Payment Split : 20% / 80%
Partnership Equity Split : 30% / 70%
| # | Expense Amount | Expense Type | Date added |
|---|---|---|---|
| 1 | $2,200.00 | Property Purchase Price | 10/31/2017 |
| 2 | $8,100.00 | General Rehab Repairs | 06/22/2018 |
| 3 | $1,000.00 | General Rehab Repairs | 08/04/2018 |
| 4 | $3,000.00 | General Rehab Repairs | 04/05/2019 |
| 5 | $7,000.00 | General Rehab Repairs | 12/31/2020 |
| 6 | $1,500.00 | General Rehab Repairs | 01/04/2021 |
| 7 | $1,200.00 | General Rehab Repairs | 11/24/2021 |
| 8 | $1,250.00 | General Rehab Repairs | 01/03/2026 |
| Purchase price : $2200 | Total Rehab Cost :$23,050.00 | All-In Property Cost : $25,250.00 | |
| # | Expense Amount | Expense Type | Expense Note | Expense Document | Date added |
|---|---|---|---|---|---|
| 1 | $2,200.00 | Property Purchase Price | 10/31/2017 | ||
| 2 | $1,046.00 | County Taxes | Summer taxes 2017 | 10/31/2017 | |
| 3 | $8,100.00 | General Rehab Repairs | $13,500 rehab approved. $4050 paid Sharp on 6/22 *$4,050 paid Sharp on 6/27 | 06/22/2018 | |
| 4 | $1,000.00 | General Rehab Repairs | Code compliance repairs, property registration, lead base paint | 08/04/2018 | |
| 5 | $953.76 | City Taxes | City of Detroit | 09/03/2018 | |
| 6 | $87.89 | City Taxes | Detroit City Taxes 2019 | 01/22/2019 | |
| 7 | $3,000.00 | General Rehab Repairs | $3000 paid Sharp on 4/4 | 04/05/2019 | |
| 8 | $495.01 | City Taxes | Autoagent 2019 taxes paid by ACH 1st 1/2 payment | 08/19/2019 | |
| 9 | $584.98 | City Taxes | 2nd 1/2 summer 2019 & winter 2020 taxes | 01/17/2020 | |
| 10 | $285.58 | Miscellaneous | Rami & Martin expenses | 01/31/2020 | |
| 11 | $50.00 | Inspection | Contractor bid, punchlist, inspection | 02/19/2020 | |
| 12 | $502.12 | City Taxes | 1st 1/2 summer city taxes 2020 AA | 08/16/2020 | |
| 13 | $134.00 | Registration Fee | Vacant property registration | 09/02/2020 | |
| 14 | $7,000.00 | General Rehab Repairs | $7000 approved. Tyson paid $3,500 on 12/31/20 Tyson paid $3500 1/5/21 | 12/31/2020 | |
| 15 | $1,500.00 | General Rehab Repairs | Roof patch, water damage repair | 01/04/2021 | |
| 16 | $172.00 | Arcana Insurance Payment | Partial insurance while listing | 01/21/2021 | |
| 17 | $175.00 | Inspection | Before and after rehab inspection | 01/21/2021 | |
| 18 | $718.85 | County Taxes | Winter and partial Summer taxes | 02/04/2021 | |
| 19 | $80.00 | Lawncare | March and April Lawncare | 05/05/2021 | |
| 20 | $80.00 | Lawncare | May and June Lawncare | 06/08/2021 | |
| 21 | $602.05 | County Taxes | 2021 Summer Tax | 07/08/2021 | |
| 22 | $80.00 | Lawncare | Sept and Oct Lawncare | 10/11/2021 | |
| 23 | $1,200.00 | General Rehab Repairs | Tree removal, property securing, new door frame and door repair | 11/24/2021 | |
| 24 | $80.00 | Lawncare | Nov and Dec Lawncare | 12/07/2021 | |
| 25 | $743.09 | County Taxes | Taxes Second installment | 12/13/2021 | |
| 26 | $350.00 | Miscellaneous | Designated House-sitter for listing | 12/16/2021 | |
