UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 1−SA

 

☒ SEMIANNUAL REPORT PURSUANT TO REGULATION A

 

or

 

☐ SPECIAL FINANCIAL REPORT PURSUANT TO REGULATION A

 

For the fiscal Semiannual period ended June 30, 2024

 

Landa App LLC
(Exact name of issuer as specified in its charter)

 

Delaware   85-1099443
(State or other jurisdiction of
incorporation or organization)
  (I.R.S. Employer
Identification No.)

 

20 W. 22nd Street, New York, NY 10010
(Full mailing address of principal executive offices)

 

(646) 905-0931
(Issuer’s telephone number, including area code)

 

 

 

 

 

 

THIS SEMI–ANNUAL REPORT MAY CONTAIN FORWARD-LOOKING STATEMENTS AND INFORMATION RELATING TO, AMONG OTHER THINGS, THE COMPANY, ITS BUSINESS PLAN AND STRATEGY, AND ITS INDUSTRY. THESE FORWARD-LOOKING STATEMENTS ARE BASED ON THE BELIEFS OF, ASSUMPTIONS MADE BY, AND INFORMATION CURRENTLY AVAILABLE TO THE COMPANY'S MANAGEMENT. WHEN USED HEREIN, THE WORDS “ESTIMATE,” “PROJECT,” “BELIEVE,” “ANTICIPATE,” “INTEND,” “EXPECT” AND SIMILAR EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING STATEMENTS. THESE STATEMENTS REFLECT MANAGEMENT'S CURRENT VIEWS WITH RESPECT TO FUTURE EVENTS AND ARE SUBJECT TO RISKS AND UNCERTAINTIES THAT COULD CAUSE THE COMPANY'S ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE CONTAINED IN THE FORWARD-LOOKING STATEMENTS. INVESTORS ARE CAUTIONED NOT TO PLACE UNDUE RELIANCE ON THESE FORWARD-LOOKING STATEMENTS, WHICH SPEAK ONLY AS OF THE DATE ON WHICH THEY ARE MADE.

 

FACTORS THAT COULD CAUSE OR CONTRIBUTE TO THESE DIFFERENCES INCLUDE THOSE CONTAINED IN THE SECTION OF THE COMPANY'S LATEST OFFERING CIRCULAR (THE “OFFERING CIRCULAR”) FILED WITH THE SECURITIES AND EXCHANGE COMMISSION (“SEC”) ENTITLED “Risk Factors”, which section is incorporated herein by reference.

 

Item 1. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our financial statements and the related notes included in this report. The series-level combined supplemental information is presented for purposes of additional analysis of the combined financial statements rather than to present the financial position, results of operations and cash flows of the individual series. 

Delay in Filing Annual Audited Financials on Form 1-K and Delay in Filing Form 1- POS.

 

Dismissal of Independent Accounting Firm

 

On February 15, 2024, Marcum LLP ("Marcum") was dismissed and on February 22, 2024 Morison Cogen ("Morison") was engaged as principal accountants. The decision to change accountants was approved by the Board of Directors of the Company. However, this has resulted in an unforeseen delay in the filing of the required annual audited financial statements and Post-Qualification Offering Statement Amendment for the financial year ending in December 31, 2024. The Company is actively working to address the matter and ensure compliance with all applicable regulatory requirements soon.

 

Overview

 

Landa App LLC (the “Company,” “we”, “us,” or “our”) is a Delaware series limited liability company. The Company was formed on November 25, 2019 as “Landa Properties A LLC”, a Delaware limited liability company pursuant to Section 18-201 of the Delaware Limited Liability Company Act. The Company was subsequently renamed “Landa App LLC” on April 30, 2020, and became a series limited liability company pursuant to Sections 18-215 and 18-218 of the Delaware Limited Liability Company Act on May 22, 2020. The Company was formed for the purpose of creating one or more series (a “Series”) and offering membership interests (“Shares”) in such Series and may form new Series from time to time. Each Series will be governed by the Master Agreement and the Series Designation or Series Operating Agreement for such Series.

 

The purpose of the Series is to acquire, hold and manage residential rental properties, including a single-family homes and duplexes (each a “Property”) and offer a unique investment opportunity for eligible investors to benefit from the performance of such Properties. The Series' primary investment objective is to acquire desirable Properties that provide attractive, risk adjusted, returns. We intend to acquire Properties located in “metropolitan statistical areas” that provide economic growth and strong rental demand. Our objective is to manage each of the Properties in an effort to maximize net rental income and the amount of cash flow that is distributed to the holders of the Shares of the applicable Series. To that end, we will target Properties that we believe are in a stable condition as we determine through due diligence during the acquisition process. We will seek to acquire Properties that we believe will provide monthly net income distributions to investors, without holding periods, and without charging asset management fees. Real estate acquisitions will be on an opportunistic basis. However, there is no assurance that our management or acquisition objectives will be realized. We expect that the Company's, and each Series', sole source of income will be from rental income and any profits on the appreciation of any Property, if there is a disposition of the Property.

 

Each Series acquired or will acquire its underlying Property from Landa Properties, LLC (“Landa Properties”), which were financed initially through promissory notes issued to Landa Holdings, Inc. (the “Manager”). Shares of each Series are offered and sold through the Landa mobile application which is available on iOS and Android devices (the “Landa Mobile App”) and the Landa website (www.landa.app) (collectively, the “Landa Platform”). See the Offering Circular under the headings “Description of the Properties and Series” and “Use of Proceeds”, which can be found here and here, respectively, and are incorporated herein by reference, for a description of each of the Properties and information about their acquisition and financing.

 

1

 

 

We are a development-stage company, as we are devoting substantially all our efforts to establishing and maintaining our business and planned principal operations. As such, the reported financial information herein will likely not be indicative of future operating results or operating conditions. Because of our corporate structure, we are in large part reliant on the Manager and its employees to grow and support our business. There are a number of key factors that will have large potential impacts on our operating results going forward, including, but not limited to, the Manager’s ability to:

 

operate, lease, and maintain the Properties in a profitable manner;

 

market the Landa Platform and our offerings in individual Series and attract investors to the Landa Platform;

 

continue to develop the Landa Platform and provide the information and technology infrastructure to support the issuance of interests; and

 

continue to build our existing infrastructure to manage the Properties at a decreasing marginal cost per Property.

 

Offering Results

 

As of June 30, 2024, the Company is offering up to total of $75,000,000 in the shares of its Series during the rolling twelve-month period under Regulation A (the “Offering”), which represent limited liability company interests in the Series of the Company (“Shares”), pursuant to its most recent Offering Circular. The Offering is being conducted as a continuous offering pursuant to Rule 251(d)(3) of Regulation A, meaning that while the offering of securities is continuous, active sales of securities may occur sporadically over the term of the Offering. As of June 30, 2024, we have raised total gross offering proceeds of approximately $4,189,825 from settled subscriptions. The Company does not currently intend to list the Shares for trading on a stock exchange or other trading market.

 

Distributions

 

To qualify as a REIT, and maintain our qualification as a REIT, we will be required to make aggregate annual distributions to our shareholders of at least 90% of our REIT taxable income (computed without regard to the dividends paid deduction and excluding net capital gain), and to avoid federal income and excise taxes on retained taxable income and gains we must distribute 100% of such income and gains annually. Our Manager may authorize distributions in excess of those required for us to maintain REIT status and/or avoid such taxes on retained taxable income and gains depending on our financial condition and such other factors as our Manager deems relevant. Provided we have sufficient available cash flow, we intend to authorize and declare distributions based on daily record dates and pay distributions on a monthly or other periodic basis. We have not established a minimum distribution level.

 

The Series declared distributions for the six months period end June 30, 2024

 

Series with Qualified Shares as of June 30, 2024

 

Shares in two hundred and twenty six (226) Series were qualified under Regulation A (“Regulation A”) of Section 3(6) of the Securities Act of 1933, as amended, as of June 30, 2023.

 

Fifty (50) properties, underlying their respective Series which qualified, were in the process of securing financing and transferring title to the respective series. However, the Manager determined that the said Series will be unable to secure mortgage financing to facilitate the title transfer and removed the said Series LLCs from the offering on June 3, 2024, the details of which can be found in the 1-U duly filed with the SEC here. For more information about each Series, please see the “Master Series Table” under “Series Offerings” of our Offering Circular, which can be found here and is incorporated herein by reference and the section entitled “Recent Developments” of this Semiannual Report.

 

Series(1)   Offering Status   Qualification Date   Opening Date   Closing Date   Total Number of Shares Outstanding
Landa Series 115 Sardis Street, Barnesville, Georgia, 30204(1) Withdrawn 7/10/2020 -
Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297 (4)(3) Closed 7/10/2020 6/30/2021 -
Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224 (1) Withdrawn 7/10/2020 -
Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294 (1) Withdrawn 7/10/2020 -
Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224 (1) Withdrawn 7/10/2020 -
Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224 (1) Withdrawn 7/10/2020 10,000
Landa Series 1703 Summerwoods Lane, Griffin, Georgia, 30224 (4)(3) Closed 8/29/2019 1/7/2022 4/29/2022 -
Landa Series 1712 Summerwoods Lane, Griffin, Georgia, 30224 (4)(3) Closed 7/31/2019 1/7/2022 8/9/2022 -
Landa Series 1743 Summerwoods Lane, Griffin, Georgia, 30224 (4)(3) Closed 8/29/2019 1/7/2022 5/16/2022 -
Landa Series 1750 Summerwoods Lane, Griffin, Georgia, 30224 (4)(3) Closed 11/18/2019 1/7/2022 9/12/2022 -
Landa Series 4267 High Park Lane, East Point, Georgia, 30344 (4)(3) Closed 10/24/2019 1/7/2022 8/19/2022 -
Landa Series 4474 Highwood Park Drive, East Point, Georgia, 30344 (4)(3) Closed 7/31/2019 1/7/2022 8/15/2022 -
Landa Series 8569 Creekwood Way, Jonesboro, Georgia, 30238 (4)(3) Closed 8/29/2019 1/7/2022 5/5/2022 -
Landa Series 9439 Lakeview Road, Union City, Georgia, 30291 (4)(3) Closed 8/29/2019 1/7/2022 8/26/2022 -
Landa Series 10167 Port Royal Court, Jonesboro, Georgia, 30238 (4)(3) Closed 3/23/2021 1/7/2022 7/20/2022 -
Landa Series 1246 Elgin Way, Riverdale, Georgia, 30296 (4)(3) Closed 3/23/2021 1/7/2022 7/29/2022 -
Landa Series 1910 Grove Way, Hampton, Georgia, 30228 (4)(3) Closed 3/23/2021 1/7/2022 2/15/2022 -
Landa Series 593 Country Lane Drive, Jonesboro, Georgia, 30238 (4)(3) Closed 3/23/2021 1/7/2022 2/17/2022 -
Landa Series 6436 Stone Terrace, Morrow, Georgia, 30260 (4)(3) Closed 3/23/2021 1/7/2022 2/3/2022 -
Landa Series 6440 Woodstone Terrace, Morrow, Georgia, 30260 (4)(3) Closed 3/23/2021 1/7/2022 2/17/2022 -
Landa Series 6848 Sandy Creek Drive, Riverdale, Georgia, 30274 (4)(3) Closed 3/23/2021 1/7/2022 2/13/2022 -
Landa Series 687 Utoy Court, Jonesboro, Georgia, 30238 (4)(3) Closed 3/23/2021 1/7/2022 4/19/2022 -
Landa Series 729 Winter Lane, Jonesboro, Georgia, 30238 (4)(3) Closed 3/23/2021 1/7/2022 3/4/2022 -
Landa Series 7349 Exeter Court, Riverdale, Georgia, 30296 (4)(3) Closed 3/23/2021 1/7/2022 4/20/2022 -
Landa Series 8645 Embrey Drive, Jonesboro, Georgia, 30236 (4)(3) Closed 3/23/2021 1/7/2022 4/18/2022 -
Landa Series 8780 Churchill Place, Jonesboro, Georgia, 30238 (4)(3) Closed 3/23/2021 1/7/2022 3/7/2022 -
Landa Series 8796 Parliament Place, Jonesboro, Georgia, 30238 (4)(3) Closed 3/23/2021 1/7/2022 3/11/2022 56
Landa Series 8641 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 8/31/2022 -
Landa Series 8651 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 7/20/2022 -
Landa Series 8652 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 10/14/2022 -
Landa Series 8653 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 8/15/2022 -
Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 12/2/2022 -
Landa Series 8655 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 10/10/2022 -
Landa Series 8659 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 10/10/2022 -
Landa Series 8662 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 10/1/2022 -
Landa Series 8668 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 10/14/2022 -
Landa Series 8670 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 11/30/2022 -
Landa Series 8674 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 8/19/2022 -
Landa Series 8675 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 8/25/2022 -
Landa Series 8677 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 4/20/2022 -
Landa Series 8678 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 12/2/2022 -
Landa Series 8679 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 8/3/2022 -
Landa Series 8683 Ashley Way, Douglasville, Georgia, 30134 (4)(3) Closed 7/20/2021 1/7/2022 12/2/2022 -
Landa Series 843 Tramore Drive, Stockbridge, Georgia, 30281 (4)(3) Closed 6/26/2021 3/28/2023 7/27/2023 -
Landa Series 168 Brookview Drive, Riverdale, Georgia, 30274 (4)(3) Closed 3/23/2021 3/28/2023 7/27/2023 -
Landa Series 1701 Summerwoods Lane, Griffin, Georgia, 30224 (4)(3) Closed 7/10/2020 3/28/2023 10/3/2023 -
Landa Series 268 Brookview Drive, Riverdale, Georgia, 30274 (2) Inactive 3/23/2021 3/28/2023 8,679
Landa Series 773 Villa Way, Jonesboro, Georgia, 30238 (2) Inactive 3/23/2021 3/28/2023 7/27/2023 -
Landa Series 1741 Park Lane, Griffin, Georgia, 30224 (2) Inactive 7/10/2020 3/28/2023 7,947
Landa Series 10121 Morris Drive SW, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 8,057
Landa Series 10183 Starr Street SW, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 9,658
Landa Series 103 Starlake Drive, Jackson, Georgia, 30233 (2) Inactive 11/15/2021 3/28/2023 9,710
Landa Series 10433 Candlelight Road, Jonesboro, Georgia, 30238 (2) Inactive 11/15/2021 3/28/2023 9,874
Landa Series 110 Shenandoah Drive, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 9,829
Landa Series 111 Fir Drive, McDonough, Georgia, 30253 (2) Inactive 11/15/2021 3/28/2023 8,111
Landa Series 112 Ridge Street, Locust Grove, Georgia, 30248 (2) Inactive 11/15/2021 3/28/2023 9,739
Landa Series 11322 Michelle Way, Hampton, Georgia, 30228 (2) Inactive 11/15/2021 3/28/2023 9,431
Landa Series 1147 Village Way, Stone Mountain, Georgia, 30088 (2) Inactive 11/15/2021 3/28/2023 9,548
Landa Series 1160 Gable Terrace, Jonesboro, Georgia, 30236 (2) Inactive 11/15/2021 3/28/2023 8,427
Landa Series 1201 Kilrush Drive, Mableton, Georgia, 30126 (2) Inactive 11/15/2021 3/28/2023 9,583
Landa Series 124 Libby Lane, Jonesboro, Georgia, 30238 (2) Inactive 11/15/2021 3/28/2023 8,998
Landa Series 1320 Winona Avenue, Griffin, Georgia, 30223 (2) Inactive 11/15/2021 3/28/2023 9,579
Landa Series 137 Southern Shores Road, Jackson, Georgia, 30233 (2) Inactive 11/15/2021 3/28/2023 9,319
Landa Series 138 Sandalwood Circle, Lawrenceville, Georgia, 30046 (2) Inactive 11/15/2021 3/28/2023 4,123
Landa Series 140 High Ridge Road, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 9,358
Landa Series 146 Crystal Brook, Griffin, Georgia, 30223 (4)(3) Closed 11/15/2021 3/28/2023 12/11/2023 -
Landa Series 153 Cliffside Court, Riverdale, Georgia, 30274 (2) Inactive 11/15/2021 3/28/2023 4,942
Landa Series 1666 West Poplar Street, Griffin, Georgia, 30224 (2) Inactive 11/15/2021 3/28/2023 8,123
Landa Series 1689 Viceroy Way, Riverdale, Georgia, 30296 (2) Inactive 11/15/2021 3/28/2023 9,733
Landa Series 181 Watercress Court, Stockbridge, Georgia, 30281 (2) Inactive 11/15/2021 3/28/2023 8,337
Landa Series 188 Timberline Road, Jackson, Georgia, 30233 (4)(3) Closed 11/15/2021 3/28/2023 10/1/2023 -
Landa Series 189 Shenandoah Drive, Riverdale, Georgia, 30274 (2) Inactive 11/15/2021 3/28/2023 9,571
Landa Series 195 Hunters Trace, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 9,376
Landa Series 196 Montego Circle, Riverdale, Georgia, 30274 (2) Inactive 11/15/2021 3/28/2023 9,785
Landa Series 212 Fleeta Drive, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 7,492
Landa Series 217 Glenloch Court, Stockbridge, Georgia, 30281 (2) Inactive 11/15/2021 3/28/2023 8,748
Landa Series 2264 Chestnut Hill Circle, Decatur, Georgia, 30032 (2) Inactive 11/15/2021 3/28/2023 9,847
Landa Series 25 Pleasant Valley Road, McDonough, Georgia, 30253 (2) Inactive 11/15/2021 3/28/2023 9,353
Landa Series 253 Marco Drive, Social Circle, Georgia, 30025 (2) Inactive 11/15/2021 3/28/2023 8,806
Landa Series 258 Rocky Point Road, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 9,535
Landa Series 270 Mountain Lane, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 7,663
Landa Series 270 Pleasant Hills Drive, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 6,694
Landa Series 2813 Vicksburg Court, Decatur, Georgia, 30034 (2) Inactive 11/15/2021 3/28/2023 9,665
Landa Series 2933 Coffer Drive, Ellenwood, Georgia, 30294 (2) Inactive 11/15/2021 3/28/2023 9,555
Landa Series 30 High Ridge Road, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 9,468
Landa Series 30 Roosevelt Road, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 9,448
Landa Series 3011 Raintree Drive SE, Conyers, Georgia, 30094 (2) Inactive 11/15/2021 3/28/2023 9,842
Landa Series 3043 Highway 81 S, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 8,777
Landa Series 313 Blue Heron Drive, Jonesboro, Georgia, 30238 (2) Inactive 11/15/2021 3/28/2023 7,922
Landa Series 3202 Chippewa Drive, Rex, Georgia, 30273 (2) Inactive 11/15/2021 3/28/2023 9,852
Landa Series 35 Clay Court, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 8,994
Landa Series 350 Cadiz Lane S, College Park, Georgia, 30349 (2) Inactive 11/15/2021 3/28/2023 8,096
Landa Series 351 Wesley Park Drive, Jonesboro, Georgia, 30238 (2) Inactive 11/15/2021 3/28/2023 8,726
Landa Series 43 Darwin Drive, Jonesboro, Georgia, 30238 (2) Inactive 11/15/2021 3/28/2023 9,536
Landa Series 45 Blue Jay Drive, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 9,574
Landa Series 4702 Saint James Way, Decatur, Georgia, 30035 (2) Inactive 11/15/2021 3/28/2023 9,153
Landa Series 4732 Pinedale Drive, Forest Park, Georgia, 30297 (2) Inactive 11/15/2021 3/28/2023 8,368
Landa Series 5040 Huntshire Lane, Lilburn, Georgia, 30047 (2) Inactive 11/15/2021 3/28/2023 8,832
Landa Series 513 Jarrett Court, McDonough, Georgia, 30253 (2) Inactive 11/15/2021 3/28/2023 6,165
Landa Series 5143 Pinecrest Drive SW, Covington, Georgia, 30014 Inactive 11/15/2021 3/28/2023 8,856
Landa Series 540 Cowan Road, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 9,340
Landa Series 565 Mountainview Drive, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 8,374
Landa Series 5801 Strathmoor Manor Circle, Lithonia, Georgia, 30058 (2) Inactive 11/15/2021 3/28/2023 8,318
Landa Series 6107 Shadow Glen Court, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 8,062
Landa Series 6113 Pine Glen Circle SW, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 9,357
Landa Series 615 Barshay Drive, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 9,489
Landa Series 6168 Wheat Street NE, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 7,497
Landa Series 6178 Green Acres Drive SW, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 7,127
Landa Series 643 Sycamore Drive, Jonesboro, Georgia, 30238 (2) Inactive 11/15/2021 3/28/2023 8,658
Landa Series 65 Freedom Court, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 9,511
Landa Series 6635 Kimberly Mill Road, College Park, Georgia, 30349 (2) Inactive 11/15/2021 3/28/2023 9,815
Landa Series 6653 Bedford Road, Rex, Georgia, 30273 (2) Inactive 11/15/2021 3/28/2023 9,600
Landa Series 6762 Bent Creek Drive, Rex, Georgia, 30273 (2) Inactive 11/15/2021 3/28/2023 8,073
Landa Series 709 Georgetown Court, Jonesboro, Georgia, 30236 (2) Inactive 11/15/2021 3/28/2023 3,464
Landa Series 7107 Geiger Street NW, Covington, Georgia, 30014 (4)(3) Closed 11/15/2021 3/28/2023 7/27/2023 -
Landa Series 750 Georgetown Court, Jonesboro, Georgia, 30236 (2) Inactive 11/15/2021 3/28/2023 8,925
Landa Series 752 Chestnut Drive, Jackson, Georgia, 30233 (2) Inactive 11/15/2021 3/28/2023 8,979
Landa Series 7781 Mountain Creek Way, Douglasville, Georgia, 30134 (2) Inactive 11/15/2021 3/28/2023 9,709
Landa Series 7950 Woodlake Drive, Riverdale, Georgia, 30274 (2) Inactive 11/15/2021 3/28/2023 9,654
Landa Series 80 High Ridge Road, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 9,689
Landa Series 808 Hillandale Lane, Lithonia, Georgia, 30058 (2) Inactive 11/15/2021 3/28/2023 9,734
Landa Series 8110 Devonshire Drive, Jonesboro, Georgia, 30238 (4)(3) Closed 11/15/2021 3/28/2023 10/1/2023 -
Landa Series 8121 Spillers Drive SW, Covington, Georgia, 30014 (2) Inactive 11/15/2021 3/28/2023 9,354
Landa Series 8233 Creekline Court, Riverdale, Georgia, 30274 (2) Inactive 11/15/2021 3/28/2023 9,621
Landa Series 85 Kirkland Court, Covington, Georgia, 30016 (2) Inactive 11/15/2021 3/28/2023 9,578
Landa Series 85 Thorn Thicket Way, Rockmart, Georgia, 30153 (2) Inactive 11/15/2021 3/28/2023 9,782
Landa Series 8855 Rugby Court, Jonesboro, Georgia, 30238 (2) Inactive 11/15/2021 3/28/2023 7,126
Landa Series 9434 Cedar Creek Place, Douglasville, Georgia, 30135 (2) Inactive 11/15/2021 3/28/2023 9,607
Landa Series 9597 Pintail Trail, Jonesboro, Georgia, 30238 (2) Inactive 11/15/2021 3/28/2023 7,625
Landa Series 20 Chimney Smoke Drive, Stockbridge, Georgia, 30281 (2) Inactive 12/2/2021 3/28/2023 9,220
Landa Series 2425 Cornell Circle, McDonough, Georgia, 30253 (2) Inactive 12/2/2021 3/28/2023 7,134
Landa Series 3667 Patti Parkway, Decatur, Georgia, 30034 (2) Inactive 12/2/2021 3/28/2023 9,765
Landa Series 412 Kendall Lane, McDonough, Georgia, 30253 (2) Inactive 12/2/2021 3/28/2023 9,786
Landa Series 45 Laurel Way, Covington, Georgia, 30016 (2) Inactive 12/2/2021 3/28/2023 9,884
Landa Series 5411 Rocky Pine Drive, Lithonia, Georgia, 30038 (2) Inactive 12/2/2021 3/28/2023 9,419
Landa Series 550 Cowan Road, Covington, Georgia, 30016 (2) Inactive 12/2/2021 3/28/2023 7,957
Landa Series 5581 Fox Glen Circle, Lithonia, Georgia, 30038 (2) Inactive 12/2/2021 3/28/2023 9,730
Landa Series 6404 Walnut Way, Union City, Georgia, 30291 (4)(3) Closed 12/2/2021 3/28/2023 12/4/2023 -
Landa Series 107 Oakwood Circle, Griffin, Georgia, 30223 (4)(3) Closed 12/2/2021 3/28/2023 11/27/2023 -
Landa Series 1007 Leeward Way, Jonesboro, Georgia, 30238 (2) Inactive 12/2/2021 3/28/2023 6,089
Landa Series 1000 Fox Valley Trail, Stone Mountain, Georgia, 30088 (2) Inactive 12/2/2021 3/28/2023 9,130
Landa Series 105 Anne Street, Hampton, Georgia, 30228 (2) Inactive 12/2/2021 3/28/2023 9,747
Landa Series 11447 S Grove Drive, Hampton, Georgia, 30228 (2) Inactive 12/2/2021 3/28/2023 9,752
Landa Series 114 Starlake Drive, Jackson, Georgia, 30233 (2) Inactive 12/2/2021 3/28/2023 9,925
Landa Series 120 Rosewood Drive, McDonough, Georgia, 30253 (2) Inactive 12/2/2021 3/28/2023 9,792
Landa Series 12 Mintz Street, Griffin, Georgia, 30223 (2) Inactive 12/2/2021 3/28/2023 9,866
Landa Series 1443 Pebble Ridge Lane, Hampton, Georgia, 30228 (2) Inactive 12/2/2021 3/28/2023 9,798
Landa Series 1485 Bola Court, Jonesboro, Georgia, 30238 (2) Inactive 12/2/2021 3/28/2023 9,693
Landa Series 157 Wells Road, Jenkinsburg, Georgia, 30234 (2) Inactive 12/2/2021 3/28/2023 9,137
Landa Series 1683 Spoonbill Road, Hampton, Georgia, 30238 (2) Inactive 12/2/2021 3/28/2023 9,838
Landa Series 1903 Old Concord Drive Southeast, Covington, Georgia, 30016 (2) Inactive 12/2/2021 3/28/2023 9,881
Landa Series 195 Branchwood Drive, Covington, Georgia, 30016 (2) Inactive 12/2/2021 3/28/2023 9,753
Landa Series 204 North Main Court, Stockbridge, Georgia, 30281 (2) Inactive 12/2/2021 3/28/2023 9,504
Landa Series 2443 Hodges Farm Road, Mansfield, Georgia, 30055 (2) Inactive 12/2/2021 3/28/2023 9,376
Landa Series 440 Freestone Drive, Newnan, Georgia, 30265 (2) Inactive 12/2/2021 3/28/2023 9,678
Landa Series 497 Georgia Highway 212, Covington, Georgia, 30016 (2) Inactive 12/2/2021 3/28/2023 9,955
Landa Series 524 Sawmill Road, Hampton, Georgia, 30228 (2) Inactive 12/2/2021 3/28/2023 9,842
Landa Series 5329 Shirewick Lane, Lithonia, Georgia, 30058 (2) Inactive 12/2/2021 3/28/2023 9,270
Landa Series 55 Myrtle Grove Lane, Covington, Georgia, 30014 (2) Inactive 12/2/2021 3/28/2023 9,819
Landa Series 5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058 (2) Inactive 12/2/2021 3/28/2023 9,883
Landa Series 6386 Forester Way, Lithonia, Georgia, 30038 (2) Inactive 12/2/2021 3/28/2023 9,466
Landa Series 6710 Sunset Hills Boulevard, Rex, Georgia, 30273 (2) Inactive 12/2/2021 3/28/2023 9,237
Landa Series 70 Shenandoah Lane, Covington, Georgia, 30016 (2) Inactive 12/2/2021 3/28/2023 9,548
Landa Series 800 Mills Drive, Covington, Georgia, 30016 (2) Inactive 12/2/2021 3/28/2023 9,958
Landa Series 9020 Sterling Ridge Lane, Jonesboro, Georgia, 30238 (2) Inactive 12/2/2021 3/28/2023 9,276
Landa Series 9150 Spillers Drive SW, Covington, Georgia, 30014 (2) Inactive 12/2/2021 3/28/2023 9,828
Landa Series 9409 Forest Knoll Drive, Jonesboro, Georgia, 30238 (2) Inactive 12/2/2021 3/28/2023 9,874
Landa Series 1445 Maple Valley Court, Union City, Georgia, 30291 (2) Inactive 11/2/2020 3/28/2023 7,189
Landa Series 8658 Ashley Way, Douglasville, Georgia, 30134 (2) Inactive 7/20/2021 3/28/2023 5,045
Landa Series 8667 Ashley Way, Douglasville, Georgia, 30134 (2) Inactive 7/20/2021 3/28/2023 1/11/2024 1,277
Landa Series 8671 Ashley Way, Douglasville, Georgia, 30134 (2) Inactive 7/20/2021 3/28/2023 9,657
Landa Series 8691 Ashley Way, Douglasville, Georgia, 30134 (2) Inactive 7/20/2021 3/28/2023 8/20/2024 6,052
Landa Series 8697 Ashley Way, Douglasville, Georgia, 30134 (2) Inactive 7/20/2021 3/28/2023 9,264
Landa Series 141 Longstreet Circle, Oxford, Georgia, 30054 (2) Inactive 12/2/2021 3/28/2023 9,710

 

(1) Before any securities were issued, the Company withdrew the following Series:Landa Series 115 Sardis Street Landa Series 209 Timber Wolf Trail, Landa Series 2505 Oak Circle, Landa Series 271 Timber Wolf Trail andLanda Series 29 Holly Grove Road

(2) The offering is currently paused due to delay in filing 1-A POS and 1-K with the SEC See Item No.1 “Management's Discussion and Analysis” for more information. The shares of these Series are not being actively marketed.

