Payment Split : 20% / 80%
Partnership Equity Split : 30% / 70%
| # | Expense Amount | Expense Type | Date added |
|---|---|---|---|
| 1 | $6,900.00 | Property Purchase Price | 09/22/2017 |
| 2 | $9,250.00 | General Rehab Repairs | 04/06/2019 |
| 3 | $2,250.00 | General Rehab Repairs | 05/04/2019 |
| 4 | $5,500.00 | General Rehab Repairs | 03/06/2021 |
| 5 | $875.00 | General Rehab Repairs | 04/28/2025 |
| Purchase price : $6900 | Total Rehab Cost :$17,875.00 | All-In Property Cost : $24,775.00 | |
| # | Expense Amount | Expense Type | Expense Note | Expense Document | Date added |
|---|---|---|---|---|---|
| 1 | $6,900.00 | Property Purchase Price | 09/22/2017 | ||
| 2 | $823.00 | County Taxes | Summer tax 2017 | 09/22/2017 | |
| 3 | $750.88 | City Taxes | City of Detroit | 09/03/2018 | |
| 4 | $60.00 | Lawncare | 09/25/2018 | ||
| 5 | $60.00 | Lawncare | 11/15/2018 | ||
| 6 | $62.90 | City Taxes | Detroit Winter Taxes 2019 | 01/22/2019 | |
| 7 | $9,250.00 | General Rehab Repairs | $13,500 approved. Paid Sharp $4050 on 4/5 Paid Sharp $5200 on 4/12 | 04/06/2019 | |
| 8 | $2,250.00 | General Rehab Repairs | $2250 paid Sharp on 5/3 | 05/04/2019 | |
| 9 | $388.44 | City Taxes | Autoagent 2019 Taxes paid by ACH 1st 1/2 payments | 08/12/2019 | |
| 10 | $452.82 | City Taxes | 2nd half summer 2019 + winter taxes 2020 | 01/10/2020 | |
| 11 | $285.58 | Miscellaneous | Rami & Martin expenses | 02/10/2020 | |
| 12 | $50.00 | Inspection | Contractor bid, punchlist, inspection | 02/25/2020 | |
| 13 | $393.52 | City Taxes | 1st 1/2 summer city taxes 2020 AA | 08/21/2020 | |
| 14 | $572.11 | County Taxes | Winter and partial Summer taxes | 02/03/2021 | |
| 15 | $5,500.00 | General Rehab Repairs | $5,500 approved. $2,250 paid Tyson on 3/5/21. $3,250 paid Tyson on 3/8/21 | 03/06/2021 | |
| 16 | $175.00 | Inspection | Before and after rehab inspection | 03/10/2021 | |
| 17 | $80.00 | Lawncare | March and April Lawncare | 05/05/2021 | |
| 18 | $80.00 | Lawncare | May and June Lawncare | 06/08/2021 | |
| 19 | $471.86 | County Taxes | 2021 Summer Tax | 07/08/2021 | |
| 20 | $100.00 | Lawncare | lawncare July and August | 08/24/2021 | |
| 21 | $80.00 | Lawncare | Sept and Oct Lawncare | 10/11/2021 | |
| 22 | $80.00 | Lawncare | Nov and Dec Lawncare | 12/07/2021 | |
| 23 | $574.49 | County Taxes | Taxes Second installment | 12/13/2021 | |
| 24 | $40.00 | Lawncare | Jan Lawncare | 01/13/2022 | |
| 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 | $60.00 | Lawncare | October lawn care | 10/18/2022 | |
| 33 | $1,065.49 | County Taxes | 11/10/2022 | ||
| 34 | $60.00 | Lawncare | November lawn care | 11/21/2022 | |
| 35 | $60.00 | Lawncare | December lawn care | 12/17/2022 | |
| 36 | $60.00 | Lawncare | January lawn care | 01/03/2023 | |
| 37 | $95.56 | City Taxes | Winter tax payments 2022 | 01/04/2023 | |
| 38 | $60.00 | Lawncare | February lawn care | 03/01/2023 | |
