ROI (2018) : 0.00% ROI (2019) : 0.00% ROI (2020) : 0.00% ROI (2021) : 0.00% ROI (2022) : 910.40% |
Overall Profit/Loss: -$47.53 Profit/Loss (2017) : -$11,944.00 Profit/Loss (2018) : -$3,470.92 Profit/Loss (2019) : -$522.68 Profit/Loss (2020) : -$1,026.90 Profit/Loss (2021) : -$4,179.97 Profit/Loss (2022) : -$21,192.00 |
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.