(3)The secondary trading is currently paused due to a delay in filing 1-A POS and 1-K with the SEC. See Item no.1 “Management's Discussion and Analysis”for more information

(4)All 10,000 Shares of this Series have been subscribed for and the Company is in the process of closing on the Series' offering with the investors.

 

 

This Semiannual Report only includes reporting on the financial condition and results of operations as of June 30, 2024 for the one hundred and thirty nine (139) Series listed below. The remaining thirty five (35) Series have not yet commenced operations as of June 30, 2024 since title of each respective Property related to each Series had not yet transferred title from Landa Properties. As a result, such Series have been omitted from this report.

 

Series(1)   Address
Landa App LLC - 115 Sardis Street Barnesville GA LLC (2)   115 Sardis Street, Barnesville, GA 30204
Landa App LLC - 1394 Oakview Circle Forest Park GA LLC   1394 Oakview Circle, Forest Park, GA 30297
Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC   1701 Summerwoods Lane, Griffin, GA 30224
Landa App LLC - 1741 Park Lane Griffin GA LLC   1741 Park Lane, Griffin, GA 30224
Landa App LLC - 209 Timber Wolf Trail Griffin GA LLC (2)   209 Timber Wolf Trail, Griffin, GA 30224
Landa App LLC - 2505 Oak Circle Ellenwood GA LLC(2)   2505 Oak Circle, Ellenwood, GA 30294
Landa App LLC - 271 Timber Wolf Trail Griffin GA LLC (2)   271 Timber Wolf Trail, Griffin, GA, 30224
Landa App LLC - 29 Holly Grove Road Griffin GA LLC (2)   29 Holly Grove Road, Griffin, GA 30224
Landa App LLC - 1703 Summerwoods Lane Griffin GA LLC   1703 Summerwoods Lane, Griffin, GA, 30224
Landa App LLC - 1712 Summerwoods Lane Griffin GA LLC   1712 Summerwoods Lane, Griffin, GA, 30224
Landa App LLC - 1743 Summerwoods Lane Griffin GA LLC   1743 Summerwoods Lane, Griffin, GA, 30224

 

2

 

 

Landa App LLC - 1750 Summerwoods Lane Griffin GA LLC   1750 Summerwoods Lane, Griffin, GA, 30224
Landa App LLC - 4267 High Park Lane East Point GA LLC   4267 High Park Lane, East Point, GA, 30344
Landa App LLC - 4474 Highwood Park Drive East Point GA LLC   4474 Highwood Park Drive, Atlanta, GA, 30344
Landa App LLC - 8569 Creekwood Way Jonesboro GA LLC   8569 Creekwood Way, Jonesboro, GA, 30238
Landa App LLC - 9439 Lakeview Road Union City GA LLC   9439 Lakeview Road, Union City, GA, 30291
Landa App LLC - 10167 Port Royal Court Jonesboro GA LLC   10167 Port Royal Court, Jonesboro, GA, 30238
Landa App LLC - 1246 Elgin Way Riverdale GA LLC   1246 Elgin Way, Riverdale, GA, 30296
Landa App LLC - 1910 Grove Way Hampton GA LLC   1910 Grove Way, Hampton, GA, 30228
Landa App LLC - 593 Country Lane Jonesboro GA LLC   593 Country Lane, Jonesboro, GA, 30238
Landa App LLC - 6436 Stone Terrace Morrow GA LLC   6436 Stone Terrace, Morrow, GA, 30260
Landa App LLC - 6440 Woodstone Terrace Morrow GA LLC   6440 Woodstone Terrace, Morrow, GA, 30260
Landa App LLC - 6848 Sandy Creek Drive Riverdale GA LLC   6848 Sandy Creek Drive, Riverdale, GA, 30274
Landa App LLC - 687 Utoy Court Jonesboro GA LLC   687 Utoy Court, Jonesboro, GA, 30238
Landa App LLC - 729 Winter Lane Jonesboro GA LLC   729 Winter Lane, Jonesboro, GA, 30238
Landa App LLC - 7349 Exeter Court Riverdale GA LLC   7349 Exeter Court, Riverdale, GA, 30296
Landa App LLC - 8645 Embrey Drive Jonesboro GA LLC   8645 Embrey Drive, Jonesboro, GA, 30236
Landa App LLC - 8780 Churchill Place Jonesboro GA LLC   8780 Churchill Place, Jonesboro, GA, 30238
Landa App LLC - 8796 Parliament Place Jonesboro GA LLC   8796 Parliament Place, Jonesboro, GA, 30238
Landa App LLC - 8641 Ashley Way Douglasville GA LLC   8641 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8651 Ashley Way Douglasville GA LLC   8651 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8652 Ashley Way Douglasville GA LLC   8652 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8653 Ashley Way Douglasville GA LLC   8653 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8654 Ashley Way Douglasville GA LLC   8654 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8655 Ashley Way Douglasville GA LLC   8655 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8659 Ashley Way Douglasville GA LLC   8659 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8662 Ashley Way Douglasville GA LLC   8662 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8668 Ashley Way Douglasville GA LLC   8668 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8670 Ashley Way Douglasville GA LLC   8670 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8674 Ashley Way Douglasville GA LLC   8674 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8675 Ashley Way Douglasville GA LLC   8675 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8677 Ashley Way Douglasville GA LLC   8677 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8678 Ashley Way Douglasville GA LLC   8678 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8679 Ashley Way Douglasville GA LLC   8679 Ashley Way, Douglasville, GA, 30134
Landa App LLC - 8683 Ashley Way Douglasville GA LLC   8683 Ashley Way, Douglasville, GA, 30134

 

3

 

 

Landa App LLC - 1007 Leeward Way Jonesboro GA LLC   1007 Leeward Way, Jonesboro, GA 30238
Landa App LLC - 10121 Morris Drive SW Covington GA LLC   10121 Morris Drive SW, Covington, GA 30014
Landa App LLC - 10183 Starr Street SW Covington GA LLC   10183 Starr Street SW, Covington, GA 30014
Landa App LLC - 103 Starlake Drive Jackson GA LLC   103 Starlake Drive, Jackson, GA 30260
Landa App LLC - 10433 Candlelight Road Jonesboro GA LLC   10433 Candlelight Road, Jonesboro, GA 30238
Landa App LLC - 107 Oakwood Circle Griffin GA LLC   107 Oakwood Circle, Griffin, GA 30223
Landa App LLC - 110 Shenandoah Drive Covington GA LLC   110 Shenandoah Drive, Covington, GA 30016
Landa App LLC - 111 Fir Drive McDonough GA LLC   111 Fir Drive, McDonough, GA 30253
Landa App LLC - 112 Ridge Street Locust Grove GA LLC   112 Ridge Street, Locust Grove, GA 30248
Landa App LLC - 11322 Michelle Way Hampton GA LLC   11322 Michelle Way, Hampton, GA 30228
Landa App LLC - 1147 Village Way Stone Mountain GA LLC   1147 Village Way, Stone Mountain, GA 30088
Landa App LLC - 1160 Gable Terrace Jonesboro GA LLC   1160 Gable Terrace, Jonesboro, GA 30236
Landa App LLC - 1201 Kilrush Drive Mableton GA LLC   1201 Kilrush Drive, Mableton, GA 30126
Landa App LLC - 124 Libby Lane Jonesboro GA LLC   124 Libby Lane, Jonesboro, GA 30238
Landa App LLC - 1320 Winona Avenue Griffin GA LLC   1320 Winona Avenue, Griffin, GA 30223
Landa App LLC - 137 Southern Shores Road Jackson GA LLC   137 Southern Shores Road, Jackson, GA 30233
Landa App LLC - 138 Sandalwood Circle Lawrenceville GA LLC   138 Sandalwood Circle, Lawrenceville, GA 30046
Landa App LLC - 140 High Ridge Road Covington GA LLC   140 High Ridge Road, Covington, GA 30014
Landa App LLC - 146 Crystal Brook Griffin GA LLC   146 Crystal Brook, Griffin, GA 30223
Landa App LLC - 153 Cliffside Court Riverdale GA LLC   153 Cliffside Court, Riverdale, GA 30274
Landa App LLC - 1666 West Poplar Street Griffin GA LLC   1666 West Poplar Street, Griffin, GA 30224
Landa App LLC - 168 Brookview Drive Riverdale GA LLC   168 Brookview Drive, Riverdale, GA 30274
Landa App LLC - 1689 Viceroy Way Riverdale GA LLC   1689 Viceroy Way, Riverdale, GA 30296
Landa App LLC - 181 Watercress Court Stockbridge GA LLC   181 Watercress Court, Stockbridge, GA 30281
Landa App LLC - 188 Timberline Road Jackson GA LLC   188 Timberline Road, Jackson, GA 30233
Landa App LLC - 189 Shenandoah Drive Riverdale GA LLC   189 Shenandoah Drive, Riverdale, GA 30274
Landa App LLC - 195 Hunters Trace Covington GA LKC   195 Hunters Trace, Covington, GA 30014
Landa App LLC - 196 Montego Circle Riverdale GA LLC   196 Montego Circle, Riverdale, GA 30274
Landa App LLC - 20 Chimney Smoke Drive Stockbridge GA LLC   20 Chimney Smoke Drive, Stockbridge, GA 30281
Landa App LLC - 212 Fleeta Drive Covington GA LLC   212 Fleeta Drive, Covington, GA 30016
Landa App LLC - 217 Glenloch Court Stockbridge GA LLC   217 Glenloch Court, Stockbridge, GA 30281
Landa App LLC - 2264 Chestnut Hill Circle Decatur GA LLC   2264 Chestnut Hill Circle, Decatur, GA 30032
Landa App LLC - 2425 Cornell Circle McDonough GA LLC   2425 Cornell Circle, McDonough, GA 30253
Landa App LLC - 25 Pleasant Valley Road McDonough GA LLC   25 Pleasant Valley Road, McDonough, GA 30253
Landa App LLC - 253 Marco Drive Social Circle GA LLC   253 Marco Drive, Social Circle, GA 30025
Landa App LLC - 258 Rocky Point Road Covington GA LLC   258 Rocky Point Road, Covington, GA 30016

 

4

 

 

Landa App LLC - 268 Brookview Drive Riverdale GA LLC   268 Brookview Drive, Riverdale, GA 30274
Landa App LLC - 270 Mountain Lane Covington GA LLC   270 Mountain Lane, Covington, GA 30016
Landa App LLC - 270 Pleasant Hills Drive Covington GA LLC   270 Pleasant Hills Drive, Covington, GA 30016
Landa App LLC - 2813 Vicksburg Court Decatur GA LLC   2813 Vicksburg Court, Decatur, GA 30034
Landa App LLC - 2933 Coffer Drive Ellenwood GA LLC   2933 Coffer Drive, Ellenwood, GA 30294
Landa App LLC - 30 High Ridge Road Covington GA LLC   30 High Ridge Road, Covington, GA 30014
Landa App LLC - 30 Roosevelt Road Covington GA LLC   30 Roosevelt Road, Covington, GA 30016
Landa App LLC - 3011 Raintree Drive SE Conyers GA LLC   3011 Raintree Drive SE, Conyers, GA 30013
Landa App LLC - 3043 Highway 81 S Covington GA LLC   3043 Highway 81 S, Covington, GA 30016
Landa App LLC - 313 Blue Heron Drive Jonesboro GA LLC   313 Blue Heron Drive, Jonesboro, GA 30236
Landa App LLC - 3202 Chippewa Drive Rex GA LLC   3202 Chippewa Drive, Rex, GA 30273
Landa App LLC - 35 Clay Court Covington GA LLC   35 Clay Court, Covington, GA 30016
Landa App LLC - 350 Cadiz Lane S College Park GA LLC   350 Cadiz Lane S, College Park, GA 30349
Landa App LLC - 351 Wesley Park Drive Jonesboro GA LLC   351 Wesley Park Drive, Jonesboro, GA 30238
Landa App LLC - 3667 Patti Parkway Decatur GA LLC   3667 Patti Parkway, Decatur, GA 30034
Landa App LLC - 412 Kendall Lane McDonough GA LLC   412 Kendall Lane, McDonough, GA 30253
Landa App LLC - 43 Darwin Drive Jonesboro GA LLC   43 Darwin Drive, Jonesboro, GA 30238
Landa App LLC - 45 Blue Jay Drive Covington GA LLC   45 Blue Jay Drive, Covington, GA 30016
Landa App LLC - 45 Laurel Way Covington GA LLC   45 Laurel Way, Covington, GA 30016
Landa App LLC - 4702 Saint James Way Decatur GA LLC   4702 Saint James Way, Decatur, GA 30035
Landa App LLC - 4732 Pinedale Drive Forest Park GA LLC   4732 Pinedale Drive, Forest Park, GA 30297
Landa App LLC - 5040 Huntshire Lane Lilburn GA LLC   5040 Huntshire Lane, Lilburn, GA 30047
Landa App LLC - 513 Jarrett Court McDonough GA LLC   513 Jarrett Court, McDonough, GA 30253
Landa App LLC - 5143 Pinecrest Drive SW Covington GA LLC   5143 Pinecrest Drive SW, Covington, GA 30014
Landa App LLC - 540 Cowan Road Covington GA LLC   540 Cowan Road, Covington, GA 30016
Landa App LLC - 5411 Rocky Pine Drive Lithonia GA LLC   5411 Rocky Pine Drive, Lithonia, GA 30038
Landa App LLC - 550 Cowan Road Covington GA LLC   550 Cowan Road, Covington, GA 30016
Landa App LLC - 5581 Fox Glen Circle Lithonia GA LLC   5581 Fox Glen Circle, Lithonia, GA 30038
Landa App LLC - 565 Mountainview Drive Covington GA LLC   565 Mountainview Drive, Covington, GA 30016
Landa App LLC - 5801 Strathmoor Manor Circle Lithonia GA LLC   5801 Strathmoor Manor Circle, Lithonia, GA 30058
Landa App LLC - 6107 Shadow Glen Court Covington GA LLC   6107 Shadow Glen Court, Covington, GA 30014
Landa App LLC - 6111-6113 Pine Glen Circle SW Covington GA LLC   6111-6113 Pine Glen Circle SW, Covington, GA 30014
Landa App LLC - 615 Barshay Drive Covington GA LLC   615 Barshay Drive, Covington, GA 30016
Landa App LLC - 6168 Wheat Street NE Covington GA LLC   6168 Wheat Street NE, Covington, GA 30014
Landa App LLC - 6178 Green Acres Drive SW Covington GA LLC   6178 Green Acres Drive SW, Covington, GA 30014
Landa App LLC - 6404 Walnut Way Union City GA LLC   6404 Walnut Way, Union City, GA 30291

 

5

 

 

Landa App LLC - 643 Sycamore Drive Jonesboro GA LLC   643 Sycamore Drive, Jonesboro, GA 30238
Landa App LLC - 65 Freedom Court Covington GA LLC   65 Freedom Court, Covington, GA 30016
Landa App LLC - 6635 Kimberly Mill Road College Park GA LLC   6635 Kimberly Mill Road, College Park, GA 30349
Landa App LLC - 6653 Bedford Road Rex GA LLC   6653 Bedford Road, Rex, GA 30273
Landa App LLC - 6762 Bent Creek Drive Rex GA LLC   6762 Bent Creek Drive, Rex, GA 30273
Landa App LLC - 709 Georgetown Court Jonesboro GA LLC   709 Georgetown Court, Jonesboro, GA 30236
Landa App LLC - 7107 Geiger Street NW Covington GA LLC   7107 Geiger Street NW Covington GA 30016
Landa App LLC - 750 Georgetown Court Jonesboro GA LLC   750 Georgetown Court, Jonesboro ,GA 30236
Landa App LLC - 752 Chestnut Drive Jackson GA LLC   752 Chestnut Drive, Jackson, GA 30233
Landa App LLC - 773 Villa Way Jonesboro GA LLC   773 Villa Way, Jonesboro, GA 30238
Landa App LLC - 7781 Mountain Creek Way Douglasville GA LLC   7781 Mountain Creek Way, Douglasville, GA 30134
Landa App LLC - 7950 Woodlake Drive Riverdale GA LLC   7950 Woodlake Drive, Riverdale, GA 30274
Landa App LLC - 80 High Ridge Road Covington GA LLC   80 High Ridge Road, Covington, GA 30014
Landa App LLC - 808 Hillandale Lane Lithonia GA LLC   808 Hillandale Lane, Lithonia, GA 30058
Landa App LLC - 8110 Devonshire Drive Jonesboro GA LLC   8110 Devonshire Drive, Jonesboro, GA 30238
Landa App LLC - 8121 Spillers Drive SW Covington GA LLC   8121 Spillers Drive SW, Covington, GA 30014
Landa App LLC - 8233 Creekline Court Riverdale GA LLC   8233 Creekline Court, Riverdale, GA 30274
Landa App LLC - 843 Tramore Drive Stockbridge GA LLC   843 Tramore Drive, Stockbridge, GA 30281
Landa App LLC - 85 Kirkland Court Covington GA LLC   85 Kirkland Court, Covington, GA 30016
Landa App LLC - 85 Thorn Thicket Way Rockmart GA LLC   85 Thorn Thicket Way, Rockmart, GA 30153
Landa App LLC - 8855 Rugby Court Jonesboro GA LLC   8855 Rugby Court, Jonesboro, GA 30238
Landa App LLC - 9434 Cedar Creek Place Douglasville GA LLC   9434 Cedar Creek Place, Douglasville, GA 30135
Landa App LLC - 9597 Pintail Trail Jonesboro GA LLC   9597 Pintail Trail, Jonesboro, GA 30238

 

(1) Each Series herein is also referred to below in shortened form as “Landa Series” followed by its street address only.
(2) This Series withdrew its offering and did not sell any of its Shares.

 

The Company, through each Series, commenced operations on July 10, 2020 (Inception).

 

6

 

 

Recent Developments

 

The tables below provide information with respect to recent developments of the Series including dividend payments, lease renewals, vacancies and defaults following the date of the Company’s most recent Offering Circular, which can be found here. These recent developments are incorporated by reference to their respective hyperlinked Form 1-U filed by the Company and incorporated herein by reference.

 

Form 1-U   Subject    
Filing Date and hyperlink   Leasing Status   Distributions   Other
04/05/2023   -   X   -
04/05/2023   X   -   -
04/05/2023   -   -   Transfer of Title
04/27/2023   -   -   Promissory Notes
05/04/2023   -   -   Refinance Notes; Transfer of Title
05/05/2023   -   X   -
05/05/2023   -   -   Promissory Notes
05/26/2023   -   -   Officer Departure
06/09/2023   -   X   -
06/13/2023   -   -   Refinance Notes; Transfer of Title
06/16/2023   -   X   -
07/07/2023   -   -   Refinance Note; Transfer of Title
07/07/2023   -   X   -
07/11/2023   X   -   -
07/20/2023   -   -   Refinance Notes; Transfer of Title; Property Insurance Expiration
07/26/2023   -   -   Transfer of Title
08/04/2023   -   X   -
08/04/2023   -   X   -
08/22/2023   -   -   Refinance Notes; Transfer of Title; Property Insurance Expiration
09/12/2023   -   -   Refinance Notes; Transfer of Title; Property Insurance Expiration; Board Member Resignation
09/13/2023   -   X   -
09/22/2023   -   -   Refinance Notes; Transfer of Title
10/01/2023   -   X   -
11/13/2023   -   -   Transfer of Title
11/13/2023   -   -   Refinance Note; Property Insurance Expiration
11/01/2023   -   X   -
11/17/2023   -   -   Refinance Notes; Transfer of Title
01/01/2024   -   X   -
01/25/2024   -   -   Refinance Note; Property Insurance Expiration
02/22/2024   -   -   Changes in Issuer's Certifying Accountant Safe Harbor Statement
03/01/2024   -   X   -
03/25/2024   -   -   Refinance Notes; Property Insurance Expiration
04/23/2024   -   X   -
05/01/2024   -   X   -
06/03/2024   -   -   Offering circular amendment; removal of certain series
06/01/2024   -   X   -
07/01/2024   -   X   -
07/05/2024   -   -   Mortgages
07/08/2024   -   -   Mortgages
08/14/2024   -   X   -
09/11/2024   -   X   -
09/17/2024   X   -   -
10/07/2024   -   -   Changes in Issuer's Certifying Accountant
10/16/2024   -   X   -
12/04/2024   -   -   Change in Management for Selected Series; Legal Proceedings
12/19/2024   -   -   Change in Management for Selected Series; Legal Proceedings
12/20/2024   -   -   Departure of Certain Officers

 

Title Acquisition

 

From the period September 29, 2023 to January 2, 2025 the following Series have acquired title to their respective Properties from Landa Properties LLC and have thus commenced operations:

 

On October 27, 2023, Landa Properties LLC (“Landa Properties”) transferred title (the “Transfer”) of the following properties (“Properties”) to the Series set forth in the table below. In connection with the Transfer, Landa Properties also assigned the applicable lease agreement for the Properties to the Series.

 

Series   Property
Landa App LLC – 8691 Asheley Way Douglasville Georgia LLC   8691 Asheley Way, Douglasville, GA, 30134
Landa App LLC – 8671 Asheley Way Douglasville Georgia LLC   8671 Asheley Way, Douglasville, GA, 30134
Landa App LLC – 8697 Asheley Way Douglasville Georgia LLC   8697 Asheley Way, Douglasville, GA, 30134
Landa App LLC – 8667 Asheley Way Douglasville Georgia LLC   8667 Asheley Way, Douglasville, GA, 30134

 

On November 17, 2023, Landa Properties LLC ("Landa Properties") transferred title (the "Transfer") of the following properties ("Properties") to the Series set forth in the table below. In connection with the Transfer, Landa Properties also assigned the applicable lease agreement for the Properties to the Series.

 

Series   Property
Landa App LLC – 204 North Main Court Stockbridge GA LLC   204 North Main Court, Stockbridge, GA 30281
Landa App LLC – 9020 Sterling Ridge Lane Jonesboro GA LLC   9020 Sterling Ridge Lane, Jonesboro, GA 30238
Landa App LLC – 497 Georgia 212 Covington GA LLC   497 Georgia 212, Covington, GA 30016
Landa App LLC – 105 Anne Street Hampton GA LLC   105 Anne Street, Hampton, GA 30228
Landa App LLC – 1485 Bola Court Jonesboro GA LLC   1485 Bola Court, Jonesboro, GA 30238
Landa App LLC – 524 Sawmill Road Hampton GA LLC   524 Sawmill Road, Hampton, GA 30228
Landa App LLC – 120 Rosewood Drive McDonough GA LLC   120 Rosewood Drive, McDonough, GA 30253
Landa App LLC – 9150 Spillers Drive Southwest Covington GA LLC   9150 Spillers Drive Southwest, Covington, GA 30014
Landa App LLC – 12 Mintz Street Griffin GA LLC   12 Mintz Street, Griffin, GA 30223
Landa App LLC – 11447 S Grove Drive Hampton GA LLC   11447 S Grove Drive, Hampton, Georgia, 30228
Landa App LLC – 114 Starlake Drive Jackson GA LLC   114 Starlake Drive, Jackson, Georgia, 30233
Landa App LLC – 5737 Strathmoor Manor Circle Lithonia GA LLC   5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058
Landa App LLC – 55 Myrtle Grove Lane Covington GA LLC   55 Myrtle Grove Lane, Covington, Georgia, 30014
Landa App LLC – 9409 Forest Knoll Drive Jonesboro GA LLC   9409 Forest Knoll Drive, Jonesboro, Georgia, 30238
Landa App LLC – 800 Mills Drive Covington GA LLC   800 Mills Drive, Covington, Georgia, 30016

 

Mortgage

 

In connection with the title transfer of 168 Brookview Drive Riverdale GA,268 Brookview Drive Riverdale GA LLC , and 1445 Maple Valley Court Union City GA each of these series (each a “Series,” and collectively the “Series”) of Landa App LLC (the “Company”) issued an acquisition note to Landa Holdings Inc (the “Manager”). On June 26, 2024 and July 5, 2024 the Manager secured a lien for the benefit of L Financing LLC, as part of its amendment to the loan agreement.

 

Legal Proceedings

 

See Item 2. Other Information for information regarding defaults alleged by the lenders with respect to certain Series that are subject to Bridge Loans and agreements with the Manager that could result in foreclosure of the properties subject to such Bridge Loans and permanent replacement of the Manager by the lenders.

 

7

 

 

Market Outlook–Real Estate Finance Markets

 

While the ongoing impact of interest rate hike has created uncertainty about the overall stability of the economic and financial market, we remain encouraged by the fundamentals of the residential housing market and believe there will be an increased demand for residential rental properties, including single-family homes and duplexes. As we look ahead the next three years, we believe improving fundamentals, transactions, and residential real estate lending activities will continue to strengthen in core United States metro markets. We also expect high foreign direct investment in United States markets and real estate assets to continue. Further, the assistance provided by governmental support programs and commitments is expected to support U.S. capital markets over the immediate future.

 

If markets continue to strengthen, the competition for risk-adjusted yield will become increasingly fierce. We believe that innovative funding options and quicker closing timelines from the Manager allow for greater financing availability in a period of rising competition amongst capital providers.

 

However, risks related to inflation, interest rate hikes and regulatory uncertainty could adversely affect growth and the values of our investments. In the event market fundamentals deteriorate, our real estate portfolio may be impaired as a result of lower occupancy, lower rental rates, and/or declining values. Further, these circumstances may materially impact the cost and availability of credit to borrowers, hampering the ability of the Manager to acquire new investments with attractive risk-reward dynamics.

 

Over the short term, we remain cautiously optimistic about the opportunity to acquire investments offering attractive risk-adjusted returns in our targeted investment markets. However, we recognize disruptions in financial markets can occur at any time. By targeting modest leverage and short target investment durations, we believe we will remain well positioned, as compared to our competitors, in the event current market dynamics deteriorate.

 

The U.S. saw inflation rise to over nine percent (9%) in June 2022, the highest since 1981, before moderating to six and a half percent (6.5%) in December 2022, according to the U.S. Bureau of Labor Statistics. In response, the Federal Reserve implemented the largest interest rate increases since 1994, ending nearly four decades of declining, near-zero rates. These rate hikes drove mortgage rates to their highest levels in 14 years, which we believe contributed to a decline in home purchasing, particularly among millennials reliant on debt, and may have increased demand for rentals.

 

8

 

 

Results of Operations

 

The following table sets forth key components of our results of operations for the six months ended June 30, 2024 and 2023.

 

   For the six months ended
June 30,
 
Category  2024   2023 
Rental Income  $1,086,116   $457,852 
Management Fee   79,784    36,273 
Repairs and Maintenance   226,610    104,816 
HOA Fee   2,043    11,143 
Insurance   30,157    16,676 
Real estate taxes   151,832    72,524 
Depreciation expense   614,808    201,981 
Interest expense   1,754,669    479,489 
Net Operating Income   (1,773,787)   (465,050)
Other income (expense)   (23,091)   - 
Gain on Sale of Real Estate   15,201    62,013 
Provision for income taxes   (8,335)   (1,530)
Net Income/(Loss)  $(1,790,012)  $(404,567)

 

Revenues

 

Revenues are generated at the Series level. Each Series generates revenue through rental income earned from its underlying Property. Rental revenues consist of rental amounts collected under the lease agreements related to each Series' Property, net of any concessions and uncollectible amounts. Each Series enters into a lease agreement with its tenants. We expect each lease agreement to have a term of one year, and in certain cases may extend to a month-to-month lease, and we expect to enter into new lease agreements with one-year terms as well.