| 39 | $120.00 | Lawncare | March and April lawn care | 04/06/2023 | |
| 40 | $60.00 | Lawncare | May lawn care | 05/13/2023 | |
| 41 | $180.00 | Lawncare | June, July, August lawn care | 08/23/2023 | |
| 42 | $1,032.55 | County Taxes | 2023 County Taxes | 08/24/2023 | |
| 43 | $60.00 | Lawncare | September lawncare | 09/06/2023 | |
| 44 | $120.00 | Lawncare | October and November lawncare | 11/20/2023 | |
| 45 | $120.00 | Lawncare | December and January lawn care | 01/04/2024 | |
| 46 | $944.91 | County Taxes | Wayne County Winter taxes | 01/15/2024 | |
| 47 | $60.00 | Lawncare | Feb lawn care | 02/12/2024 | |
| 48 | $120.00 | Lawncare | March / April lawncare | 04/11/2024 | |
| 49 | $1,075.00 | Miscellaneous | Detroit Appraisals | 05/02/2024 | |
| 50 | $800.00 | Miscellaneous | Arthur staging and materials | 05/02/2024 | |
| 51 | $60.00 | Lawncare | May lawncare | 05/06/2024 | |
| 52 | $60.00 | Lawncare | June lawncare | 06/10/2024 | |
| 53 | $120.00 | Lawncare | Lawncare July and August | 08/05/2024 | |
| 54 | $842.45 | County Taxes | 08/13/2024 | ||
| 55 | $250.00 | Miscellaneous | Appraisal lender change from Race City to Mino Lending | 09/06/2024 | |
| 56 | $250.00 | Miscellaneous | Appraisal change and market report addition for Mino Lending lender change | 09/16/2024 | |
| 57 | $550.00 | Miscellaneous | 1004D Appraisal recert of value | 10/09/2024 | |
| 58 | $120.00 | Lawncare | Sept and Oct lawncare | 10/16/2024 | |
| 59 | $60.00 | Lawncare | Nov 2024 lawncare | 11/21/2024 | |
| 60 | $60.00 | Lawncare | Dec lawncare | 12/09/2024 | |
| 61 | $60.00 | Lawncare | Jan 2025 Lawncare | 01/03/2025 | |
| 62 | $1,108.33 | County Taxes | 01/14/2025 | ||
| 63 | $60.00 | Lawncare | Feb Lawncare | 02/07/2025 | |
| 64 | $60.00 | Lawncare | March 2025 lawncare | 03/25/2025 | |
| 65 | $875.00 | General Rehab Repairs | Water in basement pumping | 04/28/2025 | |
| 66 | $120.00 | Lawncare | April and May lawncare | 05/06/2025 | |
| 67 | $180.00 | Miscellaneous | June, July, August lawncare | 07/29/2025 | |
| 68 | $1,750.55 | County Taxes | County Taxes | 08/13/2025 | |
| 69 | $180.00 | Lawncare | Sept, Oct, Nov lawncare | 11/03/2025 | |
| 70 | $120.00 | Lawncare | Lawncare Dec and Jan | 01/05/2026 | |
| 71 | $303.34 | County Taxes | 01/20/2026 | ||
| 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% ROI (2026) : 0.00% |
Overall Profit/Loss: -$43,303.78 Profit/Loss (2017) : -$7,723.00 Profit/Loss (2018) : -$870.88 Profit/Loss (2019) : -$11,951.34 Profit/Loss (2020) : -$1,181.92 Profit/Loss (2021) : -$7,713.46 Profit/Loss (2022) : -$1,765.49 Profit/Loss (2023) : -$1,788.11 Profit/Loss (2024) : -$5,492.36 Profit/Loss (2025) : -$4,393.88 Profit/Loss (2026) : -$423.34 |
Total Admin Owed : $338.67 Total Client Owed : $0.00 Total Owed : $338.67 |
|||
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.