| 27 | $40.00 | Lawncare | Jan Lawncare | 01/13/2022 | |
| 28 | $60.00 | Snow Removal | Snow removal / Lawncare February | 02/05/2022 | |
| 29 | $60.00 | Lawncare | Lawncare March | 03/07/2022 | |
| 30 | $60.00 | Lawncare | Lawncare April | 04/19/2022 | |
| 31 | $60.00 | Lawncare | Lawncare May | 05/04/2022 | |
| 32 | $120.00 | Lawncare | Lawncare June and July | 07/05/2022 | |
| 33 | $60.00 | Lawncare | Lawncare August | 08/15/2022 | |
| 34 | $60.00 | Lawncare | Lawncare September | 09/09/2022 | |
| 35 | $1,306.81 | County Taxes | 11/10/2022 | ||
| 36 | $133.56 | City Taxes | Winter tax payments 2022 | 01/04/2023 | |
| 37 | $120.00 | Lawncare | March and April lawn care | 04/06/2023 | |
| 38 | $60.00 | Lawncare | May lawn care | 05/13/2023 | |
| 39 | $180.00 | Lawncare | June, July, August lawn care | 08/23/2023 | |
| 40 | $1,935.90 | County Taxes | 2023 County Taxes | 08/24/2023 | |
| 41 | $60.00 | Lawncare | September lawncare | 09/06/2023 | |
| 42 | $120.00 | Lawncare | October and November lawncare | 11/20/2023 | |
| 43 | $120.00 | Lawncare | December and January lawn care | 01/04/2024 | |
| 44 | $239.13 | County Taxes | Wayne County Winter taxes | 01/15/2024 | |
| 45 | $60.00 | Lawncare | Feb lawn care | 02/12/2024 | |
| 46 | $120.00 | Lawncare | March / April lawncare | 04/11/2024 | |
| 47 | $60.00 | Lawncare | May lawncare | 05/06/2024 | |
| 48 | $60.00 | Lawncare | June lawncare | 06/10/2024 | |
| 49 | $120.00 | Lawncare | Lawncare July and August | 08/05/2024 | |
| 50 | $972.73 | County Taxes | 08/13/2024 | ||
| 51 | $120.00 | Lawncare | Sept and Oct lawncare | 10/16/2024 | |
| 52 | $60.00 | Lawncare | Nov 2024 lawncare | 11/21/2024 | |
| 53 | $60.00 | Lawncare | Dec lawncare | 12/09/2024 | |
| 54 | $60.00 | Lawncare | Jan 2025 Lawncare | 01/03/2025 | |
| 55 | $1,286.94 | County Taxes | 01/14/2025 | ||
| 56 | $250.00 | Miscellaneous | Land Bank rehab photos for compliance | 02/05/2025 | |
| 57 | $60.00 | Lawncare | Feb Lawncare | 02/07/2025 | |
| 58 | $60.00 | Lawncare | March 2025 lawncare | 03/25/2025 | |
| 59 | $120.00 | Lawncare | April and May lawncare | 05/06/2025 | |
| 60 | $180.00 | Miscellaneous | June, July, August lawncare | 07/29/2025 | |
| 61 | $2,544.35 | County Taxes | County Taxes | 08/13/2025 | |
| 62 | $180.00 | Lawncare | Sept, Oct, Nov lawncare | 11/03/2025 | |
| 63 | $1,250.00 | General Rehab Repairs | BSEED debris removal and tree cutting | 01/03/2026 | |
| 64 | $120.00 | Lawncare | Lawncare Dec and Jan | 01/05/2026 | |
| 65 | $472.26 | 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: -$44,232.01 Profit/Loss (2017) : -$3,246.00 Profit/Loss (2018) : -$10,053.76 Profit/Loss (2019) : -$3,582.90 Profit/Loss (2020) : -$8,556.68 Profit/Loss (2021) : -$5,780.99 Profit/Loss (2022) : -$1,826.81 Profit/Loss (2023) : -$2,609.46 Profit/Loss (2024) : -$1,991.86 Profit/Loss (2025) : -$4,741.29 Profit/Loss (2026) : -$1,842.26 |
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.