 

The Series generated rental revenues for the six months ended June 30, 2024 and June 30, 2023, of $1,086,116 and $457,852, respectively. The following table summarizes the rental income by Series: 

 

   For the six months ended
June 30,
 
Series  2024   2023 
Landa Series 115 Sardis Street, Barnesville, Georgia, 30204  $-   $1,786 
Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297   5,639    5,127 
Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224   -    1,275 
Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294   -    3,875 
Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224   -    - 
Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224   3,131    4,548 
Landa Series 1703 Summerwoods Lane, Griffin, Georgia, 30224   8,100    6,234 
Landa Series 1712 Summerwoods Lane, Griffin, Georgia, 30224   8,845    2,180 
Landa Series 1743 Summerwoods Lane, Griffin, Georgia, 30224   6,300    7,260 
Landa Series 1750 Summerwoods Lane, Griffin, Georgia, 30224   6,143    7,079 
Landa Series 4267 High Park Lane, East Point, Georgia, 30344   4,140    975 
Landa Series 4474 Highwood Park Drive, East Point, Georgia, 30344   7,938    7,380 
Landa Series 8569 Creekwood Way, Jonesboro, Georgia, 30238   9,400    - 
Landa Series 9439 Lakeview Road, Union City, Georgia, 30291   8,820    8,400 
Landa Series 10167 Port Royal Court, Jonesboro, Georgia, 30238   7,440    6,615 
Landa Series 1246 Elgin Way, Riverdale, Georgia, 30296   7,922    7,741 
Landa Series 1910 Grove Way, Hampton, Georgia, 30228   -    702 
Landa Series 593 Country Lane Drive, Jonesboro, Georgia, 30238   6,639    6,221 
Landa Series 6436 Stone Terrace, Morrow, Georgia, 30260   3,647    6,300 
Landa Series 6440 Woodstone Terrace, Morrow, Georgia, 30260   9,205    3,238 
Landa Series 6848 Sandy Creek Drive, Riverdale, Georgia, 30274   -    5,763 
Landa Series 687 Utoy Court, Jonesboro, Georgia, 30238   6,563    6,012 
Landa Series 729 Winter Lane, Jonesboro, Georgia, 30238   571    2,046 
Landa Series 7349 Exeter Court, Riverdale, Georgia, 30296   7,381    6,977 
Landa Series 8645 Embrey Drive, Jonesboro, Georgia, 30236   7,353    7,800 

 

9

 

 

Landa Series 8780 Churchill Place, Jonesboro, Georgia, 30238   3,969    3,377 
Landa Series 8796 Parliament Place, Jonesboro, Georgia, 30238   8,505    8,100 
Landa Series 8641 Ashley Way, Douglasville, Georgia, 30134   7,046    6,655 
Landa Series 8651 Ashley Way, Douglasville, Georgia, 30134   7,113    6,563 
Landa Series 8652 Ashley Way, Douglasville, Georgia, 30134   6,930    6,600 
Landa Series 8653 Ashley Way, Douglasville, Georgia, 30134   6,930    6,655 
Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134   6,946    6,615 
Landa Series 8655 Ashley Way, Douglasville, Georgia, 30134   2,800    6,600 
Landa Series 8659 Ashley Way, Douglasville, Georgia, 30134   7,876    8,375 
Landa Series 8662 Ashley Way, Douglasville, Georgia, 30134   7,500    5,850 
Landa Series 8668 Ashley Way, Douglasville, Georgia, 30134   7,245    6,900 
Landa Series 8670 Ashley Way, Douglasville, Georgia, 30134   4,602    6,510 
Landa Series 8674 Ashley Way, Douglasville, Georgia, 30134   7,865    3,185 
Landa Series 8675 Ashley Way, Douglasville, Georgia, 30134   3,581    6,820 
Landa Series 8677 Ashley Way, Douglasville, Georgia, 30134   8,196    6,710 
Landa Series 8678 Ashley Way, Douglasville, Georgia, 30134   6,930    6,710 
Landa Series 8679 Ashley Way, Douglasville, Georgia, 30134   5,600    6,344 
Landa Series 8683 Ashley Way, Douglasville, Georgia, 30134   3,491    5,119 
Landa Series 843 Tramore Drive, Stockbridge, Georgia, 30281   9,521    5,430 
Landa Series 168 Brookview Drive, Riverdale, Georgia, 30274   962    - 
Landa Series 1701 Summerwoods Lane, Griffin, Georgia, 30224   -    3,037 
Landa Series 268 Brookview Drive, Riverdale, Georgia, 30274   -    - 
Landa Series 773 Villa Way, Jonesboro, Georgia, 30238   6,400    - 
Landa Series 1741 Park Lane, Griffin, Georgia, 30224   2,528    2,398 
Landa Series 10121 Morris Drive SW, Covington, Georgia, 30014   10,560    3,360 
Landa Series 10183 Starr Street SW, Covington, Georgia, 30014   8,329    2,776 
Landa Series 103 Starlake Drive, Jackson, Georgia, 30233   8,006    2,635 
Landa Series 10433 Candlelight Road, Jonesboro, Georgia, 30238   2,789    - 
Landa Series 110 Shenandoah Drive, Covington, Georgia, 30016   8,130    2,730 
Landa Series 111 Fir Drive, McDonough, Georgia, 30253   6,000    2,625 
Landa Series 112 Ridge Street, Locust Grove, Georgia, 30248   9,697    1,950 
Landa Series 11322 Michelle Way, Hampton, Georgia, 30228   8,416    2,889 
Landa Series 1147 Village Way, Stone Mountain, Georgia, 30088   9,600    3,203 
Landa Series 1160 Gable Terrace, Jonesboro, Georgia, 30236   10,939    3,587 
Landa Series 1201 Kilrush Drive, Mableton, Georgia, 30126   7,832    5,078 
Landa Series 124 Libby Lane, Jonesboro, Georgia, 30238   9,750    - 
Landa Series 1320 Winona Avenue, Griffin, Georgia, 30223   -    - 
Landa Series 137 Southern Shores Road, Jackson, Georgia, 30233   7,590    2,548 
Landa Series 138 Sandalwood Circle, Lawrenceville, Georgia, 30046   -    3,570 
Landa Series 140 High Ridge Road, Covington, Georgia, 30014   9,150    3,045 
Landa Series 146 Crystal Brook, Griffin, Georgia, 30223   8,545    2,756 
Landa Series 153 Cliffside Court, Riverdale, Georgia, 30274   1,200    2,100 
Landa Series 1666 West Poplar Street, Griffin, Georgia, 30224   7,422    2,474 
Landa Series 1689 Viceroy Way, Riverdale, Georgia, 30296   8,069    3,415 
Landa Series 181 Watercress Court, Stockbridge, Georgia, 30281   11,760    3,360 
Landa Series 188 Timberline Road, Jackson, Georgia, 30233   -    - 

 

10

 

 

Landa Series 189 Shenandoah Drive, Riverdale, Georgia, 30274   8,640    2,954 
Landa Series 195 Hunters Trace, Covington, Georgia, 30014   -    3,696 
Landa Series 196 Montego Circle, Riverdale, Georgia, 30274   -    2,924 
Landa Series 212 Fleeta Drive, Covington, Georgia, 30016   9,570    638 
Landa Series 217 Glenloch Court, Stockbridge, Georgia, 30281   -    3,715 
Landa Series 2264 Chestnut Hill Circle, Decatur, Georgia, 30032   -    - 
Landa Series 25 Pleasant Valley Road, McDonough, Georgia, 30253   10,529    3,528 
Landa Series 253 Marco Drive, Social Circle, Georgia, 30025   1,342    2,748 
Landa Series 258 Rocky Point Road, Covington, Georgia, 30014   -    3,360 
Landa Series 270 Mountain Lane, Covington, Georgia, 30016   10,650    3,465 
Landa Series 270 Pleasant Hills Drive, Covington, Georgia, 30016   10,568    3,579 
Landa Series 2813 Vicksburg Court, Decatur, Georgia, 30034   5,760    3,203 
Landa Series 2933 Coffer Drive, Ellenwood, Georgia, 30294   -    1,688 
Landa Series 30 High Ridge Road, Covington, Georgia, 30014   10,496    3,674 
Landa Series 30 Roosevelt Road, Covington, Georgia, 30016   8,745    1,788 
Landa Series 3011 Raintree Drive SE, Conyers, Georgia, 30094   6,015    - 
Landa Series 3043 Highway 81 S, Covington, Georgia, 30016   7,038    899 
Landa Series 313 Blue Heron Drive, Jonesboro, Georgia, 30238   10,350    3,300 
Landa Series 3202 Chippewa Drive, Rex, Georgia, 30273   -    - 
Landa Series 35 Clay Court, Covington, Georgia, 30016   10,704    3,568 
Landa Series 350 Cadiz Lane S, College Park, Georgia, 30349   8,375    1,675 
Landa Series 351 Wesley Park Drive, Jonesboro, Georgia, 30238   9,734    3,344 
Landa Series 43 Darwin Drive, Jonesboro, Georgia, 30238   -    - 
Landa Series 45 Blue Jay Drive, Covington, Georgia, 30016   2,483    3,674 
Landa Series 4702 Saint James Way, Decatur, Georgia, 30035   9,470    2,450 
Landa Series 4732 Pinedale Drive, Forest Park, Georgia, 30297   2,989    2,690 
Landa Series 5040 Huntshire Lane, Lilburn, Georgia, 30047   2,499    5,548 
Landa Series 513 Jarrett Court, McDonough, Georgia, 30253   -    3,358 
Landa Series 5143 Pinecrest Drive SW, Covington, Georgia, 30014   7,717    2,589 
Landa Series 540 Cowan Road, Covington, Georgia, 30016   10,712    3,515 
Landa Series 565 Mountainview Drive, Covington, Georgia, 30016   10,650    3,518 
Landa Series 5801 Strathmoor Manor Circle, Lithonia, Georgia, 30058   9,750    3,318 

 

11

 

 

Landa Series 6107 Shadow Glen Court, Covington, Georgia, 30014   7,140    2,586 
Landa Series 6113 Pine Glen Circle SW, Covington, Georgia, 30014   7,812    2,640 
Landa Series 615 Barshay Drive, Covington, Georgia, 30016   -    161 
Landa Series 6168 Wheat Street NE, Covington, Georgia, 30014   7,800    - 
Landa Series 6178 Green Acres Drive SW, Covington, Georgia, 30014   9,037    3,220 
Landa Series 643 Sycamore Drive, Jonesboro, Georgia, 30238   9,671    3,224 
Landa Series 65 Freedom Court, Covington, Georgia, 30016   9,870    3,385 
Landa Series 6635 Kimberly Mill Road, College Park, Georgia, 30349   -    - 
Landa Series 6653 Bedford Road, Rex, Georgia, 30273   9,600    3,098 
Landa Series 6762 Bent Creek Drive, Rex, Georgia, 30273   10,049    3,350 
Landa Series 709 Georgetown Court, Jonesboro, Georgia, 30236   12,495    3,570 
Landa Series 7107 Geiger Street NW, Covington, Georgia, 30014   5,750    2,415 
Landa Series 750 Georgetown Court, Jonesboro, Georgia, 30236   7,290    2,513 
Landa Series 752 Chestnut Drive, Jackson, Georgia, 30233   6,346    2,027 
Landa Series 7781 Mountain Creek Way, Douglasville, Georgia, 30134   1,725    - 
Landa Series 7950 Woodlake Drive, Riverdale, Georgia, 30274   8,667    2,882 
Landa Series 80 High Ridge Road, Covington, Georgia, 30014   -    1,810 
Landa Series 808 Hillandale Lane, Lithonia, Georgia, 30058   -    3,389 
Landa Series 8110 Devonshire Drive, Jonesboro, Georgia, 30238   9,115    3,407 
Landa Series 8121 Spillers Drive SW, Covington, Georgia, 30014   1,628    2,688 
Landa Series 8233 Creekline Court, Riverdale, Georgia, 30274   1,750    700 
Landa Series 85 Kirkland Court, Covington, Georgia, 30016   -    - 
Landa Series 85 Thorn Thicket Way, Rockmart, Georgia, 30153   8,034    2,772 
Landa Series 8855 Rugby Court, Jonesboro, Georgia, 30238   7,120    3,094 
Landa Series 9434 Cedar Creek Place, Douglasville, Georgia, 30135   9,608    3,150 
Landa Series 9597 Pintail Trail, Jonesboro, Georgia, 30238   7,200    3,906 
Landa Series 20 Chimney Smoke Drive, Stockbridge, Georgia, 30281   -    1,835 
Landa Series 2425 Cornell Circle, McDonough, Georgia, 30253   13,970    3,096 
Landa Series 3667 Patti Parkway, Decatur, Georgia, 30034   13,200    2,839 
Landa Series 412 Kendall Lane, McDonough, Georgia, 30253   9,300    - 
Landa Series 45 Laurel Way, Covington, Georgia, 30016   -    - 
Landa Series 5411 Rocky Pine Drive, Lithonia, Georgia, 30038   -    2,119 
Landa Series 550 Cowan Road, Covington, Georgia, 30016   3,190    2,094 
Landa Series 5581 Fox Glen Circle, Lithonia, Georgia, 30038   16,722    3,229 
Landa Series 6404 Walnut Way, Union City, Georgia, 30291   8,931    2,937 
Landa Series 107 Oakwood Circle, Griffin, Georgia, 30223   9,585    1,005 
Landa Series 1007 Leeward Way, Jonesboro, Georgia, 30238   11,040    117 
Landa Series 1000 Fox Valley Trail, Stone Mountain, Georgia, 30088   13,598    - 
Landa Series 105 Anne Street, Hampton, Georgia, 30228   -    - 
Landa Series 11447 S Grove Drive, Hampton, Georgia, 30228   -    - 
Landa Series 114 Starlake Drive, Jackson, Georgia, 30233   7,628    - 
Landa Series 120 Rosewood Drive, McDonough, Georgia, 30253   11,328    - 
Landa Series 12 Mintz Street, Griffin, Georgia, 30223   9,793    - 
Landa Series 1443 Pebble Ridge Lane, Hampton, Georgia, 30228   8,294    - 
Landa Series 1485 Bola Court, Jonesboro, Georgia, 30238   10,451    - 
Landa Series 157 Wells Road, Jenkinsburg, Georgia, 30234   6,193    - 
Landa Series 1683 Spoonbill Road, Hampton, Georgia, 30238   9,150    - 
Landa Series 1903 Old Concord Drive Southeast, Covington, Georgia, 30016   3,100    - 
Landa Series 195 Branchwood Drive, Covington, Georgia, 30016   1,759    - 
Landa Series 204 North Main Court, Stockbridge, Georgia, 30281   9,408    - 
Landa Series 2443 Hodges Farm Road, Mansfield, Georgia, 30055   2,688    - 
Landa Series 440 Freestone Drive, Newnan, Georgia, 30265   9,765    - 
Landa Series 497 Georgia Highway 212, Covington, Georgia, 30016   7,560    - 
Landa Series 524 Sawmill Road, Hampton, Georgia, 30228   9,766    - 
Landa Series 5329 Shirewick Lane, Lithonia, Georgia, 30058   12,884    - 
Landa Series 55 Myrtle Grove Lane, Covington, Georgia, 30014   10,128    - 
Landa Series 5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058   3,066    - 
Landa Series 6386 Forester Way, Lithonia, Georgia, 30038   180    - 
Landa Series 6710 Sunset Hills Boulevard, Rex, Georgia, 30273   7,246    - 
Landa Series 70 Shenandoah Lane, Covington, Georgia, 30016   10,414    - 
Landa Series 800 Mills Drive, Covington, Georgia, 30016   -    - 
Landa Series 9020 Sterling Ridge Lane, Jonesboro, Georgia, 30238   10,410    - 
Landa Series 9150 Spillers Drive SW, Covington, Georgia, 30014   8,400    - 
Landa Series 9409 Forest Knoll Drive, Jonesboro, Georgia, 30238   9,600    - 
Landa Series 1445 Maple Valley Court, Union City, Georgia, 30291   7,526    - 
Landa Series 8658 Ashley Way, Douglasville, Georgia, 30134   1,386    - 
Landa Series 8667 Ashley Way, Douglasville, Georgia, 30134   6,635    - 
Landa Series 8671 Ashley Way, Douglasville, Georgia, 30134   4,600    - 
Landa Series 8691 Ashley Way, Douglasville, Georgia, 30134   7,875    - 
Landa Series 8697 Ashley Way, Douglasville, Georgia, 30134   7,245    - 
Landa Series 141 Longstreet Circle, Oxford, Georgia, 30054   4,075    - 
Landa Series 2962 Hunt Street, Jacksonville, Florida, 32254   2,970    - 
Landa Series 5066 Greenway Drive, Jacksonville, Florida, 32244   -    - 
Landa Series 8152 Arble Drive, Jacksonville, Florida, 32211   11,067    - 
Revenue - Series  $1,086,116   $457,852 

 

Operating Expenses

 

The Operating Expenses incurred by each Series prior to such Series acquiring title to its underlying Property from Landa Properties are paid by the Manager. For more information about the Operating Expenses of the Series and the Properties, please see “Description of our Business – Operating Expenses” of our Offering Circular, which can be found here and is incorporated herein by reference.

 

Each Series is responsible for its own Operating Expenses after acquiring title to its underlying Property. If the Operating Expenses exceed the amount of revenues generated from a Series and cannot be covered by any Reserves of such Series, the Manager may (a) pay such Operating Expenses and seek reimbursement and/or (b) loan the amount of the Operating Expenses to the applicable Series and be entitled to reimbursement of such amount from future revenues generated by such Series. In the case that the Manager provides a loan to a Series, the Series will be obligated to pay interest on that loan at a rate to be determined solely by the Manager, but which will be no greater than 7%.

 

12

 

 

For the six months ended June 30, 2024 and June 30, 2023, the Series in the aggregate incurred $2,859,903 and $922,902, respectively, in Operating Expenses (on a total combined basis). The increase in expenses is primarily due to the addition of new Series.

 

The following table summarizes the Operating Expenses by category:

 

   For the six months ended
June 30,
 
Series  2024   2023 
Management fee  $79,784   $36,273 
Repairs & maintenance   226,610    104,816 
HOA fee   2,043    11,143 
Insurance expense   30,157    16,676 
Real estate taxes   151,832    72,524 
Depreciation expense   614,808    201,981 
Interest expense   1,754,669    479,489 
Total Operating Expenses  $2,859,903   $922,902 

 

The following table summarizes the Operating Expenses for each Series:

 

   For the six months ended
June 30,
 
Series  2024   2023 
Landa Series 115 Sardis Street, Barnesville, Georgia, 30204  $-   $3,866 
Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297   5,149    3,799 
Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224   154    5,340 
Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294   -    17,335 
Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224   -    3,758 
Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224   6,599    5,189 
Landa Series 1703 Summerwoods Lane, Griffin, Georgia, 30224   10,328    8,963 
Landa Series 1712 Summerwoods Lane, Griffin, Georgia, 30224   11,483    5,009 
Landa Series 1743 Summerwoods Lane, Griffin, Georgia, 30224   3,215    6,175 
Landa Series 1750 Summerwoods Lane, Griffin, Georgia, 30224   7,601    5,811 
Landa Series 4267 High Park Lane, East Point, Georgia, 30344   11,028    7,974 
Landa Series 4474 Highwood Park Drive, East Point, Georgia, 30344   10,544    7,332 
Landa Series 8569 Creekwood Way, Jonesboro, Georgia, 30238   9,167    4,072 
Landa Series 9439 Lakeview Road, Union City, Georgia, 30291   12,008    8,601 
Landa Series 10167 Port Royal Court, Jonesboro, Georgia, 30238   7,691    5,649 
Landa Series 1246 Elgin Way, Riverdale, Georgia, 30296   9,006    6,656 
Landa Series 1910 Grove Way, Hampton, Georgia, 30228   9,290    5,888 
Landa Series 593 Country Lane Drive, Jonesboro, Georgia, 30238   6,978    5,260 
Landa Series 6436 Stone Terrace, Morrow, Georgia, 30260   5,219    4,752 
Landa Series 6440 Woodstone Terrace, Morrow, Georgia, 30260   12,920    3,874 
Landa Series 6848 Sandy Creek Drive, Riverdale, Georgia, 30274   5,966    5,518 
Landa Series 687 Utoy Court, Jonesboro, Georgia, 30238   8,509    7,845 
Landa Series 729 Winter Lane, Jonesboro, Georgia, 30238   7,475    5,450 
Landa Series 7349 Exeter Court, Riverdale, Georgia, 30296   7,354    5,599 
Landa Series 8645 Embrey Drive, Jonesboro, Georgia, 30236   8,724    6,464 
Landa Series 8780 Churchill Place, Jonesboro, Georgia, 30238   14,666    10,094 
Landa Series 8796 Parliament Place, Jonesboro, Georgia, 30238   9,332    5,745 
Landa Series 8641 Ashley Way, Douglasville, Georgia, 30134   9,111    6,588 
Landa Series 8651 Ashley Way, Douglasville, Georgia, 30134   9,589    6,921 
Landa Series 8652 Ashley Way, Douglasville, Georgia, 30134   7,815    5,840 
Landa Series 8653 Ashley Way, Douglasville, Georgia, 30134   8,315    5,392 
Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134   8,423    6,127 
Landa Series 8655 Ashley Way, Douglasville, Georgia, 30134   7,262    5,634 
Landa Series 8659 Ashley Way, Douglasville, Georgia, 30134   8,247    6,215 
Landa Series 8662 Ashley Way, Douglasville, Georgia, 30134   8,290    6,135 
Landa Series 8668 Ashley Way, Douglasville, Georgia, 30134   9,316    6,882 
Landa Series 8670 Ashley Way, Douglasville, Georgia, 30134   9,450    6,766 
Landa Series 8674 Ashley Way, Douglasville, Georgia, 30134   9,050    6,511 
Landa Series 8675 Ashley Way, Douglasville, Georgia, 30134   8,116    6,166 
Landa Series 8677 Ashley Way, Douglasville, Georgia, 30134   9,216    5,718 
Landa Series 8678 Ashley Way, Douglasville, Georgia, 30134   9,982    7,078 
Landa Series 8679 Ashley Way, Douglasville, Georgia, 30134   9,405    6,360 
Landa Series 8683 Ashley Way, Douglasville, Georgia, 30134   10,263    5,623 
Landa Series 843 Tramore Drive, Stockbridge, Georgia, 30281   17,845    3,539 
Landa Series 168 Brookview Drive, Riverdale, Georgia, 30274   6,956    2,631 
Landa Series 1701 Summerwoods Lane, Griffin, Georgia, 30224   7,712    7,766 
Landa Series 268 Brookview Drive, Riverdale, Georgia, 30274   11,422    5,771 
Landa Series 773 Villa Way, Jonesboro, Georgia, 30238   14,174    2,480 
Landa Series 1741 Park Lane, Griffin, Georgia, 30224   12,313    6,979 
Landa Series 10121 Morris Drive SW, Covington, Georgia, 30014   19,018    6,076 
Landa Series 10183 Starr Street SW, Covington, Georgia, 30014   20,330    6,657 
Landa Series 103 Starlake Drive, Jackson, Georgia, 30233   20,472    5,937 
Landa Series 10433 Candlelight Road, Jonesboro, Georgia, 30238   22,726    10,009 
Landa Series 110 Shenandoah Drive, Covington, Georgia, 30016   21,443    7,561 
Landa Series 111 Fir Drive, McDonough, Georgia, 30253   15,526    5,679 
Landa Series 112 Ridge Street, Locust Grove, Georgia, 30248   21,751    7,145 
Landa Series 11322 Michelle Way, Hampton, Georgia, 30228   16,686    5,854 
Landa Series 1147 Village Way, Stone Mountain, Georgia, 30088   19,367    7,220 
Landa Series 1160 Gable Terrace, Jonesboro, Georgia, 30236   23,013    7,573 
Landa Series 1201 Kilrush Drive, Mableton, Georgia, 30126   36,039    19,502 
Landa Series 124 Libby Lane, Jonesboro, Georgia, 30238   20,577    5,903 
Landa Series 1320 Winona Avenue, Griffin, Georgia, 30223   13,711    4,512 
Landa Series 137 Southern Shores Road, Jackson, Georgia, 30233   16,440    5,797 
Landa Series 138 Sandalwood Circle, Lawrenceville, Georgia, 30046   19,242    6,455 
Landa Series 140 High Ridge Road, Covington, Georgia, 30014   22,490    6,520 
Landa Series 146 Crystal Brook, Griffin, Georgia, 30223   15,629    5,338 
Landa Series 153 Cliffside Court, Riverdale, Georgia, 30274   11,421    3,912 
Landa Series 1666 West Poplar Street, Griffin, Georgia, 30224   21,925    6,644 
Landa Series 1689 Viceroy Way, Riverdale, Georgia, 30296   24,478    7,312 
Landa Series 181 Watercress Court, Stockbridge, Georgia, 30281   18,329    6,084 
Landa Series 188 Timberline Road, Jackson, Georgia, 30233   9,374    2,906 

 

13

 

 

Landa Series 189 Shenandoah Drive, Riverdale, Georgia, 30274   17,802    5,891 
Landa Series 195 Hunters Trace, Covington, Georgia, 30014   18,965    7,150 
Landa Series 196 Montego Circle, Riverdale, Georgia, 30274   17,970    7,330 
Landa Series 212 Fleeta Drive, Covington, Georgia, 30016   17,180    5,655 
Landa Series 217 Glenloch Court, Stockbridge, Georgia, 30281   22,013    8,019 
Landa Series 2264 Chestnut Hill Circle, Decatur, Georgia, 30032   25,405    8,827 
Landa Series 25 Pleasant Valley Road, McDonough, Georgia, 30253   23,479    10,682 
Landa Series 253 Marco Drive, Social Circle, Georgia, 30025   15,657    5,484 
Landa Series 258 Rocky Point Road, Covington, Georgia, 30014   21,408    7,299 
Landa Series 270 Mountain Lane, Covington, Georgia, 30016   19,720    7,117 
Landa Series 270 Pleasant Hills Drive, Covington, Georgia, 30016   20,885    6,853 
Landa Series 2813 Vicksburg Court, Decatur, Georgia, 30034   22,935    8,165 
Landa Series 2933 Coffer Drive, Ellenwood, Georgia, 30294   19,093    6,493 
Landa Series 30 High Ridge Road, Covington, Georgia, 30014   21,300    7,182 
Landa Series 30 Roosevelt Road, Covington, Georgia, 30016   19,845    6,671 
Landa Series 3011 Raintree Drive SE, Conyers, Georgia, 30094   21,879    7,275 
Landa Series 3043 Highway 81 S, Covington, Georgia, 30016   18,901    12,558 
Landa Series 313 Blue Heron Drive, Jonesboro, Georgia, 30238   19,601    6,996 
Landa Series 3202 Chippewa Drive, Rex, Georgia, 30273   18,390    6,382 
Landa Series 35 Clay Court, Covington, Georgia, 30016   19,965    7,191 
Landa Series 350 Cadiz Lane S, College Park, Georgia, 30349   25,697    6,410 
Landa Series 351 Wesley Park Drive, Jonesboro, Georgia, 30238   19,495    7,753 
Landa Series 43 Darwin Drive, Jonesboro, Georgia, 30238   16,737    5,776 
Landa Series 45 Blue Jay Drive, Covington, Georgia, 30016   25,060    9,405 
Landa Series 4702 Saint James Way, Decatur, Georgia, 30035   21,039    11,392 
Landa Series 4732 Pinedale Drive, Forest Park, Georgia, 30297   14,007    5,437 
Landa Series 5040 Huntshire Lane, Lilburn, Georgia, 30047   36,212    11,896 
Landa Series 513 Jarrett Court, McDonough, Georgia, 30253   21,147    10,229 
Landa Series 5143 Pinecrest Drive SW, Covington, Georgia, 30014   14,480    5,324 
Landa Series 540 Cowan Road, Covington, Georgia, 30016   20,367    7,176 
Landa Series 565 Mountainview Drive, Covington, Georgia, 30016   19,536    7,221 
Landa Series 5801 Strathmoor Manor Circle, Lithonia, Georgia, 3005   18,627    7,337 

 

14

 

 

