Payment Split : 0% / 100%
Partnership Equity Split : 0% / 100%
| # | Expense Amount | Expense Type | Date added |
|---|---|---|---|
| 1 | $2,393.32 | General Rehab Repairs | 10/02/2024 |
| 2 | $2,000.00 | General Rehab Repairs | 11/15/2024 |
| 3 | $345.00 | General Rehab Repairs | 12/02/2024 |
| Purchase price : $0 | Total Rehab Cost :$4,738.32 | All-In Property Cost : $4,738.32 | |
| # | Expense Amount | Expense Type | Expense Note | Expense Document | Date added |
|---|---|---|---|---|---|
| 1 | $765.00 | Miscellaneous | Appraisal - Fastapp | 08/02/2024 | |
| 2 | $2,393.32 | General Rehab Repairs | Juan Home deposit Zelle - repairs before appraisal - flooring | 10/02/2024 | |
| 3 | $102.00 | Miscellaneous | Toilet | 10/08/2024 | |
| 4 | $40,499.47 | Miscellaneous | Cash to close | 11/06/2024 | |
| 5 | $29,162.41 | Miscellaneous Profit | Cash back from Brett | 11/06/2024 | |
| 6 | $1,000.00 | Miscellaneous | Arthur wholesale fee | 11/09/2024 | |
| 7 | $985.26 | Miscellaneous | Home Depot Juan repair materials | 11/12/2024 | |
| 8 | $1,043.61 | Miscellaneous | Home depot Juan - paint and supplies | 11/13/2024 | |
| 9 | $960.00 | Miscellaneous Profit | BPL DSCR purchase commission 1% | 11/13/2024 | |
| 10 | $150.00 | Miscellaneous | Sarah notary fee | 11/15/2024 | |
| 11 | $2,000.00 | General Rehab Repairs | 11/15/2024 | ||
| 12 | $10,560.00 | Miscellaneous | Principal buy down per BPL request | 11/19/2024 | |
| 13 | $345.00 | General Rehab Repairs | stain for cabinets, vanity faucets, light | 12/02/2024 | |
| 14 | $165.85 | Miscellaneous | Pro pics | 12/05/2024 | |
| 15 | $142.65 | Water Bill | 01/13/2025 | ||
| 16 | $142.65 | Water Bill | 02/01/2025 | ||
| Overall ROI : 49.96 % ROI (2024) : 50.20% ROI (2025) : 0.00% |
Overall Profit/Loss: -$30,172.40 Profit/Loss (2024) : -$29,887.10 Profit/Loss (2025) : -$285.30 |
Total Admin Owed : $60,192.81 Total Client Owed : $0.00 Total Owed : $60,192.81 |
|||