Landa Series 6107 Shadow Glen Court, Covington, Georgia, 30014   13,658    5,031 
Landa Series 6113 Pine Glen Circle SW, Covington, Georgia, 30014   31,809    10,282 
Landa Series 615 Barshay Drive, Covington, Georgia, 30016   18,610    6,498 
Landa Series 6168 Wheat Street NE, Covington, Georgia, 30014   13,155    4,052 
Landa Series 6178 Green Acres Drive SW, Covington, Georgia, 30014   14,531    5,333 
Landa Series 643 Sycamore Drive, Jonesboro, Georgia, 30238   19,456    6,588 
Landa Series 65 Freedom Court, Covington, Georgia, 30016   18,948    6,594 
Landa Series 6635 Kimberly Mill Road, College Park, Georgia, 30349   21,294    7,197 
Landa Series 6653 Bedford Road, Rex, Georgia, 30273   18,844    6,769 
Landa Series 6762 Bent Creek Drive, Rex, Georgia, 30273   19,658    7,727 
Landa Series 709 Georgetown Court, Jonesboro, Georgia, 30236   17,285    6,617 
Landa Series 7107 Geiger Street NW, Covington, Georgia, 30014   11,178    3,988 
Landa Series 750 Georgetown Court, Jonesboro, Georgia, 30236   16,313    5,661 
Landa Series 752 Chestnut Drive, Jackson, Georgia, 30233   15,147    5,984 
Landa Series 7781 Mountain Creek Way, Douglasville, Georgia, 30134   21,844    7,237 
Landa Series 7950 Woodlake Drive, Riverdale, Georgia, 30274   16,787    5,763 
Landa Series 80 High Ridge Road, Covington, Georgia, 30014   21,004    9,821 
Landa Series 808 Hillandale Lane, Lithonia, Georgia, 30058   19,122    8,416 
Landa Series 8110 Devonshire Drive, Jonesboro, Georgia, 30238   12,894    5,040 
Landa Series 8121 Spillers Drive SW, Covington, Georgia, 30014   14,526    5,261 
Landa Series 8233 Creekline Court, Riverdale, Georgia, 30274   18,435    6,550 
Landa Series 85 Kirkland Court, Covington, Georgia, 30016   21,259    7,738 
Landa Series 85 Thorn Thicket Way, Rockmart, Georgia, 30153   19,511    6,734 
Landa Series 8855 Rugby Court, Jonesboro, Georgia, 30238   14,935    5,185 
Landa Series 9434 Cedar Creek Place, Douglasville, Georgia, 30135   24,241    7,787 
Landa Series 9597 Pintail Trail, Jonesboro, Georgia, 30238   21,277    11,362 
Landa Series 20 Chimney Smoke Drive, Stockbridge, Georgia, 30281   21,043    4,914 
Landa Series 2425 Cornell Circle, McDonough, Georgia, 30253   23,123    5,735 
Landa Series 3667 Patti Parkway, Decatur, Georgia, 30034   29,060    6,467 
Landa Series 412 Kendall Lane, McDonough, Georgia, 30253   22,366    6,237 
Landa Series 45 Laurel Way, Covington, Georgia, 30016   20,035    4,618 
Landa Series 5411 Rocky Pine Drive, Lithonia, Georgia, 30038   19,754    5,145 
Landa Series 550 Cowan Road, Covington, Georgia, 30016   22,142    4,447 
Landa Series 5581 Fox Glen Circle, Lithonia, Georgia, 30038   30,850    7,562 
Landa Series 6404 Walnut Way, Union City, Georgia, 30291   17,739    4,842 
Landa Series 107 Oakwood Circle, Griffin, Georgia, 30223   12,261    1,234 
Landa Series 1007 Leeward Way, Jonesboro, Georgia, 30238   16,743    174 
Landa Series 1000 Fox Valley Trail, Stone Mountain, Georgia, 30088   21,191    - 
Landa Series 105 Anne Street, Hampton, Georgia, 30228   14,262    - 
Landa Series 11447 S Grove Drive, Hampton, Georgia, 30228   15,446    - 
Landa Series 114 Starlake Drive, Jackson, Georgia, 30233   16,273    - 
Landa Series 120 Rosewood Drive, McDonough, Georgia, 30253   18,874    - 
Landa Series 12 Mintz Street, Griffin, Georgia, 30223   17,356    - 
Landa Series 1443 Pebble Ridge Lane, Hampton, Georgia, 30228   25,020    - 
Landa Series 1485 Bola Court, Jonesboro, Georgia, 30238   16,399    - 
Landa Series 157 Wells Road, Jenkinsburg, Georgia, 30234   19,396    - 
Landa Series 1683 Spoonbill Road, Hampton, Georgia, 30238   18,733    - 
Landa Series 1903 Old Concord Drive Southeast, Covington, Georgia, 30016   18,048    - 
Landa Series 195 Branchwood Drive, Covington, Georgia, 30016   19,879    - 
Landa Series 204 North Main Court, Stockbridge, Georgia, 30281   14,948    - 
Landa Series 2443 Hodges Farm Road, Mansfield, Georgia, 30055   17,902    - 
Landa Series 440 Freestone Drive, Newnan, Georgia, 30265   18,896    - 
Landa Series 497 Georgia Highway 212, Covington, Georgia, 30016   16,241    - 
Landa Series 524 Sawmill Road, Hampton, Georgia, 30228   19,052    - 
Landa Series 5329 Shirewick Lane, Lithonia, Georgia, 30058   20,915    - 
Landa Series 55 Myrtle Grove Lane, Covington, Georgia, 30014   18,117    - 
Landa Series 5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058   16,467    - 
Landa Series 6386 Forester Way, Lithonia, Georgia, 30038   17,558    - 
Landa Series 6710 Sunset Hills Boulevard, Rex, Georgia, 30273   15,572    - 
Landa Series 70 Shenandoah Lane, Covington, Georgia, 30016   21,471    - 
Landa Series 800 Mills Drive, Covington, Georgia, 30016   21,348    - 
Landa Series 9020 Sterling Ridge Lane, Jonesboro, Georgia, 30238   15,207    - 
Landa Series 9150 Spillers Drive SW, Covington, Georgia, 30014   15,755    - 
Landa Series 9409 Forest Knoll Drive, Jonesboro, Georgia, 30238   19,137    - 
Landa Series 1445 Maple Valley Court, Union City, Georgia, 30291   8,669    - 
Landa Series 8658 Ashley Way, Douglasville, Georgia, 30134   17,889    - 
Landa Series 8667 Ashley Way, Douglasville, Georgia, 30134   11,643    - 
Landa Series 8671 Ashley Way, Douglasville, Georgia, 30134   17,317    - 
Landa Series 8691 Ashley Way, Douglasville, Georgia, 30134   14,132    - 
Landa Series 8697 Ashley Way, Douglasville, Georgia, 30134   13,865    - 
Landa Series 141 Longstreet Circle, Oxford, Georgia, 30054   25,911    - 
Landa Series 2962 Hunt Street, Jacksonville, Florida, 32254   9,799    - 
Landa Series 5066 Greenway Drive, Jacksonville, Florida, 32244   21,181    - 
Landa Series 8152 Arble Drive, Jacksonville, Florida, 32211   21,735    - 
Operating Expenses - Series  $2,859,903   $922,902 

 

15

 

 

 

1.Operating expense shown through March 30, 2023, in connection with the sale of the Property underlying Landa Series 115 Sardis Street, located at 115 Sardis Street, Barnesville, GA 30204.

2.Operating expense shown through May 31, 2023, in connection with the sale of the Property.
3.Operating expense shown through June 6, 2023, in connection with the sale of the Property underlying Landa Series 2505 Oak Circle, located at 2505 Oak Circle, Ellenwood, GA 30294.
4.Operating expense shown through April 14, 2023, in connection with the sale of the Property underlying Landa Series 271 Timber Wolf Trail, located at 271 Timber Wolf Trail, Griffin, GA 30224.
5.The series commenced operations on April 28, 2023.
6.The Series commenced operations on June 29, 2023.
7.The Series commenced operations on June 8, 2023.
8.The Series commenced operations on May 19, 2023.
9.The Series commenced operations on April 4, 2023.

 

Gain/Loss on Sale

 

In connection with the sale of properties, the following table summarizes the Property underlying the Series:

 

Series  Property  Date of sale
Landa Series 29 Holly Grove Road  29 Holly Grove Road, Griffin, Georgia, 30224  June 14, 2024
Landa Series 2962 Hunt Street  2962 Hunt Street, Jacksonville, Florida, 32254  February 29, 2024

 

For the six months ended June 30, 2024 and June 30, 2023, the Series in the aggregate recognized a gain on sale of real estate of $15,201 and $62,013. 

 

16

 

 

The following table summarizes the gain/(loss) on sale for each Series:

 

   For the six months ended
June 30,
 
Series  2024   2023 
Landa Series 115 Sardis Street, Barnesville, Georgia, 30204  $-   $32,421 
Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297   -    - 
Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224   -    (8,208) 
Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294   -    46,645 
Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224   -    (8,845) 
Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224   31,872    - 
Landa Series 1703 Summerwoods Lane, Griffin, Georgia, 30224   -    - 
Landa Series 1712 Summerwoods Lane, Griffin, Georgia, 30224   -    - 
Landa Series 1743 Summerwoods Lane, Griffin, Georgia, 30224   -    - 
Landa Series 1750 Summerwoods Lane, Griffin, Georgia, 30224   -    - 
Landa Series 4267 High Park Lane, East Point, Georgia, 30344   -    - 
Landa Series 4474 Highwood Park Drive, East Point, Georgia, 30344   -    - 
Landa Series 8569 Creekwood Way, Jonesboro, Georgia, 30238   -    - 
Landa Series 9439 Lakeview Road, Union City, Georgia, 30291   -    - 
Landa Series 10167 Port Royal Court, Jonesboro, Georgia, 30238   -    - 
Landa Series 1246 Elgin Way, Riverdale, Georgia, 30296   -    - 
Landa Series 1910 Grove Way, Hampton, Georgia, 30228   -    - 
Landa Series 593 Country Lane Drive, Jonesboro, Georgia, 30238   -    - 
Landa Series 6436 Stone Terrace, Morrow, Georgia, 30260   -    - 
Landa Series 6440 Woodstone Terrace, Morrow, Georgia, 30260   -    - 
Landa Series 6848 Sandy Creek Drive, Riverdale, Georgia, 30274   -    - 
Landa Series 687 Utoy Court, Jonesboro, Georgia, 30238   -    - 
Landa Series 729 Winter Lane, Jonesboro, Georgia, 30238   -    - 
Landa Series 7349 Exeter Court, Riverdale, Georgia, 30296   -    - 
Landa Series 8645 Embrey Drive, Jonesboro, Georgia, 30236   -    - 
Landa Series 8780 Churchill Place, Jonesboro, Georgia, 30238   -    - 
Landa Series 8796 Parliament Place, Jonesboro, Georgia, 30238   -    - 
Landa Series 8641 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8651 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8652 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8653 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8655 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8659 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8662 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8668 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8670 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8674 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8675 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8677 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8678 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8679 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8683 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 843 Tramore Drive, Stockbridge, Georgia, 30281   -    - 
Landa Series 168 Brookview Drive, Riverdale, Georgia, 30274   -    - 
Landa Series 1701 Summerwoods Lane, Griffin, Georgia, 30224   -    - 
Landa Series 268 Brookview Drive, Riverdale, Georgia, 30274   -    - 
Landa Series 773 Villa Way, Jonesboro, Georgia, 30238   -    - 
Landa Series 1741 Park Lane, Griffin, Georgia, 30224   -    - 
Landa Series 10121 Morris Drive SW, Covington, Georgia, 30014   -    - 
Landa Series 10183 Starr Street SW, Covington, Georgia, 30014   -    - 
Landa Series 103 Starlake Drive, Jackson, Georgia, 30233   -    - 
Landa Series 10433 Candlelight Road, Jonesboro, Georgia, 30238   -    - 
Landa Series 110 Shenandoah Drive, Covington, Georgia, 30016   -    - 
Landa Series 111 Fir Drive, McDonough, Georgia, 30253   -    - 
Landa Series 112 Ridge Street, Locust Grove, Georgia, 30248   -    - 
Landa Series 11322 Michelle Way, Hampton, Georgia, 30228   -    - 
Landa Series 1147 Village Way, Stone Mountain, Georgia, 30088   -    - 
Landa Series 1160 Gable Terrace, Jonesboro, Georgia, 30236   -    - 
Landa Series 1201 Kilrush Drive, Mableton, Georgia, 30126   -    - 
Landa Series 124 Libby Lane, Jonesboro, Georgia, 30238   -    - 
Landa Series 1320 Winona Avenue, Griffin, Georgia, 30223   -    - 
Landa Series 137 Southern Shores Road, Jackson, Georgia, 30233   -    - 
Landa Series 138 Sandalwood Circle, Lawrenceville, Georgia, 30046   -    - 
Landa Series 140 High Ridge Road, Covington, Georgia, 30014   -    - 
Landa Series 146 Crystal Brook, Griffin, Georgia, 30223   -    - 
Landa Series 153 Cliffside Court, Riverdale, Georgia, 30274   -    - 
Landa Series 1666 West Poplar Street, Griffin, Georgia, 30224   -    - 
Landa Series 1689 Viceroy Way, Riverdale, Georgia, 30296   -    - 
Landa Series 181 Watercress Court, Stockbridge, Georgia, 30281   -    - 
Landa Series 188 Timberline Road, Jackson, Georgia, 30233   -    - 

 

17

 

 

Landa Series 189 Shenandoah Drive, Riverdale, Georgia, 30274   -    - 
Landa Series 195 Hunters Trace, Covington, Georgia, 30014   -    - 
Landa Series 196 Montego Circle, Riverdale, Georgia, 30274   -    - 
Landa Series 212 Fleeta Drive, Covington, Georgia, 30016   -    - 
Landa Series 217 Glenloch Court, Stockbridge, Georgia, 30281   -    - 
Landa Series 2264 Chestnut Hill Circle, Decatur, Georgia, 30032   -    - 
Landa Series 25 Pleasant Valley Road, McDonough, Georgia, 30253   -    - 
Landa Series 253 Marco Drive, Social Circle, Georgia, 30025   -    - 
Landa Series 258 Rocky Point Road, Covington, Georgia, 30014   -    - 
Landa Series 270 Mountain Lane, Covington, Georgia, 30016   -    - 
Landa Series 270 Pleasant Hills Drive, Covington, Georgia, 30016   -    - 
Landa Series 2813 Vicksburg Court, Decatur, Georgia, 30034   -    - 
Landa Series 2933 Coffer Drive, Ellenwood, Georgia, 30294   -    - 
Landa Series 30 High Ridge Road, Covington, Georgia, 30014   -    - 
Landa Series 30 Roosevelt Road, Covington, Georgia, 30016   -    - 
Landa Series 3011 Raintree Drive SE, Conyers, Georgia, 30094   -    - 
Landa Series 3043 Highway 81 S, Covington, Georgia, 30016   -    - 
Landa Series 313 Blue Heron Drive, Jonesboro, Georgia, 30238   -    - 
Landa Series 3202 Chippewa Drive, Rex, Georgia, 30273   -    - 
Landa Series 35 Clay Court, Covington, Georgia, 30016   -    - 
Landa Series 350 Cadiz Lane S, College Park, Georgia, 30349   -    - 
Landa Series 351 Wesley Park Drive, Jonesboro, Georgia, 30238   -    - 
Landa Series 43 Darwin Drive, Jonesboro, Georgia, 30238   -    - 
Landa Series 45 Blue Jay Drive, Covington, Georgia, 30016   -    - 
Landa Series 4702 Saint James Way, Decatur, Georgia, 30035   -    - 
Landa Series 4732 Pinedale Drive, Forest Park, Georgia, 30297   -    - 
Landa Series 5040 Huntshire Lane, Lilburn, Georgia, 30047   -    - 
Landa Series 513 Jarrett Court, McDonough, Georgia, 30253   -    - 
Landa Series 5143 Pinecrest Drive SW, Covington, Georgia, 30014   -    - 
Landa Series 540 Cowan Road, Covington, Georgia, 30016   -    - 
Landa Series 565 Mountainview Drive, Covington, Georgia, 30016   -    - 
Landa Series 5801 Strathmoor Manor Circle, Lithonia, Georgia, 3005   -    - 

 

18

 

 

Landa Series 6107 Shadow Glen Court, Covington, Georgia, 30014   -    - 
Landa Series 6113 Pine Glen Circle SW, Covington, Georgia, 30014   -    - 
Landa Series 615 Barshay Drive, Covington, Georgia, 30016   -    - 
Landa Series 6168 Wheat Street NE, Covington, Georgia, 30014   -    - 
Landa Series 6178 Green Acres Drive SW, Covington, Georgia, 30014   -    - 
Landa Series 643 Sycamore Drive, Jonesboro, Georgia, 30238   -    - 
Landa Series 65 Freedom Court, Covington, Georgia, 30016   -    - 
Landa Series 6635 Kimberly Mill Road, College Park, Georgia, 30349   -    - 
Landa Series 6653 Bedford Road, Rex, Georgia, 30273   -    - 
Landa Series 6762 Bent Creek Drive, Rex, Georgia, 30273   -    - 
Landa Series 709 Georgetown Court, Jonesboro, Georgia, 30236   -    - 
Landa Series 7107 Geiger Street NW, Covington, Georgia, 30014   -    - 
Landa Series 750 Georgetown Court, Jonesboro, Georgia, 30236   -    - 
Landa Series 752 Chestnut Drive, Jackson, Georgia, 30233   -    - 
Landa Series 7781 Mountain Creek Way, Douglasville, Georgia, 30134   -    - 
Landa Series 7950 Woodlake Drive, Riverdale, Georgia, 30274   -    - 
Landa Series 80 High Ridge Road, Covington, Georgia, 30014   -    - 
Landa Series 808 Hillandale Lane, Lithonia, Georgia, 30058   -    - 
Landa Series 8110 Devonshire Drive, Jonesboro, Georgia, 30238   -    - 
Landa Series 8121 Spillers Drive SW, Covington, Georgia, 30014   -    - 
Landa Series 8233 Creekline Court, Riverdale, Georgia, 30274   -    - 
Landa Series 85 Kirkland Court, Covington, Georgia, 30016   -    - 
Landa Series 85 Thorn Thicket Way, Rockmart, Georgia, 30153   -    - 
Landa Series 8855 Rugby Court, Jonesboro, Georgia, 30238   -    - 
Landa Series 9434 Cedar Creek Place, Douglasville, Georgia, 30135   -    - 
Landa Series 9597 Pintail Trail, Jonesboro, Georgia, 30238   -    - 
Landa Series 20 Chimney Smoke Drive, Stockbridge, Georgia, 30281   -    - 
Landa Series 2425 Cornell Circle, McDonough, Georgia, 30253   -    - 
Landa Series 3667 Patti Parkway, Decatur, Georgia, 30034   -    - 
Landa Series 412 Kendall Lane, McDonough, Georgia, 30253   -    - 
Landa Series 45 Laurel Way, Covington, Georgia, 30016   -    - 
Landa Series 5411 Rocky Pine Drive, Lithonia, Georgia, 30038   -    - 
Landa Series 550 Cowan Road, Covington, Georgia, 30016   -    - 
Landa Series 5581 Fox Glen Circle, Lithonia, Georgia, 30038   -    - 
Landa Series 6404 Walnut Way, Union City, Georgia, 30291   -    - 
Landa Series 107 Oakwood Circle, Griffin, Georgia, 30223   -    - 
Landa Series 1007 Leeward Way, Jonesboro, Georgia, 30238   -    - 
Landa Series 1000 Fox Valley Trail, Stone Mountain, Georgia, 30088   -    - 
Landa Series 105 Anne Street, Hampton, Georgia, 30228   -    - 
Landa Series 11447 S Grove Drive, Hampton, Georgia, 30228   -    - 
Landa Series 114 Starlake Drive, Jackson, Georgia, 30233   -    - 
Landa Series 120 Rosewood Drive, McDonough, Georgia, 30253   -    - 
Landa Series 12 Mintz Street, Griffin, Georgia, 30223   -    - 
Landa Series 1443 Pebble Ridge Lane, Hampton, Georgia, 30228   -    - 
Landa Series 1485 Bola Court, Jonesboro, Georgia, 30238   -    - 
Landa Series 157 Wells Road, Jenkinsburg, Georgia, 30234   -    - 
Landa Series 1683 Spoonbill Road, Hampton, Georgia, 30238   -    - 
Landa Series 1903 Old Concord Drive Southeast, Covington, Georgia, 30016   -    - 
Landa Series 195 Branchwood Drive, Covington, Georgia, 30016   -    - 
Landa Series 204 North Main Court, Stockbridge, Georgia, 30281   -    - 
Landa Series 2443 Hodges Farm Road, Mansfield, Georgia, 30055   -    - 
Landa Series 440 Freestone Drive, Newnan, Georgia, 30265   -    - 
Landa Series 497 Georgia Highway 212, Covington, Georgia, 30016   -    - 
Landa Series 524 Sawmill Road, Hampton, Georgia, 30228   -    - 
Landa Series 5329 Shirewick Lane, Lithonia, Georgia, 30058   -    - 
Landa Series 55 Myrtle Grove Lane, Covington, Georgia, 30014   -    - 
Landa Series 5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058   -    - 
Landa Series 6386 Forester Way, Lithonia, Georgia, 30038   -    - 
Landa Series 6710 Sunset Hills Boulevard, Rex, Georgia, 30273   -    - 
Landa Series 70 Shenandoah Lane, Covington, Georgia, 30016   -    - 
Landa Series 800 Mills Drive, Covington, Georgia, 30016   -    - 
Landa Series 9020 Sterling Ridge Lane, Jonesboro, Georgia, 30238   -    - 
Landa Series 9150 Spillers Drive SW, Covington, Georgia, 30014   -    - 
Landa Series 9409 Forest Knoll Drive, Jonesboro, Georgia, 30238   -    - 
Landa Series 1445 Maple Valley Court, Union City, Georgia, 30291   -    - 
Landa Series 8658 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8667 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8671 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8691 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8697 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 141 Longstreet Circle, Oxford, Georgia, 30054   -    - 
Landa Series 2962 Hunt Street, Jacksonville, Florida, 32254   (16,671)    - 
Landa Series 5066 Greenway Drive, Jacksonville, Florida, 32244   -    - 
Landa Series 8152 Arble Drive, Jacksonville, Florida, 32211   -    - 
Total Gain (Loss) on Sale of Real Estate  $15,201   $62,013 

  

19

 

  

Net Income/(Loss)

 

As a result of the cumulative effect of the foregoing factors for the six months ended June 30, 2024 and 2023, the Series generated an aggregate net loss of $1,790,012 and $404,567 respectively.

 

The following table summarizes net income (loss) for each Series:

 

   For the six months ended
June 30,
 
Series  2024   2023 
Landa Series 115 Sardis Street, Barnesville, Georgia, 30204  $-   $30,341 
Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297   389    1,328 
Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224   (154)    (12,273) 
Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294   -    31,655 
Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224   -    (12,603) 
Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224   21,753    (641) 
Landa Series 1703 Summerwoods Lane, Griffin, Georgia, 30224   (828)    (2,729) 
Landa Series 1712 Summerwoods Lane, Griffin, Georgia, 30224   (2,783)    (2,829) 
Landa Series 1743 Summerwoods Lane, Griffin, Georgia, 30224   2,164    1,085 
Landa Series 1750 Summerwoods Lane, Griffin, Georgia, 30224   (3,008)    1,268 
Landa Series 4267 High Park Lane, East Point, Georgia, 30344   (8,483)    (6,999) 
Landa Series 4474 Highwood Park Drive, East Point, Georgia, 30344   (2,167)    48 
Landa Series 8569 Creekwood Way, Jonesboro, Georgia, 30238   700    (4,072) 
Landa Series 9439 Lakeview Road, Union City, Georgia, 30291   (2,138)    (201) 
Landa Series 10167 Port Royal Court, Jonesboro, Georgia, 30238   (1,061)    966 
Landa Series 1246 Elgin Way, Riverdale, Georgia, 30296   (2,559)    1,085 
Landa Series 1910 Grove Way, Hampton, Georgia, 30228   (9,289)    (5,186) 
Landa Series 593 Country Lane Drive, Jonesboro, Georgia, 30238   (568)    961 
Landa Series 6436 Stone Terrace, Morrow, Georgia, 30260   (1,872)    1,548 
Landa Series 6440 Woodstone Terrace, Morrow, Georgia, 30260   (2,883)    (636) 
Landa Series 6848 Sandy Creek Drive, Riverdale, Georgia, 30274   (3,016)    245 
Landa Series 687 Utoy Court, Jonesboro, Georgia, 30238   (2,414)    (1,833) 
Landa Series 729 Winter Lane, Jonesboro, Georgia, 30238   (6,904)    (3,404) 
Landa Series 7349 Exeter Court, Riverdale, Georgia, 30296   (823)    1,378 
Landa Series 8645 Embrey Drive, Jonesboro, Georgia, 30236   (1,121)    1,336 

 

20

 

 

Landa Series 8780 Churchill Place, Jonesboro, Georgia, 30238   (9,374)    (6,717) 
Landa Series 8796 Parliament Place, Jonesboro, Georgia, 30238   (902)    2,355 
Landa Series 8641 Ashley Way, Douglasville, Georgia, 30134   (2,215)    67 
Landa Series 8651 Ashley Way, Douglasville, Georgia, 30134   (2,776)    (358) 
Landa Series 8652 Ashley Way, Douglasville, Georgia, 30134   (485)    760 
Landa Series 8653 Ashley Way, Douglasville, Georgia, 30134   (2,035)    1,263 
Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134   (127)    488 
Landa Series 8655 Ashley Way, Douglasville, Georgia, 30134   (4,462)    966 
Landa Series 8659 Ashley Way, Douglasville, Georgia, 30134   (371)    2,160 
Landa Series 8662 Ashley Way, Douglasville, Georgia, 30134   (640)    (285) 
Landa Series 8668 Ashley Way, Douglasville, Georgia, 30134   (1,071)    18 
Landa Series 8670 Ashley Way, Douglasville, Georgia, 30134   (3,873)    (256) 
Landa Series 8674 Ashley Way, Douglasville, Georgia, 30134   (2,285)    (3,326) 
Landa Series 8675 Ashley Way, Douglasville, Georgia, 30134   (4,585)    654 
Landa Series 8677 Ashley Way, Douglasville, Georgia, 30134   (120)    992 
Landa Series 8678 Ashley Way, Douglasville, Georgia, 30134   (4,452)    (368) 
Landa Series 8679 Ashley Way, Douglasville, Georgia, 30134   (4,880)    (16) 
Landa Series 8683 Ashley Way, Douglasville, Georgia, 30134   (6,947)    (504) 
Landa Series 843 Tramore Drive, Stockbridge, Georgia, 30281   (9,924)    1,891 
Landa Series 168 Brookview Drive, Riverdale, Georgia, 30274   (5,994)    (2,631) 
Landa Series 1701 Summerwoods Lane, Griffin, Georgia, 30224   (7,712)    (4,729) 
Landa Series 268 Brookview Drive, Riverdale, Georgia, 30274   (11,422)    (5,771) 
Landa Series 773 Villa Way, Jonesboro, Georgia, 30238   (8,423)    (2,480) 
Landa Series 1741 Park Lane, Griffin, Georgia, 30224   (9,785)    (4,581) 
Landa Series 10121 Morris Drive SW, Covington, Georgia, 30014   (7,833)    (2,716) 
Landa Series 10183 Starr Street SW, Covington, Georgia, 30014   (12,876)    (3,881) 
Landa Series 103 Starlake Drive, Jackson, Georgia, 30233   (13,366)    (3,302) 
Landa Series 10433 Candlelight Road, Jonesboro, Georgia, 30238   (20,637)    (10,009) 
Landa Series 110 Shenandoah Drive, Covington, Georgia, 30016   (14,962)    (4,831) 
Landa Series 111 Fir Drive, McDonough, Georgia, 30253   (8,276)    (3,054) 
Landa Series 112 Ridge Street, Locust Grove, Georgia, 30248   (11,954)    (5,195) 
Landa Series 11322 Michelle Way, Hampton, Georgia, 30228   (8,545)    (2,965) 
Landa Series 1147 Village Way, Stone Mountain, Georgia, 30088   (9,767)    (4,017) 
Landa Series 1160 Gable Terrace, Jonesboro, Georgia, 30236   (12,116)    (3,986) 
Landa Series 1201 Kilrush Drive, Mableton, Georgia, 30126   (29,007)    (14,424) 
Landa Series 124 Libby Lane, Jonesboro, Georgia, 30238   (10,202)    (5,903) 
Landa Series 1320 Winona Avenue, Griffin, Georgia, 30223   (13,711)    (4,512) 
Landa Series 137 Southern Shores Road, Jackson, Georgia, 30233   (8,750)    (3,249) 
Landa Series 138 Sandalwood Circle, Lawrenceville, Georgia, 30046   (19,242)    (2,885) 
Landa Series 140 High Ridge Road, Covington, Georgia, 30014   (13,269)    (3,475) 
Landa Series 146 Crystal Brook, Griffin, Georgia, 30223   (7,059)    (2,582) 
Landa Series 153 Cliffside Court, Riverdale, Georgia, 30274   (11,621)    (1,812) 
Landa Series 1666 West Poplar Street, Griffin, Georgia, 30224   (15,299)    (4,170) 
Landa Series 1689 Viceroy Way, Riverdale, Georgia, 30296   (16,659)    (3,897) 
Landa Series 181 Watercress Court, Stockbridge, Georgia, 30281   (5,469)    (2,724) 
Landa Series 188 Timberline Road, Jackson, Georgia, 30233   (9,374)    (2,906) 

 

21

 

 

Landa Series 189 Shenandoah Drive, Riverdale, Georgia, 30274   (8,752)    (2,937) 
Landa Series 195 Hunters Trace, Covington, Georgia, 30014   (18,965)    (3,454) 
Landa Series 196 Montego Circle, Riverdale, Georgia, 30274   (17,970)    (4,406) 
Landa Series 212 Fleeta Drive, Covington, Georgia, 30016   (8,300)    (5,017) 
Landa Series 217 Glenloch Court, Stockbridge, Georgia, 30281   (20,613)    (4,304) 
Landa Series 2264 Chestnut Hill Circle, Decatur, Georgia, 30032   (25,405)    (8,827) 
Landa Series 25 Pleasant Valley Road, McDonough, Georgia, 30253   (13,650)    (7,154) 
Landa Series 253 Marco Drive, Social Circle, Georgia, 30025   (13,715)    (2,736) 
Landa Series 258 Rocky Point Road, Covington, Georgia, 30014   (21,408)    (3,939) 
Landa Series 270 Mountain Lane, Covington, Georgia, 30016   (10,670)    (3,652) 
Landa Series 270 Pleasant Hills Drive, Covington, Georgia, 30016   (9,894)    (3,274) 
Landa Series 2813 Vicksburg Court, Decatur, Georgia, 30034   (17,050)    (4,962) 
Landa Series 2933 Coffer Drive, Ellenwood, Georgia, 30294   (19,093)    (4,805) 
Landa Series 30 High Ridge Road, Covington, Georgia, 30014   (11,329)    (3,508) 
Landa Series 30 Roosevelt Road, Covington, Georgia, 30016   (13,100)    (4,883) 
Landa Series 3011 Raintree Drive SE, Conyers, Georgia, 30094   (17,544)    (7,275) 
Landa Series 3043 Highway 81 S, Covington, Georgia, 30016   (10,720)    (11,659) 
Landa Series 313 Blue Heron Drive, Jonesboro, Georgia, 30238   (10,186)    (3,696) 
Landa Series 3202 Chippewa Drive, Rex, Georgia, 30273   (18,390)    (6,382) 
Landa Series 35 Clay Court, Covington, Georgia, 30016   (9,862)    (3,623) 
Landa Series 350 Cadiz Lane S, College Park, Georgia, 30349   (18,522)    (4,735) 
Landa Series 351 Wesley Park Drive, Jonesboro, Georgia, 30238   (10,961)    (4,409) 
Landa Series 43 Darwin Drive, Jonesboro, Georgia, 30238   (16,737)    (5,776) 
Landa Series 45 Blue Jay Drive, Covington, Georgia, 30016   (22,902)    (5,731) 
Landa Series 4702 Saint James Way, Decatur, Georgia, 30035   (10,869)    (8,942) 
Landa Series 4732 Pinedale Drive, Forest Park, Georgia, 30297   (12,093)    (2,747) 
Landa Series 5040 Huntshire Lane, Lilburn, Georgia, 30047   (31,214)    (6,348) 
Landa Series 513 Jarrett Court, McDonough, Georgia, 30253   (21,147)    (6,871) 
Landa Series 5143 Pinecrest Drive SW, Covington, Georgia, 30014   (7,163)    (2,735) 
Landa Series 540 Cowan Road, Covington, Georgia, 30016   (8,660)    (3,661) 
Landa Series 565 Mountainview Drive, Covington, Georgia, 30016   (9,011)    (3,703) 
Landa Series 5801 Strathmoor Manor Circle, Lithonia, Georgia, 3005   (8,902)    (4,019) 

 

22

 

 

Landa Series 6107 Shadow Glen Court, Covington, Georgia, 30014   (5,118)    (2,445) 
Landa Series 6113 Pine Glen Circle SW, Covington, Georgia, 30014   (23,997)    (7,642) 
Landa Series 615 Barshay Drive, Covington, Georgia, 30016   (18,610)    (6,337) 
Landa Series 6168 Wheat Street NE, Covington, Georgia, 30014   (5,754)    (4,052) 
Landa Series 6178 Green Acres Drive SW, Covington, Georgia, 30014   (5,059)    (2,113) 
Landa Series 643 Sycamore Drive, Jonesboro, Georgia, 30238   (9,585)    (3,364) 
Landa Series 65 Freedom Court, Covington, Georgia, 30016   (9,898)    (3,209) 
Landa Series 6635 Kimberly Mill Road, College Park, Georgia, 30349   (21,294)    (7,197) 
Landa Series 6653 Bedford Road, Rex, Georgia, 30273   (7,769)    (3,671) 
Landa Series 6762 Bent Creek Drive, Rex, Georgia, 30273   (8,614)    (4,377) 
Landa Series 709 Georgetown Court, Jonesboro, Georgia, 30236   (4,685)    (3,047) 
Landa Series 7107 Geiger Street NW, Covington, Georgia, 30014   (7,268)    (1,573) 
Landa Series 750 Georgetown Court, Jonesboro, Georgia, 30236   (9,233)    (3,148) 
Landa Series 752 Chestnut Drive, Jackson, Georgia, 30233   (9,551)    (3,957) 
Landa Series 7781 Mountain Creek Way, Douglasville, Georgia, 30134   (20,119)    (7,237) 
Landa Series 7950 Woodlake Drive, Riverdale, Georgia, 30274   (7,920)    (2,881) 
Landa Series 80 High Ridge Road, Covington, Georgia, 30014   (21,004)    (8,011) 
Landa Series 808 Hillandale Lane, Lithonia, Georgia, 30058   (19,122)    (5,027) 
Landa Series 8110 Devonshire Drive, Jonesboro, Georgia, 30238   (4,729)    (1,633) 
Landa Series 8121 Spillers Drive SW, Covington, Georgia, 30014   (12,898)    (2,573) 
Landa Series 8233 Creekline Court, Riverdale, Georgia, 30274   (14,935)    (5,850) 
Landa Series 85 Kirkland Court, Covington, Georgia, 30016   (21,259)    (7,738) 
Landa Series 85 Thorn Thicket Way, Rockmart, Georgia, 30153   (12,102)    (3,962) 
Landa Series 8855 Rugby Court, Jonesboro, Georgia, 30238   (8,390)    (2,091) 
Landa Series 9434 Cedar Creek Place, Douglasville, Georgia, 30135   (14,588)    (4,637) 
Landa Series 9597 Pintail Trail, Jonesboro, Georgia, 30238   (13,777)    (7,456) 
Landa Series 20 Chimney Smoke Drive, Stockbridge, Georgia, 30281   (21,043)    (3,079) 
Landa Series 2425 Cornell Circle, McDonough, Georgia, 30253   (8,803)    (2,639) 
Landa Series 3667 Patti Parkway, Decatur, Georgia, 30034   (15,410)    (3,628) 
Landa Series 412 Kendall Lane, McDonough, Georgia, 30253   (13,316)    (6,237) 
Landa Series 45 Laurel Way, Covington, Georgia, 30016   (20,035)    (4,618) 
Landa Series 5411 Rocky Pine Drive, Lithonia, Georgia, 30038   (19,674)    (3,026) 
Landa Series 550 Cowan Road, Covington, Georgia, 30016   (20,152)    (2,353) 
Landa Series 5581 Fox Glen Circle, Lithonia, Georgia, 30038   (12,703)    (4,333) 
Landa Series 6404 Walnut Way, Union City, Georgia, 30291   (10,458)    (1,905) 
Landa Series 107 Oakwood Circle, Griffin, Georgia, 30223   (4,351)    (229) 
Landa Series 1007 Leeward Way, Jonesboro, Georgia, 30238   (5,303)    (57) 
Landa Series 1000 Fox Valley Trail, Stone Mountain, Georgia, 30088   (5,083)    - 
Landa Series 105 Anne Street, Hampton, Georgia, 30228   (14,262)    - 
Landa Series 11447 S Grove Drive, Hampton, Georgia, 30228   (15,446)    - 
Landa Series 114 Starlake Drive, Jackson, Georgia, 30233   (10,295)    - 
Landa Series 120 Rosewood Drive, McDonough, Georgia, 30253   (8,946)    - 
Landa Series 12 Mintz Street, Griffin, Georgia, 30223   (9,213)    - 
Landa Series 1443 Pebble Ridge Lane, Hampton, Georgia, 30228   (16,781)    - 
Landa Series 1485 Bola Court, Jonesboro, Georgia, 30238   (7,121)    - 
Landa Series 157 Wells Road, Jenkinsburg, Georgia, 30234   (13,474)    - 
Landa Series 1683 Spoonbill Road, Hampton, Georgia, 30238   (9,746)    - 
Landa Series 1903 Old Concord Drive Southeast, Covington, Georgia, 30016   (13,448)    - 
Landa Series 195 Branchwood Drive, Covington, Georgia, 30016   (18,120)    - 
Landa Series 204 North Main Court, Stockbridge, Georgia, 30281   (6,115)    - 
Landa Series 2443 Hodges Farm Road, Mansfield, Georgia, 30055   (12,914)    - 
Landa Series 440 Freestone Drive, Newnan, Georgia, 30265   (9,661)    - 
Landa Series 497 Georgia Highway 212, Covington, Georgia, 30016   (9,456)    - 
Landa Series 524 Sawmill Road, Hampton, Georgia, 30228   (11,174)    - 
Landa Series 5329 Shirewick Lane, Lithonia, Georgia, 30058   (8,881)    - 
Landa Series 55 Myrtle Grove Lane, Covington, Georgia, 30014   (9,126)    - 
Landa Series 5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058   (13,401)    - 
Landa Series 6386 Forester Way, Lithonia, Georgia, 30038   (13,778)    - 
Landa Series 6710 Sunset Hills Boulevard, Rex, Georgia, 30273   (9,949)    - 
Landa Series 70 Shenandoah Lane, Covington, Georgia, 30016   (11,707)    - 
Landa Series 800 Mills Drive, Covington, Georgia, 30016   (21,348)    - 
Landa Series 9020 Sterling Ridge Lane, Jonesboro, Georgia, 30238   (6,207)    - 
Landa Series 9150 Spillers Drive SW, Covington, Georgia, 30014   (8,005)    - 
Landa Series 9409 Forest Knoll Drive, Jonesboro, Georgia, 30238   (8,937)    - 
Landa Series 1445 Maple Valley Court, Union City, Georgia, 30291   (2,843)    - 
Landa Series 8658 Ashley Way, Douglasville, Georgia, 30134   (16,503)    - 
Landa Series 8667 Ashley Way, Douglasville, Georgia, 30134   (6,008)    - 
Landa Series 8671 Ashley Way, Douglasville, Georgia, 30134   (12,867)    - 
Landa Series 8691 Ashley Way, Douglasville, Georgia, 30134   (7,057)    - 
Landa Series 8697 Ashley Way, Douglasville, Georgia, 30134   (7,943)    - 
Landa Series 141 Longstreet Circle, Oxford, Georgia, 30054   (21,906)    - 
Landa Series 2962 Hunt Street, Jacksonville, Florida, 32254   (23,500)    - 
Landa Series 5066 Greenway Drive, Jacksonville, Florida, 32244   (21,181)    - 
Landa Series 8152 Arble Drive, Jacksonville, Florida, 32211   (12,368)    - 
Total Net Income/(Loss)  $(1,790,012)   $(404,567) 

 

23

 

 

 

Liquidity and Capital Resources

 

The Company commenced operations in December 2021. The Company commenced operations in December 2021. The Company did not commence its operations prior to the qualification of its initial Offering Statement. In addition, no Series commences its operations prior to the qualification of an offering statement (or amendment) in which such Series is included and the transfer of title of each of the Properties from Landa Properties to the applicable Series. Once a Series commences its planned principal operations, it will incur significant additional expenses. Until such time as a Series has the capacity to generate cash flows from operations, it may seek additional capital, including from the Manager.

 

24

 

 

Cash Balances

 

As of June 30, 2024, the Company itself had no cash or cash equivalents on hand. Cash is held at the Series level. On a total combined basis, as of June 30, 2024 and December 31, 2023, the Series in the aggregate had $546,668 and $358,089 on hand, respectively. The following table summarizes the cash by Series:

 

Series  Unaudited
June 30, 2024
   December 31, 2023 
Landa Series 115 Sardis Street, Barnesville, Georgia, 30204  $-   $10 
Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297   13,080    4,593 
Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224   -    641 
Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294   -    10 
Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224   -    5 
Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224   699    18 
Landa Series 1703 Summerwoods Lane, Griffin, Georgia, 30224   7,222    943 
Landa Series 1712 Summerwoods Lane, Griffin, Georgia, 30224   12,279    2,829 
Landa Series 1743 Summerwoods Lane, Griffin, Georgia, 30224   11,594    4,238 
Landa Series 1750 Summerwoods Lane, Griffin, Georgia, 30224   10,208    4,008 
Landa Series 4267 High Park Lane, East Point, Georgia, 30344   -    393 
Landa Series 4474 Highwood Park Drive, East Point, Georgia, 30344   8,597    2,197 
Landa Series 8569 Creekwood Way, Jonesboro, Georgia, 30238   13,311    3,577 
Landa Series 9439 Lakeview Road, Union City, Georgia, 30291   10,716    3,545 
Landa Series 10167 Port Royal Court, Jonesboro, Georgia, 30238   5,049    3,794 
Landa Series 1246 Elgin Way, Riverdale, Georgia, 30296   6,884    4,045 
Landa Series 1910 Grove Way, Hampton, Georgia, 30228   35    34 
Landa Series 593 Country Lane Drive, Jonesboro, Georgia, 30238   6,540    3,511 
Landa Series 6436 Stone Terrace, Morrow, Georgia, 30260   2,470    2,048 
Landa Series 6440 Woodstone Terrace, Morrow, Georgia, 30260   4,950    2,348 
Landa Series 6848 Sandy Creek Drive, Riverdale, Georgia, 30274   3,187    2,223 
Landa Series 687 Utoy Court, Jonesboro, Georgia, 30238   1,729    1,494 
Landa Series 729 Winter Lane, Jonesboro, Georgia, 30238   97    232 
Landa Series 7349 Exeter Court, Riverdale, Georgia, 30296   6,170    4,942 
Landa Series 8645 Embrey Drive, Jonesboro, Georgia, 30236   4,888    1,221 

 

25

 

 

Landa Series 8780 Churchill Place, Jonesboro, Georgia, 30238   3,318    1,302 
Landa Series 8796 Parliament Place, Jonesboro, Georgia, 30238   8,109    4,326 
Landa Series 8641 Ashley Way, Douglasville, Georgia, 30134   7,543    6,013 
Landa Series 8651 Ashley Way, Douglasville, Georgia, 30134   4,371    1,917 
Landa Series 8652 Ashley Way, Douglasville, Georgia, 30134   8,426    4,011 
Landa Series 8653 Ashley Way, Douglasville, Georgia, 30134   8,610    5,011 
Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134   9,676    5,054 
Landa Series 8655 Ashley Way, Douglasville, Georgia, 30134   9,234    8,365 
Landa Series 8659 Ashley Way, Douglasville, Georgia, 30134   13,300    9,082 
Landa Series 8662 Ashley Way, Douglasville, Georgia, 30134   8,694    3,936 
Landa Series 8668 Ashley Way, Douglasville, Georgia, 30134   16,015    12,379 
Landa Series 8670 Ashley Way, Douglasville, Georgia, 30134   3,999    2,415 
Landa Series 8674 Ashley Way, Douglasville, Georgia, 30134   6,934    3,740 
Landa Series 8675 Ashley Way, Douglasville, Georgia, 30134   2,569    1,898 
Landa Series 8677 Ashley Way, Douglasville, Georgia, 30134   9,967    4,927 
Landa Series 8678 Ashley Way, Douglasville, Georgia, 30134   3,809    3,992 
Landa Series 8679 Ashley Way, Douglasville, Georgia, 30134   6,344    4,904 
Landa Series 8683 Ashley Way, Douglasville, Georgia, 30134   3,031    462 
Landa Series 843 Tramore Drive, Stockbridge, Georgia, 30281   -    4,635 
Landa Series 168 Brookview Drive, Riverdale, Georgia, 30274   -    21 
Landa Series 1701 Summerwoods Lane, Griffin, Georgia, 30224   -    (930) 
Landa Series 268 Brookview Drive, Riverdale, Georgia, 30274   29    29 
Landa Series 773 Villa Way, Jonesboro, Georgia, 30238   576    976 
Landa Series 1741 Park Lane, Griffin, Georgia, 30224   515    1,309 
Landa Series 10121 Morris Drive SW, Covington, Georgia, 30014   3,000    2,334 
Landa Series 10183 Starr Street SW, Covington, Georgia, 30014   1,072    618 
Landa Series 103 Starlake Drive, Jackson, Georgia, 30233   2,058    1,950 
Landa Series 10433 Candlelight Road, Jonesboro, Georgia, 30238   -    125 
Landa Series 110 Shenandoah Drive, Covington, Georgia, 30016   -    617 
Landa Series 111 Fir Drive, McDonough, Georgia, 30253   1,059    1,849 
Landa Series 112 Ridge Street, Locust Grove, Georgia, 30248   4,451    107 
Landa Series 11322 Michelle Way, Hampton, Georgia, 30228   4,903    1,895 
Landa Series 1147 Village Way, Stone Mountain, Georgia, 30088   2,098    431 
Landa Series 1160 Gable Terrace, Jonesboro, Georgia, 30236   4,713    771 
Landa Series 1201 Kilrush Drive, Mableton, Georgia, 30126   3,633    2,150 
Landa Series 124 Libby Lane, Jonesboro, Georgia, 30238   3,632    2,433 
Landa Series 1320 Winona Avenue, Griffin, Georgia, 30223   167    14 
Landa Series 137 Southern Shores Road, Jackson, Georgia, 30233   2,438    1,994 
Landa Series 138 Sandalwood Circle, Lawrenceville, Georgia, 30046   -    419 
Landa Series 140 High Ridge Road, Covington, Georgia, 30014   2,505    516 
Landa Series 146 Crystal Brook, Griffin, Georgia, 30223   5,322    2,053 
Landa Series 153 Cliffside Court, Riverdale, Georgia, 30274   -    10 
Landa Series 1666 West Poplar Street, Griffin, Georgia, 30224   620    685 
Landa Series 1689 Viceroy Way, Riverdale, Georgia, 30296   3,864    1,554 
Landa Series 181 Watercress Court, Stockbridge, Georgia, 30281   5,215    1,661 
Landa Series 188 Timberline Road, Jackson, Georgia, 30233   36    136 
Landa Series 189 Shenandoah Drive, Riverdale, Georgia, 30274   5,665    1,677 
Landa Series 195 Hunters Trace, Covington, Georgia, 30014   -    683 
Landa Series 196 Montego Circle, Riverdale, Georgia, 30274   85    1,826 
Landa Series 212 Fleeta Drive, Covington, Georgia, 30016   2,619    3,854 
Landa Series 217 Glenloch Court, Stockbridge, Georgia, 30281   1,413    6,480 
Landa Series 2264 Chestnut Hill Circle, Decatur, Georgia, 30032   53    23 
Landa Series 25 Pleasant Valley Road, McDonough, Georgia, 30253   3,663    39 
Landa Series 253 Marco Drive, Social Circle, Georgia, 30025   14    3,157 
Landa Series 258 Rocky Point Road, Covington, Georgia, 30014   900    2,429 
Landa Series 270 Mountain Lane, Covington, Georgia, 30016   9,926    7,784 
Landa Series 270 Pleasant Hills Drive, Covington, Georgia, 30016   4,456    935 
Landa Series 2813 Vicksburg Court, Decatur, Georgia, 30034   2,019    2,235 
Landa Series 2933 Coffer Drive, Ellenwood, Georgia, 30294   110    9 
Landa Series 30 High Ridge Road, Covington, Georgia, 30014   -    2,570 
Landa Series 30 Roosevelt Road, Covington, Georgia, 30016   -    11,578 
Landa Series 3011 Raintree Drive SE, Conyers, Georgia, 30094   -    685 
Landa Series 3043 Highway 81 S, Covington, Georgia, 30016   8,723    8,838 
Landa Series 313 Blue Heron Drive, Jonesboro, Georgia, 30238   4,493    701 
Landa Series 3202 Chippewa Drive, Rex, Georgia, 30273   8    8 
Landa Series 35 Clay Court, Covington, Georgia, 30016   2,306    3,184 
Landa Series 350 Cadiz Lane S, College Park, Georgia, 30349   -    669 
Landa Series 351 Wesley Park Drive, Jonesboro, Georgia, 30238   4,664    2,301 
Landa Series 43 Darwin Drive, Jonesboro, Georgia, 30238   -    9 
Landa Series 45 Blue Jay Drive, Covington, Georgia, 30016   -    1,784 
Landa Series 4702 Saint James Way, Decatur, Georgia, 30035   5,976    1,603 
Landa Series 4732 Pinedale Drive, Forest Park, Georgia, 30297   268    3,984 
Landa Series 5040 Huntshire Lane, Lilburn, Georgia, 30047   3,246    5,086 
Landa Series 513 Jarrett Court, McDonough, Georgia, 30253   2    (5) 
Landa Series 5143 Pinecrest Drive SW, Covington, Georgia, 30014   2,092    2,048 
Landa Series 540 Cowan Road, Covington, Georgia, 30016   4,932    2,549 
Landa Series 565 Mountainview Drive, Covington, Georgia, 30016   4,877    2,798 
Landa Series 5801 Strathmoor Manor Circle, Lithonia, Georgia, 3005   2,055    1,788 

 

26

 

 

Landa Series 6107 Shadow Glen Court, Covington, Georgia, 30014   2,007    1,719 
Landa Series 6113 Pine Glen Circle SW, Covington, Georgia, 30014   2,191    1,625 
Landa Series 615 Barshay Drive, Covington, Georgia, 30016   126    3,549 
Landa Series 6168 Wheat Street NE, Covington, Georgia, 30014   2,378    893 
Landa Series 6178 Green Acres Drive SW, Covington, Georgia, 30014   5,731    1,917 
Landa Series 643 Sycamore Drive, Jonesboro, Georgia, 30238   351    4,537 
Landa Series 65 Freedom Court, Covington, Georgia, 30016   2,335    2,275 
Landa Series 6635 Kimberly Mill Road, College Park, Georgia, 30349   105    85 
Landa Series 6653 Bedford Road, Rex, Georgia, 30273   3,057    2,791 
Landa Series 6762 Bent Creek Drive, Rex, Georgia, 30273   6,631    3,467 
Landa Series 709 Georgetown Court, Jonesboro, Georgia, 30236   14,699    8,352 
Landa Series 7107 Geiger Street NW, Covington, Georgia, 30014   4,669    3,695 
Landa Series 750 Georgetown Court, Jonesboro, Georgia, 30236   968    1,514 
Landa Series 752 Chestnut Drive, Jackson, Georgia, 30233   3,115    229 
Landa Series 7781 Mountain Creek Way, Douglasville, Georgia, 30134   1,509    322 
Landa Series 7950 Woodlake Drive, Riverdale, Georgia, 30274   5,447    517 
Landa Series 80 High Ridge Road, Covington, Georgia, 30014   1    46 
Landa Series 808 Hillandale Lane, Lithonia, Georgia, 30058   -    368 
Landa Series 8110 Devonshire Drive, Jonesboro, Georgia, 30238   9,438    8,146 
Landa Series 8121 Spillers Drive SW, Covington, Georgia, 30014   58    1,222 
Landa Series 8233 Creekline Court, Riverdale, Georgia, 30274   2,152    1,569 
Landa Series 85 Kirkland Court, Covington, Georgia, 30016   172    - 
Landa Series 85 Thorn Thicket Way, Rockmart, Georgia, 30153   1,240    1,168 
Landa Series 8855 Rugby Court, Jonesboro, Georgia, 30238   2,355    1,844 
Landa Series 9434 Cedar Creek Place, Douglasville, Georgia, 30135   4,072    2,697 
Landa Series 9597 Pintail Trail, Jonesboro, Georgia, 30238   2,822    3,537 
Landa Series 20 Chimney Smoke Drive, Stockbridge, Georgia, 30281   139    23 
Landa Series 2425 Cornell Circle, McDonough, Georgia, 30253   6,024    2,016 
Landa Series 3667 Patti Parkway, Decatur, Georgia, 30034   1,912    1,171 
Landa Series 412 Kendall Lane, McDonough, Georgia, 30253   2,037    765 
Landa Series 45 Laurel Way, Covington, Georgia, 30016   371    644 
Landa Series 5411 Rocky Pine Drive, Lithonia, Georgia, 30038   68    - 
Landa Series 550 Cowan Road, Covington, Georgia, 30016   613    430 
Landa Series 5581 Fox Glen Circle, Lithonia, Georgia, 30038   8,075    3,075 
Landa Series 6404 Walnut Way, Union City, Georgia, 30291   -    7,461 
Landa Series 107 Oakwood Circle, Griffin, Georgia, 30223   2,513    2,381 
Landa Series 1007 Leeward Way, Jonesboro, Georgia, 30238   3,457    3,247 
Landa Series 1000 Fox Valley Trail, Stone Mountain, Georgia, 30088   8,013    3,277 
Landa Series 105 Anne Street, Hampton, Georgia, 30228   216    35 
Landa Series 11447 S Grove Drive, Hampton, Georgia, 30228   4    4 
Landa Series 114 Starlake Drive, Jackson, Georgia, 30233   -    115 
Landa Series 120 Rosewood Drive, McDonough, Georgia, 30253   1,457    635 
Landa Series 12 Mintz Street, Griffin, Georgia, 30223   1,204    93 
Landa Series 1443 Pebble Ridge Lane, Hampton, Georgia, 30228   1,675    140 
Landa Series 1485 Bola Court, Jonesboro, Georgia, 30238   2,631    586 
Landa Series 157 Wells Road, Jenkinsburg, Georgia, 30234   -    23 
Landa Series 1683 Spoonbill Road, Hampton, Georgia, 30238   2,975    4,453 
Landa Series 1903 Old Concord Drive Southeast, Covington, Georgia, 30016   1,765    1,394 
Landa Series 195 Branchwood Drive, Covington, Georgia, 30016   126    557 
Landa Series 204 North Main Court, Stockbridge, Georgia, 30281   548    51 
Landa Series 2443 Hodges Farm Road, Mansfield, Georgia, 30055   2,421    1,696 
Landa Series 440 Freestone Drive, Newnan, Georgia, 30265   2,301    2,070 
Landa Series 497 Georgia Highway 212, Covington, Georgia, 30016   862    89 
Landa Series 524 Sawmill Road, Hampton, Georgia, 30228   249    1,676 
Landa Series 5329 Shirewick Lane, Lithonia, Georgia, 30058   3,355    2,169 
Landa Series 55 Myrtle Grove Lane, Covington, Georgia, 30014   840    436 
Landa Series 5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058   -    406 
Landa Series 6386 Forester Way, Lithonia, Georgia, 30038   1,990    375 
Landa Series 6710 Sunset Hills Boulevard, Rex, Georgia, 30273   2,378    2,633 
Landa Series 70 Shenandoah Lane, Covington, Georgia, 30016   1,123    534 
Landa Series 800 Mills Drive, Covington, Georgia, 30016   141    147 
Landa Series 9020 Sterling Ridge Lane, Jonesboro, Georgia, 30238   3,137    729 
Landa Series 9150 Spillers Drive SW, Covington, Georgia, 30014   828    401 
Landa Series 9409 Forest Knoll Drive, Jonesboro, Georgia, 30238   1,166    103 
Landa Series 1445 Maple Valley Court, Union City, Georgia, 30291   2,022    1,825 
Landa Series 8658 Ashley Way, Douglasville, Georgia, 30134   1,823    76 
Landa Series 8667 Ashley Way, Douglasville, Georgia, 30134   218    639 
Landa Series 8671 Ashley Way, Douglasville, Georgia, 30134   -    249 
Landa Series 8691 Ashley Way, Douglasville, Georgia, 30134   3,797    661 
Landa Series 8697 Ashley Way, Douglasville, Georgia, 30134   -    113 
Landa Series 141 Longstreet Circle, Oxford, Georgia, 30054   706    98 
Landa Series 2962 Hunt Street, Jacksonville, Florida, 32254   1,585    - 
Landa Series 5066 Greenway Drive, Jacksonville, Florida, 32244   -    - 
Landa Series 8152 Arble Drive, Jacksonville, Florida, 32211   2,149    - 
Total Cash Balances  $546,668   $358,089 

 

27

 

 

On a total combined basis, as of June 30, 2024 and December 31, 2023, the Series had a restricted cash balance of $153,810 and $140,778 and respectively.

 

The following table summarizes the restricted cash by Series:

 

Series  Unaudited
June 30, 2024
   December 31, 2023 
Landa Series 115 Sardis Street, Barnesville, Georgia, 30204  $-   $- 
Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297   746    775 
Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224   -    - 
Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294   -    - 
Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224   -    - 
Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224   -    600 
Landa Series 1703 Summerwoods Lane, Griffin, Georgia, 30224   -    1,400 
Landa Series 1712 Summerwoods Lane, Griffin, Georgia, 30224   1,595    1,450 
Landa Series 1743 Summerwoods Lane, Griffin, Georgia, 30224   1,400    1,225 
Landa Series 1750 Summerwoods Lane, Griffin, Georgia, 30224   1,550    - 
Landa Series 4267 High Park Lane, East Point, Georgia, 30344   1,595    - 
Landa Series 4474 Highwood Park Drive, East Point, Georgia, 30344   -    439 
Landa Series 8569 Creekwood Way, Jonesboro, Georgia, 30238   900    1,600 
Landa Series 9439 Lakeview Road, Union City, Georgia, 30291   -    1,050 
Landa Series 10167 Port Royal Court, Jonesboro, Georgia, 30238   1,725    915 
Landa Series 1246 Elgin Way, Riverdale, Georgia, 30296   1,475    1,150 
Landa Series 1910 Grove Way, Hampton, Georgia, 30228   -    1 
Landa Series 593 Country Lane Drive, Jonesboro, Georgia, 30238   1,200    971 
Landa Series 6436 Stone Terrace, Morrow, Georgia, 30260   1,300    1,000 
Landa Series 6440 Woodstone Terrace, Morrow, Georgia, 30260   -    832 
Landa Series 6848 Sandy Creek Drive, Riverdale, Georgia, 30274   -    1,475 
Landa Series 687 Utoy Court, Jonesboro, Georgia, 30238   1,625    1,157 
Landa Series 729 Winter Lane, Jonesboro, Georgia, 30238   -    - 
Landa Series 7349 Exeter Court, Riverdale, Georgia, 30296   1,850    1,000 
Landa Series 8645 Embrey Drive, Jonesboro, Georgia, 30236   800    1,050 

 

28

 

 

Landa Series 8780 Churchill Place, Jonesboro, Georgia, 30238   -    1,323 
Landa Series 8796 Parliament Place, Jonesboro, Georgia, 30238   1,050    975 
Landa Series 8641 Ashley Way, Douglasville, Georgia, 30134   1,050    900 
Landa Series 8651 Ashley Way, Douglasville, Georgia, 30134   1,100    800 
Landa Series 8652 Ashley Way, Douglasville, Georgia, 30134   700    2,200 
Landa Series 8653 Ashley Way, Douglasville, Georgia, 30134   1,350    700 
Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134   -    1,350 
Landa Series 8655 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8659 Ashley Way, Douglasville, Georgia, 30134   1,250    2,125 
Landa Series 8662 Ashley Way, Douglasville, Georgia, 30134   1,100    1,250 
Landa Series 8668 Ashley Way, Douglasville, Georgia, 30134   -    1,000 
Landa Series 8670 Ashley Way, Douglasville, Georgia, 30134   -    975 
Landa Series 8674 Ashley Way, Douglasville, Georgia, 30134   1,100    - 
Landa Series 8675 Ashley Way, Douglasville, Georgia, 30134   1,150    1,100 
Landa Series 8677 Ashley Way, Douglasville, Georgia, 30134   -    900 
Landa Series 8678 Ashley Way, Douglasville, Georgia, 30134   1,400    900 
Landa Series 8679 Ashley Way, Douglasville, Georgia, 30134   1,075    - 
Landa Series 8683 Ashley Way, Douglasville, Georgia, 30134   1,250    2,000 
Landa Series 843 Tramore Drive, Stockbridge, Georgia, 30281   1,600    - 
Landa Series 168 Brookview Drive, Riverdale, Georgia, 30274   -    - 
Landa Series 1701 Summerwoods Lane, Griffin, Georgia, 30224   -    925 
Landa Series 268 Brookview Drive, Riverdale, Georgia, 30274   -    - 
Landa Series 773 Villa Way, Jonesboro, Georgia, 30238   1,675    1,026 
Landa Series 1741 Park Lane, Griffin, Georgia, 30224   -    - 
Landa Series 10121 Morris Drive SW, Covington, Georgia, 30014   975    1,600 
Landa Series 10183 Starr Street SW, Covington, Georgia, 30014   1,725    850 
Landa Series 103 Starlake Drive, Jackson, Georgia, 30233   900    990 
Landa Series 10433 Candlelight Road, Jonesboro, Georgia, 30238   700    - 
Landa Series 110 Shenandoah Drive, Covington, Georgia, 30016   2,499    850 
Landa Series 111 Fir Drive, McDonough, Georgia, 30253   -    1,250 
Landa Series 112 Ridge Street, Locust Grove, Georgia, 30248   1,550    1,650 
Landa Series 11322 Michelle Way, Hampton, Georgia, 30228   1,175    900 
Landa Series 1147 Village Way, Stone Mountain, Georgia, 30088   1,525    1,525 
Landa Series 1160 Gable Terrace, Jonesboro, Georgia, 30236   1,750    2,200 
Landa Series 1201 Kilrush Drive, Mableton, Georgia, 30126   800    2,100 
Landa Series 124 Libby Lane, Jonesboro, Georgia, 30238   1,000    - 
Landa Series 1320 Winona Avenue, Griffin, Georgia, 30223   -    - 
Landa Series 137 Southern Shores Road, Jackson, Georgia, 30233   400    500 
Landa Series 138 Sandalwood Circle, Lawrenceville, Georgia, 30046   -    1,750 
Landa Series 140 High Ridge Road, Covington, Georgia, 30014   1,379    1,450 
Landa Series 146 Crystal Brook, Griffin, Georgia, 30223   950    975 
Landa Series 153 Cliffside Court, Riverdale, Georgia, 30274   1,400    - 
Landa Series 1666 West Poplar Street, Griffin, Georgia, 30224   1,746    950 
Landa Series 1689 Viceroy Way, Riverdale, Georgia, 30296   1,450    1,200 
Landa Series 181 Watercress Court, Stockbridge, Georgia, 30281   500    1,600 
Landa Series 188 Timberline Road, Jackson, Georgia, 30233   -    - 
Landa Series 189 Shenandoah Drive, Riverdale, Georgia, 30274   1,000    1,675 
Landa Series 195 Hunters Trace, Covington, Georgia, 30014   -    - 
Landa Series 196 Montego Circle, Riverdale, Georgia, 30274   -    900 
Landa Series 212 Fleeta Drive, Covington, Georgia, 30016   1,865    1,175 
Landa Series 217 Glenloch Court, Stockbridge, Georgia, 30281   -    1,400 
Landa Series 2264 Chestnut Hill Circle, Decatur, Georgia, 30032   -    - 
Landa Series 25 Pleasant Valley Road, McDonough, Georgia, 30253   1,475    775 
Landa Series 253 Marco Drive, Social Circle, Georgia, 30025   -    600 
Landa Series 258 Rocky Point Road, Covington, Georgia, 30014   -    - 
Landa Series 270 Mountain Lane, Covington, Georgia, 30016   1,600    - 
Landa Series 270 Pleasant Hills Drive, Covington, Georgia, 30016   1,200    1,623 
Landa Series 2813 Vicksburg Court, Decatur, Georgia, 30034   1,150    1,275 
Landa Series 2933 Coffer Drive, Ellenwood, Georgia, 30294   -    - 
Landa Series 30 High Ridge Road, Covington, Georgia, 30014   1,460    935 
Landa Series 30 Roosevelt Road, Covington, Georgia, 30016   2,000    - 
Landa Series 3011 Raintree Drive SE, Conyers, Georgia, 30094   1,680    - 
Landa Series 3043 Highway 81 S, Covington, Georgia, 30016   -    1,180 
Landa Series 313 Blue Heron Drive, Jonesboro, Georgia, 30238   935    1,725 
Landa Series 3202 Chippewa Drive, Rex, Georgia, 30273   -    - 
Landa Series 35 Clay Court, Covington, Georgia, 30016   2,300    1,699 
Landa Series 350 Cadiz Lane S, College Park, Georgia, 30349   1,200    - 
Landa Series 351 Wesley Park Drive, Jonesboro, Georgia, 30238   1,200    - 
Landa Series 43 Darwin Drive, Jonesboro, Georgia, 30238   -    - 
Landa Series 45 Blue Jay Drive, Covington, Georgia, 30016   1,750    1,425 
Landa Series 4702 Saint James Way, Decatur, Georgia, 30035   850    1,550 
Landa Series 4732 Pinedale Drive, Forest Park, Georgia, 30297   1,075    - 
Landa Series 5040 Huntshire Lane, Lilburn, Georgia, 30047   -    2,499 
Landa Series 513 Jarrett Court, McDonough, Georgia, 30253   -    - 
Landa Series 5143 Pinecrest Drive SW, Covington, Georgia, 30014   1,625    1,225 
Landa Series 540 Cowan Road, Covington, Georgia, 30016   -    995 
Landa Series 565 Mountainview Drive, Covington, Georgia, 30016   1,800    1,675 
Landa Series 5801 Strathmoor Manor Circle, Lithonia, Georgia, 3005   1,600    1,575 

 

29

 

 

Landa Series 6107 Shadow Glen Court, Covington, Georgia, 30014   -    1,400 
Landa Series 6113 Pine Glen Circle SW, Covington, Georgia, 30014   -    - 
Landa Series 615 Barshay Drive, Covington, Georgia, 30016   -    - 
Landa Series 6168 Wheat Street NE, Covington, Georgia, 30014   1,699    1,300 
Landa Series 6178 Green Acres Drive SW, Covington, Georgia, 30014   965    1,400 
Landa Series 643 Sycamore Drive, Jonesboro, Georgia, 30238   925    1,125 
Landa Series 65 Freedom Court, Covington, Georgia, 30016   1,320    500 
Landa Series 6635 Kimberly Mill Road, College Park, Georgia, 30349   -    - 
Landa Series 6653 Bedford Road, Rex, Georgia, 30273   -    1,475 
Landa Series 6762 Bent Creek Drive, Rex, Georgia, 30273   600    1,595 
Landa Series 709 Georgetown Court, Jonesboro, Georgia, 30236   1,595    1,700 
Landa Series 7107 Geiger Street NW, Covington, Georgia, 30014   1,840    - 
Landa Series 750 Georgetown Court, Jonesboro, Georgia, 30236   1,400    1,190 
Landa Series 752 Chestnut Drive, Jackson, Georgia, 30233   1,425    675 
Landa Series 7781 Mountain Creek Way, Douglasville, Georgia, 30134   -    1,725 
Landa Series 7950 Woodlake Drive, Riverdale, Georgia, 30274   1,000    1,200 
Landa Series 80 High Ridge Road, Covington, Georgia, 30014   -    - 
Landa Series 808 Hillandale Lane, Lithonia, Georgia, 30058   -    - 
Landa Series 8110 Devonshire Drive, Jonesboro, Georgia, 30238   950    - 
Landa Series 8121 Spillers Drive SW, Covington, Georgia, 30014   -    - 
Landa Series 8233 Creekline Court, Riverdale, Georgia, 30274   -    1,750 
Landa Series 85 Kirkland Court, Covington, Georgia, 30016   -    - 
Landa Series 85 Thorn Thicket Way, Rockmart, Georgia, 30153   1,675    1,050 
Landa Series 8855 Rugby Court, Jonesboro, Georgia, 30238   1,650    1,075 
Landa Series 9434 Cedar Creek Place, Douglasville, Georgia, 30135   1,105    1,150 
Landa Series 9597 Pintail Trail, Jonesboro, Georgia, 30238   1,475    1,775 
Landa Series 20 Chimney Smoke Drive, Stockbridge, Georgia, 30281   -    - 
Landa Series 2425 Cornell Circle, McDonough, Georgia, 30253   800    1,150 
Landa Series 3667 Patti Parkway, Decatur, Georgia, 30034   1,550    2,200 
Landa Series 412 Kendall Lane, McDonough, Georgia, 30253   1,800    1,550 
Landa Series 45 Laurel Way, Covington, Georgia, 30016   -    - 
Landa Series 5411 Rocky Pine Drive, Lithonia, Georgia, 30038   1,695    1,775 
Landa Series 550 Cowan Road, Covington, Georgia, 30016   1,200    - 
Landa Series 5581 Fox Glen Circle, Lithonia, Georgia, 30038   850    2,275 
Landa Series 6404 Walnut Way, Union City, Georgia, 30291   1,650    - 
Landa Series 107 Oakwood Circle, Griffin, Georgia, 30223   2,500    825 
Landa Series 1007 Leeward Way, Jonesboro, Georgia, 30238   1,500    950 
Landa Series 1000 Fox Valley Trail, Stone Mountain, Georgia, 30088   1,190    1,850 
Landa Series 105 Anne Street, Hampton, Georgia, 30228   -    - 
Landa Series 11447 S Grove Drive, Hampton, Georgia, 30228   -    - 
Landa Series 114 Starlake Drive, Jackson, Georgia, 30233   1,650    - 
Landa Series 120 Rosewood Drive, McDonough, Georgia, 30253   1,400    - 
Landa Series 12 Mintz Street, Griffin, Georgia, 30223   1,650    - 
Landa Series 1443 Pebble Ridge Lane, Hampton, Georgia, 30228   1,650    1,595 
Landa Series 1485 Bola Court, Jonesboro, Georgia, 30238   1,173    - 
Landa Series 157 Wells Road, Jenkinsburg, Georgia, 30234   971    700 
Landa Series 1683 Spoonbill Road, Hampton, Georgia, 30238   1,688    1,525 
Landa Series 1903 Old Concord Drive Southeast, Covington, Georgia, 30016   -    1,500 
Landa Series 195 Branchwood Drive, Covington, Georgia, 30016   -    - 
Landa Series 204 North Main Court, Stockbridge, Georgia, 30281   1,450    875 
Landa Series 2443 Hodges Farm Road, Mansfield, Georgia, 30055   -    2,300 
Landa Series 440 Freestone Drive, Newnan, Georgia, 30265   1,705    1,175 
Landa Series 497 Georgia Highway 212, Covington, Georgia, 30016   775    475 
Landa Series 524 Sawmill Road, Hampton, Georgia, 30228   1,888    - 
Landa Series 5329 Shirewick Lane, Lithonia, Georgia, 30058   1,250    400 
Landa Series 55 Myrtle Grove Lane, Covington, Georgia, 30014   1,150    13 
Landa Series 5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058   -    - 
Landa Series 6386 Forester Way, Lithonia, Georgia, 30038   -    1,800 
Landa Series 6710 Sunset Hills Boulevard, Rex, Georgia, 30273   1,623    1,200 
Landa Series 70 Shenandoah Lane, Covington, Georgia, 30016   1,650    1,000 
Landa Series 800 Mills Drive, Covington, Georgia, 30016   -    - 
Landa Series 9020 Sterling Ridge Lane, Jonesboro, Georgia, 30238   1,410    - 
Landa Series 9150 Spillers Drive SW, Covington, Georgia, 30014   1,150    500 
Landa Series 9409 Forest Knoll Drive, Jonesboro, Georgia, 30238   1,000    1,600 
Landa Series 1445 Maple Valley Court, Union City, Georgia, 30291   1,700    - 
Landa Series 8658 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8667 Ashley Way, Douglasville, Georgia, 30134   1,000    - 
Landa Series 8671 Ashley Way, Douglasville, Georgia, 30134   1,300    1,150 
Landa Series 8691 Ashley Way, Douglasville, Georgia, 30134   800    - 
Landa Series 8697 Ashley Way, Douglasville, Georgia, 30134   1,323    - 
Landa Series 141 Longstreet Circle, Oxford, Georgia, 30054   1,595    1,525 
Landa Series 2962 Hunt Street, Jacksonville, Florida, 32254   -    - 
Landa Series 5066 Greenway Drive, Jacksonville, Florida, 32244   -    - 
Landa Series 8152 Arble Drive, Jacksonville, Florida, 32211   1,700    - 
Total Restricted Cash  $153,810   $140,778 

 

30

 

 

Loans

 

Acquisition Notes

 

Each Series financed 100% of the costs associated with the acquisition of its Property, including an acquisition fee and expenses associated with sourcing its Property, with an Acquisition Note issued by such Series to the Manager, the terms of which are listed in the table below. Each of these Acquisition Notes represents a related-party loan between each respective Series and the Manager. The Acquisition Notes are either interest-bearing or non-interest-bearing (see table below) and are an unsecured obligation of the applicable Series The term of the Acquisition Notes are five (5) years from the Loan date.

 

The following table sets forth the net amounts of each Acquisition Note as of June 30, 2024:

 

Series  Principal
Amount 
  

Annual
Interest

Rate

   Loan Date   Current
Outstanding
Amount
 
Landa Series 115 Sardis Street, Barnesville, Georgia, 30204   $117,304    4.50%  09/07/2021  $- 
Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297  80,088    4.50%  07/28/2021  - 
Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224   119,837    4.50%  07/28/2021  - 
Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294  98,827    4.50%  07/01/2021  - 
Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224   123,412    4.50%  07/28/2021  - 
Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224   100,445    4.50%  07/28/2021  - 
Landa App LLC - 1703 Summerwoods Lane Griffin GA LLC  113,696    4.50%  07/28/2021  - 
Landa App LLC - 1712 Summerwoods Lane Griffin GA LLC  113,696    4.50%  07/28/2021  - 
Landa App LLC - 1743 Summerwoods Lane Griffin GA LLC  113,696    4.50%  7/12/2021  - 
Landa App LLC - 1750 Summerwoods Lane Griffin GA LLC  113,696    4.50%  7/12/2021  - 
Landa App LLC - 4267 High Park Lane East Point GA LLC  151,874    4.50%  7/12/2021  - 
Landa App LLC - 4474 Highwood Park Drive East Point GA LLC  136,647    4.50%  7/12/2021  - 
Landa App LLC - 8569 Creekwood Way Jonesboro GA LLC  83,351    4.50%  7/12/2021  - 
Landa App LLC - 9439 Lakeview Road Union City GA LLC  181,134    4.50%  7/12/2021  - 
Landa App LLC - 10167 Port Royal Court Jonesboro GA LLC  110,599    4.50%  1/12/2022  - 
Landa App LLC - 1246 Elgin Way Riverdale GA LLC  133,534    4.50%  1/12/2022  - 
Landa App LLC - 1910 Grove Way Hampton GA LLC  104,562    4.50%  1/13/2022  - 
Landa App LLC - 593 Country Lane Drive Jonesboro GA LLC  95,841    4.50%  1/13/2022  - 
Landa App LLC - 6436 Stone Terrace Morrow GA LLC  60,479    4.50%  1/13/2022  - 
Landa App LLC - 6440 Woodstone Terrace Morrow GA LLC  64,744    4.50%  1/13/2022  - 
Landa App LLC - 6848 Sandy Creek Drive Riverdale GA LLC  86,366    4.50%  1/13/2022  - 
Landa App LLC - 687 Utoy Court Jonesboro GA LLC  115,421    4.50%  7/12/2021  - 
Landa App LLC - 729 Winter Lane Jonesboro GA LLC  113,721    4.50%  7/12/2021  - 
Landa App LLC - 7349 Exeter Court Riverdale GA LLC  110,637    4.50%  7/12/2021  - 
Landa App LLC - 8645 Embrey Drive Jonesboro GA LLC  118,894    4.50%  7/12/2021  - 
Landa App LLC - 8780 Churchill Place Jonesboro GA LLC  132,556    4.50%  7/12/2021  - 
Landa App LLC - 8796 Parliament Place Jonesboro GA LLC  109,838    4.50%  7/12/2021  - 
Landa App LLC - 8641 Ashley Way Douglasville GA LLC  146,307    4.50%  10/1/2021  - 
Landa App LLC - 8651 Ashley Way Douglasville GA LLC  122,324    4.50%  10/1/2021  - 
Landa App LLC - 8652 Ashley Way Douglasville GA LLC  136,029    4.50%  10/1/2021  - 
Landa App LLC - 8653 Ashley Way Douglasville GA LLC  121,183    4.50%  10/1/2021  - 
Landa App LLC - 8654 Ashley Way Douglasville GA LLC  136,029    4.50%  10/1/2021  - 
Landa App LLC - 8655 Ashley Way Douglasville GA LLC  132,551    4.50%  10/1/2021  - 
Landa App LLC - 8659 Ashley Way Douglasville GA LLC  145,165    4.50%  10/1/2021  - 
Landa App LLC - 8662 Ashley Way Douglasville GA LLC  140,597    4.50%  10/1/2021  - 
Landa App LLC - 8668 Ashley Way Douglasville GA LLC  157,615    4.50%  10/1/2021  - 
Landa App LLC - 8670 Ashley Way Douglasville GA LLC  158,870    4.50%  10/1/2021  - 
Landa App LLC - 8674 Ashley Way Douglasville GA LLC  134,888    4.50%  10/1/2021  - 

 

31

 

 

Landa App LLC - 8675 Ashley Way Douglasville GA LLC  132,603    4.50%  10/1/2021  - 
Landa App LLC - 8677 Ashley Way Douglasville GA LLC  124,609    4.50%  10/1/2021  - 
Landa App LLC - 8678 Ashley Way Douglasville GA LLC  168,007    4.50%  10/1/2021  - 
Landa App LLC - 8679 Ashley Way Douglasville GA LLC  134,888    4.50%  10/1/2021  - 
Landa App LLC - 8683 Ashley Way Douglasville GA LLC  128,971    4.50%  10/1/2021  - 
Landa App LLC - 843 Tramore Drive Stockbridge GA LLC  195,489    4.50%  2/7/2019  120,639 
Landa App LLC - 168 Brookview Drive Riverdale GA LLC  132,243    4.50%  2/7/2019  81,764 
Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC  172,405    4.50%  6/17/2020  106,504 
Landa App LLC - 268 Brookview Drive Riverdale GA LLC  188,408    4.50%  2/7/2019  177,795 
Landa App LLC - 773 Villa Way Jonesboro GA LLC  119,844    4.50%  2/7/2019  71,822 
Landa App LLC - 1741 Park Lane Griffin GA LLC  195,085    4.50%  5/19/2020  181,866 
Landa App LLC - 10121 Morris Drive SW Covington GA LLC  278,235    4.50%  2/7/2019  95,519 
Landa App LLC - 10183 Starr Street SW Covington GA LLC  268,384    4.50%  2/7/2019  92,128 
Landa App LLC - 103 Starlake Drive Jackson GA LLC  267,884    4.50%  2/7/2019  119,033 
Landa App LLC - 10433 Candlelight Road Jonesboro GA LLC  305,757    4.50%  2/7/2019  130,515 
Landa App LLC - 110 Shenandoah Drive Covington GA LLC  310,797    4.50%  2/7/2019  117,582 
Landa App LLC - 111 Fir Drive Mcdonough GA LLC  240,107    4.50%  2/7/2019  69,286 
Landa App LLC - 112 Ridge Street Locust Grove GA LLC  309,709    4.50%  2/7/2019  128,223 
Landa App LLC - 11322 Michelle Way Hampton GA LLC  250,981    4.50%  2/7/2019  106,628 
Landa App LLC - 1147 Village Way Stone Mountain GA LLC  301,010    4.50%  2/7/2019  146,577 
Landa App LLC - 1160 Gable Terrace Jonesboro GA LLC  301,175    4.50%  2/7/2019  79,470 
Landa App LLC - 1201 Kilrush Drive Mableton GA LLC  535,920    4.50%  2/7/2019  212,152 
Landa App LLC - 124 Libby Lane Jonesboro GA LLC  240,485    4.50%  2/7/2019  70,765 
Landa App LLC - 1320 Winona Avenue Griffin GA LLC  220,795    4.50%  2/7/2019  110,105 
Landa App LLC - 137 Southern Shores Road Jackson GA LLC  240,268    4.50%  2/7/2019  74,770 
Landa App LLC - 138 Sandalwood Circle Lawrenceville GA LLC  253,616    4.50%  2/7/2019  26,748 
Landa App LLC - 140 High Ridge Road Covington GA LLC  285,784    4.50%  2/7/2019  106,122 
Landa App LLC - 146 Crystal Brook Griffin GA LLC  212,200    4.50%  2/7/2019  8 
Landa App LLC - 153 Cliffside Court Riverdale GA LLC  185,856    4.50%  2/7/2019  51,390 
Landa App LLC - 1666 W Poplar Street Griffin GA LLC  231,406    4.50%  2/7/2019  60,165 
Landa App LLC - 1689 Viceroy Way Riverdale GA LLC  280,628    4.50%  2/7/2019  89,051 
Landa App LLC - 181 Watercress Court Stockbridge GA LLC  274,908    4.50%  2/7/2019  112,012 
Landa App LLC - 188 Timberline Road Jackson GA LLC  161,802    4.50%  2/7/2019  88,881 
Landa App LLC - 189 Shenandoah Drive Riverdale GA LLC  256,421    4.50%  2/7/2019  108,740 
Landa App LLC - 195 Hunters Trace Covington GA LLC  316,954    4.50%  2/7/2019  125,481 
Landa App LLC - 196 Montego Circle Riverdale GA LLC  267,295    4.50%  2/7/2019  105,892 
Landa App LLC - 212 Fleeta Drive Covington GA LLC  233,632    4.50%  2/7/2019  34,910 
Landa App LLC - 217 Glenloch Court Stockbridge GA LLC  308,621    4.50%  2/7/2019  61,996 
Landa App LLC - 2264 Chestnut Hill Circle Decatur GA LLC  379,313    4.50%  2/7/2019  153,113 
Landa App LLC - 25 Pleasant Valley Road Mcdonough GA LLC  283,609    4.50%  2/7/2019  116,789 
Landa App LLC - 253 Marco Drive Social Circle GA LLC  232,761    4.50%  2/7/2019  73,020 
Landa App LLC - 258 Rocky Point Road Covington GA LLC  315,146    4.50%  2/7/2019  126,571 
Landa App LLC - 270 Mountain Lane Covington GA LLC  291,683    4.50%  2/7/2019  79,132 
Landa App LLC - 270 Pleasant Hills Drive Covington GA LLC  273,208    4.50%  2/7/2019  62,187 
Landa App LLC - 2813 Vicksburg Court Decatur GA LLC  337,986    4.50%  2/7/2019  123,197 
Landa App LLC - 2933 Coffer Drive Ellenwood GA LLC  281,715    4.50%  2/7/2019  103,465 

 

32

 

 

Landa App LLC - 30 High Ridge Road Covington GA LLC  332,846    4.50%  2/7/2019  163,503 
Landa App LLC - 30 Roosevelt Road Covington GA LLC  284,696    4.50%  2/7/2019  82,810 
Landa App LLC - 3011 Raintree Drive SE Conyers GA LLC  310,013    4.50%  2/7/2019  121,579 
Landa App LLC - 3043 Highway 81 S Covington GA LLC  216,225    4.50%  2/7/2019  48,679 
Landa App LLC - 313 Blue Heron Drive Jonesboro GA LLC  271,456    4.50%  2/7/2019  60,895 
Landa App LLC - 3202 Chippewa Drive Rex GA LLC  298,834    4.50%  2/7/2019  143,787 
Landa App LLC - 35 Clay Court Covington GA LLC  303,197    4.50%  2/7/2019  105,643 
Landa App LLC - 350 Cadiz Lane S College Park GA LLC  277,083    4.50%  2/7/2019  91,287 
Landa App LLC - 351 Wesley Park Drive Jonesboro GA LLC  260,770    4.50%  2/7/2019  107,216 
Landa App LLC - 43 Darwin Drive Jonesboro GA LLC  252,069    4.50%  2/7/2019  84,083 
Landa App LLC - 45 Blue Jay Drive Covington GA LLC  353,211    4.50%  2/7/2019  125,125 
Landa App LLC - 4702 Saint James Way Decatur GA LLC  267,453    4.50%  2/7/2019  112,335 
Landa App LLC - 4732 Pinedale Drive Forest Park GA LLC  234,719    4.50%  2/7/2019  95,579 
Landa App LLC - 5040 Huntshire Lane Lilburn GA LLC  444,985    4.50%  2/7/2019  112,677 
Landa App LLC - 513 Jarrett Court Mcdonough GA LLC  289,113    4.50%  2/7/2019  66,566 
Landa App LLC - 5143 Pinecrest Drive SW Covington GA LLC  227,104    4.50%  2/7/2019  86,624 
Landa App LLC - 540 Cowan Road Covington GA LLC  299,557    4.50%  2/7/2019  103,219 
Landa App LLC - 565 Mountainview Drive Covington GA LLC  283,236    4.50%  2/7/2019  76,319 
Landa App LLC - 5801 Strathmoor Manor Circle Lithonia GA LLC  262,945    4.50%  2/7/2019  101,822 
Landa App LLC - 6107 Shadow Glen Court Covington GA LLC  212,961    4.50%  2/7/2019  58,753 
Landa App LLC - 6113 Pine Glen Circle SW Covington GA LLC  456,530    4.50%  2/7/2019  262,087 
Landa App LLC - 615 Barshay Drive Covington GA LLC  291,964    4.50%  2/7/2019  112,320 
Landa App LLC - 6168 Wheat Street NE Covington GA LLC  187,898    4.50%  2/7/2019  51,238 
Landa App LLC - 6178 Green Acres Drive SW Covington GA LLC  223,434    4.50%  2/7/2019  62,351 
Landa App LLC - 643 Sycamore Drive Jonesboro GA LLC  270,184    4.50%  2/7/2019  73,840 
Landa App LLC - 65 Freedom Court Covington GA LLC  293,884    4.50%  2/7/2019  129,069 
Landa App LLC - 6635 Kimberly Mill Road College Park GA LLC  328,712    4.50%  2/7/2019  149,466 
Landa App LLC - 6653 Bedford Road Rex GA LLC  278,624    4.50%  2/7/2019  112,258 
Landa App LLC - 6762 Bent Creek Drive Rex GA LLC  279,258    4.50%  2/7/2019  61,075 
Landa App LLC - 709 Georgetown Court Jonesboro GA LLC  276,058    4.50%  2/7/2019  17,855 
Landa App LLC - 7107 Geiger Street NW Covington GA LLC  160,714    4.50%  2/7/2019  (675) 
Landa App LLC - 750 Georgetown Court Jonesboro GA LLC  227,054    4.50%  2/7/2019  61,530 
Landa App LLC - 752 Chestnut Drive Jackson GA LLC  197,731    4.50%  2/7/2019  85,452 
Landa App LLC - 7781 Mountain Creek Way Douglasville GA LLC  301,080    4.50%  2/7/2019  94,480 
Landa App LLC - 7950 Woodlake Drive Riverdale GA LLC  250,982    4.50%  2/7/2019  104,304 
Landa App LLC - 80 High Ridge Road Covington GA LLC  302,097    4.50%  2/7/2019  114,467 
Landa App LLC - 808 Hillandale Lane Lithonia GA LLC  285,336    4.50%  2/7/2019  111,747 
Landa App LLC - 8110 Devonshire Drive Jonesboro GA LLC  212,961    4.50%  2/7/2019  - 
Landa App LLC - 8121 Spillers Drive SW Covington GA LLC  244,946    4.50%  2/7/2019  110,461 
Landa App LLC - 8233 Creekline Court Riverdale GA LLC  293,652    4.50%  2/7/2019  137,700 
Landa App LLC - 85 Kirkland Court Covington GA LLC  331,460    4.50%  2/7/2019  119,615 
Landa App LLC - 85 Thorn Thicket Way Rockmart GA LLC  294,552    4.50%  2/7/2019  118,620 
Landa App LLC - 8855 Rugby Court Jonesboro GA LLC  221,665    4.50%  2/7/2019  71,754 
Landa App LLC - 9434 Cedar Creek Place Douglasville GA LLC  331,780    4.50%  2/7/2019  129,931 
Landa App LLC - 9597 Pintail Trail Jonesboro GA LLC  301,292    4.50%  2/7/2019  109,543 
Landa App LLC - 20 Chimney Smoke Drive Stockbridge GA LLC  286,873    4.50%  2/7/2019  80,254 
Landa App LLC - 2425 Cornell Circle Mcdonough GA LLC  331,464    4.50%  2/7/2019  20,638 
Landa App LLC - 3667 Patti Parkway Decatur GA LLC  379,317    4.50%  2/7/2019  128,960 
Landa App LLC - 412 Kendall Lane Mcdonough GA LLC  296,763    4.50%  2/7/2019  131,283 
Landa App LLC - 45 Laurel Way Covington GA LLC  340,100    4.50%  2/7/2019  176,278 
Landa App LLC - 5411 Rocky Pine Drive Lithonia GA LLC  309,885    4.50%  2/7/2019  122,156 
Landa App LLC - 550 Cowan Road Covington GA LLC  250,783    4.50%  2/7/2019  32,718 
Landa App LLC - 5581 Fox Glen Circle Lithonia GA LLC  434,714    4.50%  2/7/2019  141,751 
Landa App LLC - 6404 Walnut Way Union City GA LLC  279,261    4.50%  2/7/2019  - 
Landa App LLC - 107 Oakwood Circle Griffin GA LLC  198,782    4.50%  10/1/2021  - 
Landa App LLC - 1007 Leeward Way Jonesboro GA LLC  300,156    4.50%  2/7/2019  154,529 
Landa App LLC - 1000 Fox Valley Trail Stone Mountain GA LLC  297,984    4.50%  2/7/2019  64,554 
Landa App LLC - 105 Anne Street Hampton GA LLC  253,116    4.50%  2/7/2019  135,361 
Landa App LLC - 11447 S Grove Drive Hampton GA LLC  284,781    4.50%  2/7/2019  136,725 
Landa App LLC - 114 Starlake Drive Jackson GA LLC  253,436    4.50%  2/7/2019  90,692 
Landa App LLC - 120 Rosewood Drive Mcdonough GA LLC  286,873    4.50%  2/7/2019  107,168 
Landa App LLC - 12 Mintz Street Griffin GA LLC  264,034    4.50%  2/7/2019  106,020 
Landa App LLC - 1443 Pebble Ridge Lane Hampton GA LLC  319,610    4.50%  2/7/2019  137,759 
Landa App LLC - 1485 Bola Court Jonesboro GA LLC  258,597    4.50%  2/7/2019  102,367 
Landa App LLC - 157 Wells Road Jenkinsburg GA LLC  221,621    4.50%  2/7/2019  191,464 
Landa App LLC - 1683 Spoonbill Road Hampton GA LLC  244,458    4.50%  2/7/2019  85,401 
Landa App LLC - 1903 Old Concord Drive SE Covington GA LLC  308,567    4.50%  2/7/2019  136,492 
Landa App LLC - 195 Branchwood Drive Covington GA LLC  316,179    4.50%  2/7/2019  132,398 
Landa App LLC - 204 N Main Court Stockbridge GA LLC  227,058    4.50%  2/7/2019  87,237 
Landa App LLC - 2443 Hodges Farm Road Mansfield GA LLC  245,547    4.50%  2/7/2019  84,714 
Landa App LLC - 440 Freestone Drive Newnan GA LLC  331,495    4.50%  2/7/2019  137,937 
Landa App LLC - 497 Georgia Highway 212 Covington GA LLC  279,210    4.50%  2/7/2019  139,330 
Landa App LLC - 524 Sawmill Road Hampton GA LLC  283,679    4.50%  2/7/2019  104,996 
Landa App LLC - 5329 Shirewick Lane Lithonia GA LLC  337,989    4.50%  2/7/2019  120,407 
Landa App LLC - 55 Myrtle Grove Lane Covington GA LLC  291,224    4.50%  2/7/2019  111,212 
Landa App LLC - 5737 Strathmoor Manor Circle Lithonia GA LLC  254,246    4.50%  2/7/2019  106,553 
Landa App LLC - 6386 Forester Way Lithonia GA LLC  296,833    4.50%  2/7/2019  100,480 
Landa App LLC - 6710 Sunset Hills Boulevard Rex GA LLC  236,847    4.50%  2/7/2019  80,242 
Landa App LLC - 70 Shenandoah Lane Covington GA LLC  335,750    4.50%  2/7/2019  141,124 
Landa App LLC - 800 Mills Drive Covington GA LLC  336,839    4.50%  2/7/2019  175,556 
Landa App LLC - 9020 Sterling Ridge Lane Jonesboro GA LLC  236,659    4.50%  2/7/2019  55,340 
Landa App LLC - 9150 Spillers Drive SW Covington GA LLC  253,158    4.50%  2/7/2019  96,553 
Landa App LLC - 9409 Forest Knoll Drive Jonesboro GA LLC  307,642    4.50%  2/7/2019  142,046 
Landa App LLC - 1445 Maple Valley Court Union City GA LLC  200,632    4.50%  10/28/2020  172,833 
Landa App LLC - 8658 Ashley Way Douglasville GA LLC  190,908    4.50%  2/7/2019  150,544 
Landa App LLC - 8667 Ashley Way Douglasville GA LLC  136,737    4.50%  2/7/2019  79,544 
Landa App LLC - 8671 Ashley Way Douglasville GA LLC  200,777    4.50%  2/7/2019  190,751 
Landa App LLC - 8691 Ashley Way Douglasville GA LLC  148,555    4.50%  2/7/2019  88,156 
Landa App LLC - 8697 Ashley Way Douglasville GA LLC  218,458    4.50%  2/7/2019  207,606 
Landa App LLC - 141 Longstreet Circle Oxford GA LLC  331,402    4.50%  2/7/2019  113,343 
Landa App LLC - 2962 Hunt Street Jacksonville FL LLC  159,583    4.50%  4/28/2023  11,863 
Landa App LLC - 5066 Greenway Drive Jacksonville FL LLC  216,309    4.50%  4/28/2023  63,299 
Landa App LLC - 8152 Arble Drive Jacksonville FL LLC  193,872    4.50%  4/28/2023  18,584 
  $41,460,144        $13,646,220 

 

 

33

 

 

Refinance Notes

 

The Series issued a Refinance Note to certain third-party lenders or Landa Financing LLC, an affiliate of the Company and the Manager, the terms of which are listed in the table below. Each Refinance Note is secured by the Property underlying the respective Series. Each Series paid down, or otherwise discharged, a portion of the outstanding balance of its Acquisition Note with the Refinance Note. Each Refinance Note is secured by the Property underlying the respective Series.

 

The following table sets forth the terms and the net amounts of the Refinance Notes as of June 30, 2024.

 

Series

Principal Amount

Annual Interest Rate

Loan Date

Maturity Date

Current Outstanding Amount

Monthly Mortgage Interest Expense

Landa App LLC - 843 Tramore Drive Stockbridge GA LLC

$       117,293

8.17%

10/26/2023

10/26/2025

$     117,293

$          8,606

Landa App LLC - 168 Brookview Drive Riverdale GA LLC

       -

-

-

-

    -

          -

Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC

       -

-

-

-

    -

          -

Landa App LLC - 268 Brookview Drive Riverdale GA LLC

       -

-

-

-

    -

          -

Landa App LLC - 773 Villa Way Jonesboro GA LLC

       71,906

8.17%

9/1/2023

9/1/2025

    71,906

          5,630

Landa App LLC - 1741 Park Lane Griffin GA LLC

       -

-

-

-

    -

          -

Landa App LLC - 10121 Morris Drive SW Covington GA LLC

       160,225

12.50%

4/28/2023

12/31/2025

    160,225

          9,629

Landa App LLC - 10183 Starr Street SW Covington GA LLC

       172,550

12.50%

4/28/2023

12/31/2025

    172,550

          8,768

Landa App LLC - 103 Starlake Drive Jackson GA LLC

       145,000

12.50%

4/28/2023

12/31/2025

    145,000

          9,625

Landa App LLC - 10433 Candlelight Road Jonesboro GA LLC

       170,375

12.50%

4/28/2023

12/31/2025

    170,375

          3,211

Landa App LLC - 110 Shenandoah Drive Covington GA LLC

       192,125

12.50%

4/28/2023

12/31/2025

    192,125

         11,329

Landa App LLC - 111 Fir Drive Mcdonough GA LLC

       145,000

12.50%

4/28/2023

12/31/2025

    145,000

          9,218

Landa App LLC - 112 Ridge Street Locust Drove GA LLC

       178,350

12.50%

4/28/2023

12/31/2025

    178,350

          4,434

Landa App LLC - 11322 Michelle Way Hampton GA LLC

       137,750

12.50%

4/28/2023

12/31/2025

    137,750

          8,995

Landa App LLC - 1147 Village Way Stone Mountain GA LLC

       148,625

12.50%

4/28/2023

12/31/2025

    148,625

         10,840

Landa App LLC - 1160 Gable Terrace Jonesboro GA LLC

       203,000

12.50%

4/28/2023

12/31/2025

    203,000

         10,503

Landa App LLC - 1201 Kilrush Drive Mableton GA LLC

       322,625

12.50%

4/28/2023

12/31/2025

    322,625

         19,397

Landa App LLC - 124 Libby Lane Jonesboro GA LLC

       160,950

12.50%

4/28/2023

12/31/2025

    160,950

          6,089

Landa App LLC - 1320 Winona Avenue Griffin GA LLC

       106,038

12.50%

4/28/2023

12/31/2025

    106,038

               -   

Landa App LLC - 137 Southern Shores Road Jackson GA LLC

       159,500

12.50%

4/28/2023

12/31/2025

    159,500

          9,436

Landa App LLC - 138 Sandalwood Circle Lawrenceville GA LLC

       163,125

12.50%

4/28/2023

12/31/2025

    163,125

          8,053

Landa App LLC - 140 High Ridge Road Covington GA LLC

       174,000

12.50%

4/28/2023

12/31/2025

    174,000

         10,315

Landa App LLC - 146 Crystal Brook Griffin GA LLC

       141,375

12.50%

4/28/2023

12/31/2025

    141,375

          7,007

Landa App LLC - 153 Cliffside Court Riverdale GA LLC

         94,250

12.50%

4/28/2023

12/31/2025

      94,250

          0,923

Landa App LLC - 1666 W Poplar Street Griffin GA LLC

       155,875

12.50%

4/28/2023

12/31/2025

    155,875

          8,833

Landa App LLC - 1689 Viceroy Way Riverdale GA LLC

       188,500

12.50%

4/28/2023

12/31/2025

    188,500

          8,098

Landa App LLC - 181 Watercress Court Stockbridge GA LLC

       142,100

12.50%

4/28/2023

12/31/2025

    142,100

         10,568

Landa App LLC - 188 Timberline Road Jackson GA LLC

         72,500

12.50%

4/28/2023

12/31/2025

      72,500

          1,692

Landa App LLC - 189 Shenandoah Drive Riverdale GA LLC

       143,550

12.50%

4/28/2023

12/31/2025

    143,550

         10,163

Landa App LLC - 195 Hunters Trace Covington GA LLC

       177,625

12.50%

4/28/2023

12/31/2025

    177,625

          6,633

Landa App LLC - 196 Montego Circle Riverdale GA LLC

       159,500

12.50%

4/28/2023

12/31/2025

    159,500

          8,650

Landa App LLC - 212 Fleeta Drive Covington GA LLC

       170,375

12.50%

4/28/2023

12/31/2025

    170,375

          6,490

Landa App LLC - 217 Glenloch Court Stockbridge GA LLC

       232,000

12.50%

4/28/2023

12/31/2025

    232,000

         10,996

Landa App LLC - 2264 Chestnut Hill Circle Decatur GA LLC

       226,200

12.50%

4/28/2023

12/31/2025

    226,200

          5,239

Landa App LLC - 25 Pleasant Valley Road Mcdonough GA LLC

       159,500

12.50%

4/28/2023

12/31/2025

    159,500

         11,283

Landa App LLC - 253 Marco Drive Social Circle GA LLC

       148,625

12.50%

4/28/2023

12/31/2025

    148,625

          9,045

Landa App LLC - 258 Rocky Point Road Covington GA LLC

       184,875

12.50%

4/28/2023

12/31/2025

    184,875

         11,310

Landa App LLC - 270 Mountain Lane Covington GA LLC

       185,600

12.50%

4/28/2023

12/31/2025

    185,600

         11,191

Landa App LLC - 270 Pleasant Hills Drive Covington GA LLC

       170,375

12.50%

4/28/2023

12/31/2025

    170,375

          9,133

Landa App LLC - 2813 Vicksburg Court Decatur GA LLC

       210,250

12.50%

4/28/2023

12/31/2025

    210,250

         12,163

Landa App LLC - 2933 Coffer Drive Ellenwood GA LLC

       174,000

12.50%

4/28/2023

12/31/2025

    174,000

          2,834

Landa App LLC - 30 High Ridge Road Covington GA LLC

       163,125

12.50%

4/28/2023

12/31/2025

    163,125

         13,125

Landa App LLC - 30 Roosevelt Road Covington GA LLC

       184,875

12.50%

4/28/2023

12/31/2025

    184,875

          9,337

Landa App LLC - 3011 Raintree Drive SE Conyers GA LLC

       184,875

12.50%

4/28/2023

12/31/2025

    184,875

          5,722

Landa App LLC - 3043 Highway 81 S Covington GA LLC

       155,875

12.50%

4/28/2023

12/31/2025

    155,875

          7,566

Landa App LLC - 313 Blue Heron Drive Jonesboro GA LLC

       174,000

12.50%

4/28/2023

12/31/2025

    174,000

          8,405

Landa App LLC - 3202 Chippewa Drive Rex GA LLC

       152,250

12.50%

4/28/2023

12/31/2025

    152,250

               -   

Landa App LLC - 35 Clay Court Covington GA LLC

       174,000

12.50%

4/28/2023

12/31/2025

    174,000

         11,809

Landa App LLC - 350 Cadiz Lane S College Park GA LLC

       163,125

12.50%

4/28/2023

12/31/2025

    163,125

          4,855

Landa App LLC - 351 Wesley Park Drive Jonesboro GA LLC

       152,250

12.50%

4/28/2023

12/31/2025

    152,250

          9,150

Landa App LLC - 43 Darwin Drive Jonesboro GA LLC

       163,125

12.50%

4/28/2023

12/31/2025

    163,125

               -   

Landa App LLO - 45 Blue Jay Drive Covington GA LLC

       222,575

12.50%

4/28/2023

12/31/2025

    222,575

         12,700

Landa App LLC - 4702 Saint James Way Decatur GA LLC

       145,725

12.50%

4/28/2023

12/31/2025

    145,725

          9,490

Landa App LLC - 4732 Pinedale Drive Forest Park GA LLC

       123,250

12.50%

4/28/2023

12/31/2025

    123,250

          6,500

Landa App LLC - 5040 Huntshire Lane Lilburn GA LLC

       308,125

12.50%

4/28/2023

12/31/2025

    308,125

         14,084

Landa App LLC - 513 Jarrett Court Mcdonough GA LLC

       181,250

12.50%

4/28/2023

12/31/2025

    181,250

          7,501

Landa App LLC - 5143 Pinecrest Drive SW Covington GA LLC

       130,500

12.50%

4/28/2023

12/31/2025

    130,500

          8,831

Landa App LLC - 540 Cowan Road Covington GA LLC

       188,500

12.50%

4/28/2023

12/31/2025

    188,500

         11,771

Landa App LLC - 565 Mountainview Drive Covington GA LLC

       188,500

12.50%

4/28/2023

12/31/2025

    188,500

         10,990

Landa App LLC - 5601 Strathmoor Manor Circle Lithonia GA LLC

       143,550

12.50%

4/28/2023

12/31/2025

    143,550

         10,102

Landa App LLC - 6107 Shadow Glen Court Covington GA LLC

       131,225

12.50%

4/28/2023

12/31/2025

    131,225

          8,114

Landa App LLC - 6113 Pine Glen Circle SW Covington GA LLC

       181,250

12.50%

4/28/2023

12/31/2025

    181,250

          9,758

Landa App LLC - 615 Barshay Drive Covington GA LLC

       174,000

12.50%

4/28/2023

12/31/2025

    174,000

          5,298

Landa App LLC - 6168 Wheat Street NE Covington GA LLC

       108,750

12.50%

4/28/2023

12/31/2025

    108,750

          4,569

F-34

 

 

Landa App LLC - 6178 Green Acres Drive SW Covington GA LLC

       130,500

12.50%

4/28/2023

12/31/2025

    130,500

          8,378

Landa App LLC - 643 Sycamore Drive Jonesboro GA LLC

       178,350

12.50%

4/28/2023

12/31/2025

    178,350

         10,441

Landa App LLC - 65 Freedom Court Covington GA LLC

       159,500

12.50%

4/28/2023

12/31/2025

    159,500

         11,627

Landa App LLC - 6635 Kimberly Mill Road College Park GA LLC

       176,900

12.50%

4/28/2023

12/31/2025

    176,900

          1,127

Landa App LLC - 6653 Bedford Road Rex GA LLC

       159,500

12.50%

4/28/2023

12/31/2025

    159,500

         10,094

Landa App LLC - 6762 Bent Creek Drive Rex GA LLC

       192,125

12.50%

4/28/2023

12/31/2025

    192,125

         10,808

Landa App LLC - 709 Georgetown Court Jonesboro GA LLC

       170,375

12.50%

4/28/2023

12/31/2025

    170,375

          9,179

Landa App LLC - 7107 Geiger Street NW Covington GA LLC

       126,875

12.50%

4/28/2023

12/31/2025

    126,875

          4,129

Landa App LLC - 750 Georgetown Court Jonesboro GA LLC

       152,250

12.50%

4/28/2023

12/31/2025

    152,250

          8,045

Landa App LLC - 752 Chestnut Drive Jackson GA LLC

       105,125

12.50%

4/28/2023

12/31/2025

    105,125

          7,076

Landa App LLC - 7781 Mountain Creek Way Douglasville GA LLC

       202,928

12.50%

4/28/2023

12/31/2025

    202,928

          5,529

Landa App LLC - 7950 Woodlake Drive Riverdale GA LLC

       142,100

12.50%

4/28/2023

12/31/2025

    142,100

          4,704

Landa App LLC - 80 High Ridge Road Covington GA LAC

       184,875

12.50%

4/28/2023

12/31/2025

    184,875

          3,258

Landa App LLC - 808 Hillandale Lane Lithonia GA LLC

       171,100

12.50%

4/28/2023

12/31/2025

    171,100

          2,962

Landa App LLC - 8110 Devonshire Drive Jonesboro GA LLC

       134,125

12.50%

4/28/2023

12/31/2025

    134,125

          5,665

Landa App LLC - 8121 Spillers Drive SW Covington GA LLC

       126,875

12.50%

4/28/2023

12/31/2025

    126,875

          8,794

Landa App LLC - 8233 Creekline Court Riverdale GA LLC

       152,119

12.50%

4/28/2023

12/31/2025

    152,119

          6,457

Landa App LLC - 85 Kirkland Court Covington GA LLC

       206,625

12.50%

4/28/2023

12/31/2025

    206,625

               -   

Landa App LLC - 85 Thorn Thicket Way Rockmart GA LLC

       172,550

12.50%

4/28/2023

12/31/2025

    172,550

         10,684

Landa App LLC - 8855 Rugby Court Jonesboro GA LLC

       123,250

12.50%

4/28/2023

12/31/2025

    123,250

          6,006

Landa App LLC - 9434 Cedar Creek Place Douglasville GA LLC

       195,750

12.50%

4/28/2023

12/31/2025

    195,750

         13,138

Landa App LLC - 9597 Pintail Trail Jonesboro GA LLC

       163,125

12.50%

4/28/2023

12/31/2025

    163,125

         11,448

Landa App LLC - 20 Chimney Smoke Drive Stockbridge GA LLC

       200,075

12.50%

5/19/2023

12/31/2025

    200,075

          3,934

Landa App LLC - 2425 Cornell Circle Mcdonough GD LLC

       234,050

12.50%

5/19/2023

12/31/2025

    234,050

         12,676

Landa App LLC - 3667 Patti Parkway Decatur GA LLC

       245,375

12.50%

5/19/2023

12/31/2025

    245,375

         10,798

Landa App LLC - 412 Kendall Lane Mcdonough GA LLC

       162,325

12.50%

5/19/2023

12/31/2025

    162,325

          4,343

Landa App LLC - 45 Laurel Way Covington GA LLC

       162,325

12.50%

5/19/2023

12/31/2025

    162,325

               -   

Landa App LLC - 5411 Rocky Pine Drive Lithonia GA LLC

       181,200

12.50%

5/19/2023

12/31/2025

    181,200

          7,636

Landa App LLC - 550 Cowan Road Covington GA LLC

       196,300

12.50%

5/19/2023

12/31/2025

    196,300

          6,981

Landa App LLC - 5581 Fox Glen Circle Lithonia GA LLC

       284,635

12.50%

5/19/2023

12/31/2025

    284,635

         15,864

Landa App LLC - 6404 Walnut Way Union City GA LLC

       188,750

12.50%

5/19/2023

12/31/2025

    188,750

          7,851

Landa App LLC - 107 Oakwood Circle Griffin GA LLC

               -   

               -   

               -   

               -   

    119,269

               -   

Landa App LLC - 1007 Leeward Way Jonesboro GA LLC

       142,000

11.00%

6/29/2023

7/1/2024

    142,000

          9,797

Landa App LLC - 1000 Fox Valley Trail Stone Mountain GA LLC

       206,000

9.85%

11/1/2023

11/1/2024

    206,000

         10,651

Landa App LLC - 105 Anne Street Hampton GA LLC

       112,000

11.50%

11/20/2023

12/1/2024

    112,000

          6,349

Landa App LLC - 11447 S Grove Drive Hampton GA LLC

       140,000

11.50%

11/30/2023

12/1/2024

    140,000

          5,960

Landa App LLC - 114 Starlake Drive Jackson GA LLC

       154,000

11.50%

11/30/2023

12/1/2024

    154,000

          5,434

Landa App LLC - 120 Rosewood Drive Mcdonough GA LLC

       161,000

11.50%

11/20/2023

12/1/2024

    161,000

          9,235

Landa App LLC - 12 Mintz Street Griffin GA LLC

       147,000

11.50%

11/30/2023

12/1/2024

    147,000

          7,660

Landa App LLC - 8443 Pebble Ridge Lane Hampton GA LLC

       178,950

9.85%

11/1/2023

11/1/2024

    178,950

          8,194

Landa App LLC - 1485 Bola Court Jonesboro GA LLC

       141,400

11.50%

11/20/2023

12/1/2024

    141,400

          8,330

Landa App LLC - 757 Wells Road Jenkinsburg GA LLC

               -   

               -   

               -   

               -   

    132,972

               -   

Landa App LLC - 1683 Spoonbill Road Hampton GA LLC

       154,000

11.50%

8/31/2023

9/1/2024

    154,000

          5,373

Landa App LLC - 1953 Old Concord Drive SE Covington GA LLC

       168,750

9.85%

11/1/2023

11/1/2024

    168,750

          8,993

Landa App LLC - 195 Branchwood Drive Covington GA LLC

       180,000

9.85%

11/1/2023

11/1/2024

    180,000

          9,228

Landa App LLC - 204 N Main Court Stockbridge GA LLC

       122,500

11.50%

11/20/2023

12/1/2024

    122,500

          6,466

Landa App LLC - 2443 Hodges Farm Road Mansfield GA LLC

       154,000

11.50%

8/31/2023

9/1/2024

    154,000

          8,805

Landa App LLC - 440 Freestone Drive Newnan GA LLC

       187,650

9.85%

11/1/2023

11/1/2024

    187,650

         13,204

Landa App LLC - 497 Georgia Highway 212 Covington GA LLC

       136,500

11.50%

11/20/2023

12/1/2024

    136,500

          9,046

Landa App LLC - 524 Sawmill Road Hampton GA LLC

       171,500

11.50%

11/20/2023

12/1/2024

    171,500

          8,194

Landa App LLC - 5329 Shirewick Lane Lithonia GA LLC

       204,000

9.85%

11/1/2023

11/1/2024

    204,000

         13,357

Landa App LLC - 55 Myrtle Grove Lane Covington GA LLC

       161,000

11.50%

11/30/2023

12/1/2024

    161,000

          9,393

Landa App LLC - 5737 Strathmoor Manor Circle Lithonia GA LLC

       140,000

11.50%

11/30/2023

12/1/2024

    140,000

          8,252

Landa App LLC - 6386 Forester Way Lithonia GA LLC

       190,000

9.85%

11/1/2023

11/1/2024

    190,000

          7,477

Landa App LLC - 6710 Sunset Hills Boulevard Rex GA LLC

       147,000

11.50%

8/31/2023

9/1/2024

    147,000

          9,366

Landa App LLC - 70 Shenandoah Lane Covington GA LLC

       187,500

9.85%

11/1/2023

11/1/2024

    187,500

         12,187

Landa App LLC - 800 Mills Drive Covington GA LLC

       157,500

11.50%

11/30/2023

12/1/2024

    157,500

          1,304

Landa App LLC - 9020 Sterling Ridge Lane Jonesboro GA LLC

       148,400

11.50%

11/20/2023

12/1/2024

    148,400

          8,370

Landa App LLC - 9150 Spillers Drive SW Covington GA LLC

       147,000

11.50%

11/20/2023

12/1/2024

    147,000

          7,199

Landa App LLC - 9409 Forest Knoll Drive Jonesboro GA LLC

       157,500

11.50%

11/30/2023

12/1/2024

    157,500

          3,489

Landa App LLC - 1445 Maple Valley Court Union City GA LLC

               -   

               -   

               -   

               -   

             -   

               -   

Landa App LLC - 8658 Ashley Way Douglasville GA LLC

114,545

8.17%

8/18/2023

8/18/2025p

    114,545

6,683

F-35

 

 

Landa App LLC - 8667 Ashley Way Douglasville VA LLC

82,042

8.17%

12/19/2023

12/19/2025

      82,042

4,709

Landa App LLC - 8671 Ashley Way Douglasville GA LLC

120,466

8.17%

1/25/2024

1/25/2026

    120,466

6,963

Landa App LLC - 8691 Ashley Way Douglasville GA LLC

89,133

8.17%

11/29/2023

11/29/2025

      89,133

4,911

Landa App LLC - 8697 Ashley Way Douglasville GA LLC

131,075

8.17%

3/15/2024

3/15/2026

    131,075

6,960

Landa App LLC - 141 Longstreet Circle Oxford GA LLC

       212,400

9.85%

11/1/2023

11/1/2024

    212,400

          8,317

Landa App LLC - 2962 Hunt Street Jacksonville FL LLC

               -   

               -   

               -   

               -   

             -   

               -   

Landa App LLC - 5066 Greenway Drive Jacksonville FL LLC

       153,000

12.50%

4/28/2023

4/28/2024

    153,000

          1,951

Landa App LLC - 8152 Arble Drive Jacksonville FL LLC

       178,245

12.50%

4/28/2023

4/28/2024

    168,925

          6,266

Total Refinance Note

$20,182,964

 

 

 

$20,963,146

$    965,487

 

36

 

 

 

Off-Balance Sheet Arrangements

 

Neither the Company nor any of the Series had during the periods presented, and does not currently have, any off-balance sheet arrangements.

 

Critical Accounting Policies and Estimates

 

The preparation of financial statements in conformity with GAAP requires the Manager to make assumptions, estimates and judgments that affect the amounts reported, including the notes thereto, and related disclosures of commitments and contingencies, if any. We have identified certain accounting policies that are significant to the preparation of our financial statements. These accounting policies are important for an understanding of our financial condition and results of operations. Critical accounting policies are those that are most important to the portrayal of our financial condition and results of operations and require management's difficult, subjective or complex judgment, often as a result of the need to make estimates about the effect of matters that are inherently uncertain and may change in subsequent periods. Certain accounting estimates are particularly sensitive because of their significance to financial statements and because of the possibility that future events affecting the estimate may differ significantly from management's current judgments. 

 

37

 

 

Revenue Recognition

 

The Company adopted ASU 2014-09, Revenue from Contracts with Customers, and its related amendments, effective July 10, 2020.

 

We determine revenue recognition through the following steps:

 

identification of a contract with a customer;

 

identification of the performance obligations in the contract;

 

determination of the transaction price;

 

allocation of the transaction price to the performance obligations in the contract; and

 

recognition of revenue when or as the performance obligations are satisfied.

 

Fees to the Manager

 

Monthly Management Fee: Each Series pays the Manager a monthly management fee ranging from five percent (5%) to ten percent (10%) of Gross Monthly Rent for each Property.

 

Acquisition Fee: The Acquisition Notes issued by each Series to the Manager in connection with the acquisition of its Property included amounts attributable to an acquisition fee due to the Manager ranging from five percent (5%) to ten percent (10%) of the purchase price of the Property.The Acquisition Fee for each Series is calculated by the Manager acting in its sole discretion, based on several factors including the purchase price of the Property, as well as sourcing and due diligence costs incurred in connection with the expected acquisition, of the Property by such Series.

 

Property Diligence Expenses: The Acquisition Notes issued by each Series to the Manager in connection with the acquisition of its Property included amounts attributable to any and all fees, costs and expenses incurred in connection with the evaluation, discovery, and investigation of such Property incurred prior to such acquisition, including legal fees associated with the title insurance, appraisal costs and inspection costs, and any other expenses associated with the acquisition of a Property.

 

Special Servicing of Non-Performing Properties & Liquidation: Each Series will reimburse the Manager for any out-of-pocket expenses in connection with the special servicing of non-performing Properties and the liquidation of Properties.

 

Interest in Standing Cash: The manager shall be entitled to receive interest payments from the banking partner with respect to the standing cash balances

 

Legal, Maintenance & Construction: The Manager may provide legal services to the Series in the course of its business such as required in the process of evicting a tenant, recovering rents in arrears, legal support fees for reaching a settlement with the delinquent tenant etc. The Manager may perform repairs, cleaning, painting, decorations and alterations, for example electrical, plumbing, carpentry, masonry, and such other routine repairs as are necessary or reasonably appropriate in the course of maintenance of the Property (subject to the limitations of this Agreement). The Manager will charge the Series a fee for such services provided at market rate.

 

Brokerage Fee: The broker of record for each Offering is expected to receive a brokerage fee equal to one percent (1%) of the amount raised from investors through each Series' Offering. We comply with the requirements of FASB ASC 340-10-S99-1 with regards to offering costs. Prior to the completion of a Series' Offering, offering costs are capitalized. The deferred offering costs are charged to members' equity upon the completion of an Offering or to expense if the Offering is not completed.

 

Administrative Costs: In accordance with FASB ASC 720, administrative costs, including accounting fees and legal fees, are expensed as incurred. See “Item 1. Business–Operating Expenses” for additional information.

 

For more information about the fees payable to the Manager, please see “Description of our Business–Our Manager–Manager Compensation” of our Offering Circular, which can be found here and is incorporated herein by reference. 

 

38

 

 

Fair Value of Financial Instruments

 

FASB guidance specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:

 

Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices such as exchange-traded instruments and listed equities.

 

Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active).

 

Level 3 - Unobservable inputs for the asset or liability. Financial instruments are considered Level 3 when their fair values are determined using pricing models, discounted cash flows or similar techniques and at least one significant model assumption or input is unobservable.

 

The carrying amounts reported in the balance sheets approximate their fair value.

 

Earnings (Loss) / Income per Membership Interest

 

Upon completion of an Offering, each Series intends to comply with accounting and disclosure requirements of ASC Topic 260, Earnings per Share. For each Series, earnings (loss) / income per interest will be computed by dividing net (loss) / income for a particular Series by the weighted average number of outstanding interests in that particular Series during the year.

 

Recently Issued Accounting Pronouncements

 

In February 2016, the FASB issued Accounting Standards Update (“ASU”) 2016–02, “Leases” (Topic 842). This ASU requires a lessee to recognize a right–of–use asset and a lease liability under most operating leases in its balance sheet. The ASU was effective for annual and interim periods beginning after December 15, 2019, including interim periods within those fiscal years. In April 2020, the FASB voted to defer the effective date of ASC 842 for private companies and certain not–for–profit entities for one year. For private companies and private NFPs, the leasing standard will be effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. The Company adopted this standard as of January 1, 2022. The adoption of this standard did not impact the Company's financial reporting and disclosure as all of the Company's leases are twelve months or less and have no escalations in rental income.

 

In June 2016, the FASB issued Accounting Standards Update (ASU) No. 2016–13, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments, as modified by FASB ASU No. 2019–10 and other subsequently issued related ASUs. The amendments in this Update affect loans, debt securities, trade receivables, and any other financial assets that have the contractual right to receive cash. The ASU requires an entity to recognize expected credit losses rather than incurred losses for financial assets. The amendments in this Update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company adopted this new guidance effective January 1, 2023 utilizing the modified retrospective transition method. The adoption of this standard did not have a material impact on the Company's financial statements, but did change how the allowance for credit losses is determined.

 

In December 2023, the FASB issued ASU No. 2023–09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which improves the transparency of income tax disclosures by requiring consistent categories and greater disaggregation of information in the effective tax rate reconciliation and income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. This guidance will be effective for the annual periods beginning the year ended December 31, 2025. Early adoption is permitted. Upon adoption, the guidance can be applied prospectively or retrospectively. The Company is currently evaluating the impact of this accounting standard on its consolidated financial statements.

 

Management does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying combined and combining financial statements. As new accounting pronouncements are issued, the Company will adopt those that are applicable under the circumstances.

 

Subsequent Events

 

For further information regarding “Subsequent Events”, please see Note 9, Subsequent Events, in our financial statements below.

 

Item 2. Other Information

 

Legal Proceedings

 

Blue Chip Maintenance LLC V Landa Holdings, Inc. et al

The Manager, in the usual course of management of properties, sanctions repair renovation and construction work over various properties. The Manager in the year 2023 entered into a contract with Bluechip Maintenance (“Contractor”) to carry out repair, renovation and construction work over various properties held by the Series. However, due to some dispute over invoices and the Manager's alleged default to pay the Contractor, the Contractor has placed liens over the properties of the following Series :
Landa App LLC – 10121 Morris Drive Sw Covington GA LLC
Landa App LLC – 6168 Wheat Street Ne Covington GA LLC
Landa App LLC – 6113 Pine Glen Circle Sw Covington GA LLC
Landa App LLC – 8780 Churchill Place Jonesboro GALLC
Landa App LLC – 5411 Rocky Pine Drive Lithonia GA LLC
Landa App LLC – 138 Sandalwood Circle Lawrenceville GA LLC
Landa App LLC – 10121 Morris Drive Sw Covington GA LLC
Landa App LLC – 2933 Coffer Drive Ellenwood Georgia LLC
Landa App LLC – 25 Pleasant Valley Road Mcdonough GA LLC
Landa App LLC – 10433 Candlelight Road Jonesboro GA LLC
Landa App LLC – 10183 Starr Street Sw Covington GA LLC
Landa App LLC – 524 Sawmill Road Hampton GA LLC

 

The Contractor has also lodged a complaint against the Company In the Superior Court of Gwinnett County, State of Georgia for breach of contract.

 

The Company is currently in negotiation with the Contractor to settle the debt.

 

Viola Credit GL I, I.P. et al v Landa Holdings, Inc et al

Certain Series, as listed below, entered into bridge loan agreements dated April 28, 2023, as amended (“Refinance Loans”), with the L Finance LLC as lender (“L Finance”). These Bridge Loans are mortgages on such Series properties and were entered into to refinance the prior mortgages that became due. In addition, the Manager had entered into a financing agreement with Viola GL (“GL”), dated August 19, 2021 (“Agreement”), as amended, for financing its operations and for the benefit of the Series. (each of L Finance and GL a “Lender” and collectively, the “Lenders”) The Agreement provide that upon a default by the Manager, GL has, among other rights, the right to replace the Manager with a substitute manager of GL's choosing with respect to all of the Series. On October 29, 2024, the Lenders issued a notice to these Series and the Manager alleging that they were in default under the Refinance Loans and the Agreement.

 

On November 19, 2024, the Lender filed the complaint Viola Credit GL I L.P. v. Landa Holdings (Index No. 659157/2024) (Document 2) with the New York Supreme Court Commercial Division in relation to the aforementioned Series' defaulting their Bridge loan agreement and the Manager defaulting with respect to its financing agreement.

 

The following Series are subject to the Bridge Loans with L Finance (“Borrower Series”).

 

Landa App LLC - 9597 PINTAIL TRAIL JONESBORO GEORGIA LLC

Landa App LLC - 9434 CEDAR CREEK PLACE DOUGLASVILLE GEORGIA LLC

Landa App LLC - 8855 RUGBY COURT JONESBORO GEORGIA LLC

Landa App LLC - 85 THORN THICKET WAY ROCKMART GEORGIA LLC

Landa App LLC - 85 KIRKLAND COURT COVINGTON GEORGIA LLC

Landa App LLC - 8233 CREEKLINE COURT RIVERDALE GEORGIA LLC

Landa App LLC - 8121 SPILLERS DRIVE SW COVINGTON GEORGIA LLC

Landa App LLC - 8110 DEVONSHIRE DRIVE JONESBORO GEORGIA LLC

Landa App LLC - 808 HILLANDALE LANE LITHONIA GEORGIA LLC

Landa App LLC - 80 HIGH RIDGE ROAD COVINGTON GEORGIA LLC

Landa App LLC - 7950 WOODLAKE DRIVE RIVERDALE GEORGIA LLC

Landa App LLC - 7781 MOUNTAIN CREEK WAY DOUGLASVILLE GEORGIA LLC

Landa App LLC - 752 CHESTNUT DRIVE JACKSON GEORGIA LLC

Landa App LLC - 750 GEORGETOWN COURT JONESBORO GEORGIA LLC

Landa App LLC - 7107 GEIGER STREET NW COVINGTON GEORGIA LLC

Landa App LLC - 709 GEORGETOWN COURT JONESBORO GEORGIA LLC

Landa App LLC - 6762 BENT CREEK DRIVE REX GEORGIA LLC

Landa App LLC - 6653 BEDFORD ROAD REX GEORGIA LLC

Landa App LLC - 6635 KIMBERLY MILL ROAD COLLEGE PARK GEORGIA LLC

Landa App LLC - 65 FREEDOM COURT COVINGTON GEORGIA LLC

Landa App LLC - 643 SYCAMORE DRIVE JONESBORO GEORGIA LLC

Landa App LLC - 6404 WALNUT WAY UNION CITY GEORGIA LLC

Landa App LLC - 6178 GREEN ACRES DRIVE SW COVINGTON GEORGIA LLC

Landa App LLC - 6168 WHEAT STREET NE COVINGTON GEORGIA LLC

Landa App LLC - 615 BARSHAY DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 6113 PINE GLEN CIRCLE SW COVINGTON GEORGIA LLC

Landa App LLC - 6107 SHADOW GLEN COURT COVINGTON GEORGIA LLC

Landa App LLC - 5801 STRATHMOOR MANOR CIRCLE LITHONIA GEORGIA LLC

Landa App LLC - 565 MOUNTAINVIEW DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 5581 FOX GLEN CIRCLE LITHONIA GEORGIA LLC

Landa App LLC - 550 COWAN ROAD COVINGTON GEORGIA LLC

Landa App LLC - 5411 ROCKY PINE DRIVE LITHONIA GEORGIA LLC

Landa App LLC - 540 COWAN ROAD COVINGTON GEORGIA LLC

Landa App LLC - 5143 PINECREST DRIVE SW COVINGTON GEORGIA LLC

Landa App LLC - 513 JARRETT COURT MCDONOUGH GEORGIA LLC

Landa App LLC - 5040 HUNTSHIRE LANE LILBURN GEORGIA LLC

Landa App LLC - 4732 PINEDALE DRIVE FOREST PARK GEORGIA LLC

Landa App LLC - 4702 SAINT JAMES WAY DECATUR GEORGIA LLC

Landa App LLC - 45 LAUREL WAY COVINGTON GEORGIA LLC

Landa App LLC - 45 BLUE JAY DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 43 DARWIN DRIVE JONESBORO GEORGIA LLC

Landa App LLC - 412 KENDALL LANE MCDONOUGH GEORGIA LLC

Landa App LLC - 3760 MICHIGAN AVENUE MOUNT DORA FLORIDA LLC

Landa App LLC - 351 WESLEY PARK DRIVE JONESBORO GEORGIA LLC

Landa App LLC - 350 CADIZ LANE S COLLEGE PARK GEORGIA LLC

Landa App LLC - 35 CLAY COURT COVINGTON GEORGIA LLC

Landa App LLC - 3202 CHIPPEWA DRIVE REX GEORGIA LLC

Landa App LLC - 313 BLUE HERON DRIVE JONESBORO GEORGIA LLC

Landa App LLC - 3043 HIGHWAY 81 S COVINGTON GEORGIA LLC

Landa App LLC - 3011 RAINTREE DRIVE SE CONYERS GEORGIA LLC

Landa App LLC - 30 ROOSEVELT ROAD COVINGTON GEORGIA LLC

Landa App LLC - 30 HIGH RIDGE ROAD COVINGTON GEORGIA LLC

Landa App LLC - 2933 COFFER DRIVE ELLENWOOD GEORGIA LLC

Landa App LLC - 2813 VICKSBURG COURT DECATUR GEORGIA LLC

Landa App LLC - 270 PLEASANT HILLS DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 270 MOUNTAIN LANE COVINGTON GEORGIA LLC

Landa App LLC - 258 ROCKY POINT ROAD COVINGTON GEORGIA LLC

Landa App LLC - 253 MARCO DRIVE SOCIAL CIRCLE GEORGIA LLC

Landa App LLC - 25 PLEASANT VALLEY ROAD MCDONOUGH GEORGIA LLC

Landa App LLC - 2264 CHESTNUT HILL CIRCLE DECATUR GEORGIA LLC

Landa App LLC - 217 GLENLOCH COURT STOCKBRIDGE GEORGIA LLC

Landa App LLC - 212 FLEETA DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 20 CHIMNEY SMOKE DRIVE STOCKBRIDGE GEORGIA LLC

Landa App LLC - 196 MONTEGO CIRCLE RIVERDALE GEORGIA LLC

Landa App LLC - 195 HUNTERS TRACE COVINGTON GEORGIA LLC

Landa App LLC - 189 SHENANDOAH DRIVE RIVERDALE GEORGIA LLC

Landa App LLC - 188 TIMBERLINE ROAD JACKSON GEORGIA LLC

Landa App LLC - 181 WATERCRESS COURT STOCKBRIDGE GEORGIA LLC

Landa App LLC - 1689 VICEROY WAY RIVERDALE GEORGIA LLC

Landa App LLC - 1666 WEST POPLAR STREET GRIFFIN GEORGIA LLC

Landa App LLC - 153 CLIFFSIDE COURT RIVERDALE GEORGIA LLC

Landa App LLC - 146 CRYSTAL BROOK GRIFFIN GEORGIA LLC

Landa App LLC - 140 HIGH RIDGE ROAD COVINGTON GEORGIA LLC

Landa App LLC - 138 SANDALWOOD CIRCLE LAWRENCEVILLE GEORGIA LLC

Landa App LLC - 137 SOUTHERN SHORES ROAD JACKSON GEORGIA LLC

Landa App LLC - 1320 WINONA AVENUE GRIFFIN GEORGIA LLC

Landa App LLC - 124 LIBBY LANE JONESBORO GEORGIA LLC

Landa App LLC - 1201 KILRUSH DRIVE MABLETON GEORGIA LLC

Landa App LLC - 1160 GABLE TERRACE JONESBORO GEORGIA LLC

Landa App LLC - 1147 VILLAGE WAY STONE MOUNTAIN GEORGIA LLC

Landa App LLC - 11322 MICHELLE WAY HAMPTON GEORGIA LLC

Landa App LLC - 112 RIDGE STREET LOCUST GROVE GEORGIA LLC

Landa App LLC - 111 FIR DRIVE MCDONOUGH GEORGIA LLC

Landa App LLC - 110 SHENANDOAH DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 10433 CANDLELIGHT ROAD JONESBORO GEORGIA LLC

Landa App LLC - 103 STARLAKE DRIVE JACKSON GEORGIA LLC

Landa App LLC - 10183 STARR STREET SW COVINGTON GEORGIA LLC

Landa App LLC - 10121 MORRIS DRIVE SW COVINGTON GEORGIA LLC

 

The Court on December 12, 2024 granted the Lender's motion and replaced the Manager for the above mentioned Series LLCs.

 

The order of the Court restrains and enjoins the Manager and its representatives from making managerial decisions or taking actions regarding the aforementioned Series LLCs or their assets, among other restrictions. The order also grants interim authority to the court-appointed Independent Manager, Anna Phillips, to exercise all managerial rights and make decisions concerning the Series LLCs as permitted by applicable law and the Series LLCs' operating agreements.

The Manager is disputing the Lender's default claims and assertions of management rights and believes that the Lenders are not entitled to replace the Manager and assume control of the Series under the Agreement, nor foreclose on the properties that are subject to the Bridge Loans and the Agreement.

 

If the Manager is unable to reach a settlement or the Lenders otherwise do not waive the defaults, L Finance may accelerate all amounts due under the Bridge Loans and foreclose on the Borrower Series' properties. Any foreclosure or sale of the properties may result in a loss to investors of the Borrower Series or all the Series, as applicable. See “A Series may be unable to service its indebtedness, which may be secured by its Property, and could result in the Series being forced to sell its Property, which could result in a significant loss to investors in the particular Series” and “Risk Factors – Any adverse changes in the Manager's financial health or our relationship with the Manager or its affiliates could hinder our operating performance and the return on your investment in the Company's Offering Statement.

 

 

39

 

 

Item 3. Financial Statements

 

Index to the Unaudited Financial Statements of Landa App LLC    
Combined and Combining Balance Sheets as of June 30, 2024 (unaudited) and December 31, 2023   F-2
Combined and Combining Statements of Comprehensive Income (Loss) (Unaudited) for the six months ended June 30, 2024 and June 30, 2023   F-62
Combined and Combining Statements of Changes in Member's Equity (DEFICIT) for the six months ended June 30, 2024 and June 30, 2023   F-122
Combined and Combining Statements of Cash Flows (Unaudited) for the six months ended June 30, 2024 and June 30, 2023   F-152
Notes to the Financial Statements as of June 30, 2024   F-213

 

F-1

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

 

 

  
Landa Series 1394 Oakview Circle
   
Landa Series 1701 Summerwoods Lane
    Landa Series 1741 Park Lane
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
Assets                        
Cash  $ 13,080    $ 4,593    $ -    $ (930 )  $515   $1,309  
Restricted cash    746      775      -     925      -     - 
Escrow    75      75      82      82     183    183 
Accounts receivable   940     -      -      -     -    - 
Due from related party    2,838      2,838      70,773      70,773      82,538      82,538  
Current assets     17,679      8,281      70,855      70,850      83,236      84,030  
Investments in single-family residential properties, net of depreciation    69,597      70,708      162,280      165,068      183,621      186,775  
Total Assets  $ 87,276    $ 78,989    $ 233,135    $ 235,918    $ 266,857    $ 270,805  
                               
Liabilities and Members' Equity                              
Due to related party  $ 2,826    $ 115    $ 5,991    $ 1,062    $ 11,063    $ 4,593  
Other liabilities    593      463      18,989      18,989      19,151      19,151  
Prepaid rent     -      -     -    -    -    - 
Security deposit    746      775     -     -     -    - 
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     106,504    106,504     181,866      184,098  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    44,015      44,015      52,703      52,703      66,476      66,476  
                               
Total Liabilities    48,180      45,368      184,187      179,258      278,556      274,318  
                               
Members Equity (deficit)    39,096      33,621     48,948      56,660     (11,699)     (3,513)
                               
Total Liabilities and Members quity  $87,276    $ 78,989    $ 233,135    $ 235,918    $ 266,857    $ 270,805  

 

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-2

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 1703 Summerwoods Lane
  
Landa Series 1712 Summerwoods Lane
   Landa Series 1743 Summerwoods Lane
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 7,222    $ 943    $ 12,279    $ 2,829    $ 11,594    $ 4,238  
Restricted cash    -      1,400      1,595      1,450      1,400      1,225  
Escrow    5      5      398      398      118      118  
Accounts receivable    -     -      -      -     -    - 
Due from related party    629      629      1,940      1,940      -      -  
Current assets    7,856      2,977      16,212      6,617      13,112      5,581  
Investments in single-family residential properties, net of depreciation    102,590      104,416      102,590      104,416      102,590      104,416  
                               
Total Assets  $ 110,446    $ 107,393    $ 118,802    $ 111,033    $ 115,702    $ 109,997  
                               
Liabilities and Members' Equity                              
Due to related party  $ 11,692    $ 4,577    $ 22,153    $ 9,762    $ 4,911    $ 582  
Other liabilities    2,934      2,934      44      44      1,618      897  
Prepaid rent     -      -     -    -    -    - 
Security deposit    -      1,400      1,595      1,450      1,400      1,200  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    77,925      77,925      67,535      67,535      77,925      77,925  
                               
Total Liabilities    92,551      86,836      91,327      78,791      85,854      80,604  
                               
Members Equity (deficit)    17,895      20,557     27,475      32,242     29,848     29,393
                               
Total Liabilities and Members' Equity  $ 110,446    $ 107,393    $ 118,802    $ 111,033    $ 115,702    $ 109,997  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-3

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 1750 Summerwoods Lane
  
Landa Series 4267 High Park Lane
   Landa Series 4474 Highwood Park Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
Cash  $ 10,208    $ 4,008    $ -    $ 393    $ 8,597    $ 2,197  
Restricted cash    1,550      -      1,595      -      -      439  
Escrow    112      112      506      506      681      681  
Accounts receivable    -     -      -      -     -    - 
Due from related party    289      289      (9,210)      (9,210)      -      -  
Current assets     12,159      4,409      (7,109)      (8,311)      9,278      3,317  
Investments in single-family residential properties, net of depreciation    102,590      104,416      154,573      157,363      123,297      125,492  
                               
Total Assets  $ 114,749    $ 108,825    $ 147,464    $ 149,052    $ 132,575    $ 128,809  
                               
Liabilities and Members' Equity                              
Due to related party  $ 8,881    $ 10    $ 21,901    $ 16,071    $ 16,996    $ 8,923  
Other liabilities    354      354      62      62      (110)      (110)  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,550      -      1,595      -      -      439  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    77,925      77,925      104,250      104,250      93,750      93,750  
                               
Total Liabilities    88,710      78,289      127,808      120,383      110,636      103,002  
                               
Members Equity (deficit)    26,039      30,536     19,656      28,669     21,939     25,807
                               
Total Liabilities and Members' Equity  $ 114,749    $ 108,825    $ 147,464    $ 149,052    $ 132,575    $ 128,809  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-4

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8569 Creekwood Way
  
Landa Series 9439 Lakeview Road
   Landa Series 10167 Port Royal Court
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
Cash  $ 13,311    $ 3,577    $ 10,716    $ 3,545    $ 5,049    $ 3,794  
Restricted cash    900      1,600      -      1,050      1,725      915  
Escrow    108      108      504      504      -      -  
Accounts receivable    1,600     -      1,513      -      1,200     - 
Due from related party    119      119      1,996      1,996      1,052      1,052  
Current assets     16,038      5,404      14,729      7,095      9,026      5,761  
Investments in single-family residential properties, net of depreciation    75,212      76,551      163,433      166,342      99,797      101,573  
                               
Total Assets  $ 91,250    $ 81,955    $ 178,162    $ 173,437    $ 108,823    $ 107,334  
                               
Liabilities and Members' Equity                              
Due to related party  $ 25,076    $ 14,330    $ 16,410    $ 6,620    $ 5,213    $ 1,472  
Other liabilities    400      167      295      295      674      674  
Prepaid rent     -      -     -    -    -    - 
Security deposit    900      1,600      -      1,050      1,725      915  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    49,400      49,400      124,425      124,425      82,500      82,500  
                               
Total Liabilities    75,776      65,497      141,130      132,390      90,112      85,561  
                               
Members Equity (deficit)    15,474      16,458     37,032      41,047     18,711     21,773
                               
Total Liabilities and Members' Equity  $ 91,250    $ 81,955    $ 178,162    $ 173,437    $ 108,823    $ 107,334  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-5

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 1246 Elgin Way
  
Landa Series 1910 Grove Way
   Landa Series 593 Country Lane Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
Cash  $ 6,884    $ 4,045    $ 35    $ 34    $ 6,540    $ 3,511  
Restricted cash    1,475      1,150      -      1      1,200      971  
Escrow    163      163      40      40      122      122  
Accounts receivable    -     -      -      -     -    - 
Due from related party    1,942      1,942      14      14      1,429      1,429  
Current assets     10,464      7,300      89      89      9,291      6,033  
Investments in single-family residential properties, net of depreciation    120,488      122,633      94,348      96,028      86,481      88,020  
                               
Total Assets  $ 130,952    $ 129,933    $ 94,437    $ 96,117    $ 95,772    $ 94,053  
                               
Liabilities and Members' Equity                              
Due to related party  $ 5,922    $ 1,641    $ 30,747    $ 23,137    $ 4,771    $ 1,227  
Other liabilities    959      959      1,548      1,548      1,098      1,098  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,475      -      -      1      1,200      971  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    95,250      95,250      82,500      82,500      71,250      71,250  
                               
Total Liabilities    103,606      97,850      114,795      107,186      78,319      74,546  
                               
Members Equity (deficit)    27,346      32,083     (20,358)      (11,069)     17,453     19,507
                               
Total Liabilities and Members' Equity  $ 130,952    $ 129,933    $ 94,437    $ 96,117    $ 95,772    $ 94,053  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-6

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 6436 Stone Terrace
  
Landa Series 6440 Woodstone Terrace
   Landa Series 6848 Sandy Creek Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
Cash  $ 2,470    $ 2,048    $ 4,950    $ 2,348    $ 3,187    $ 2,223  
Restricted cash    1,300      1,000      -      832      -      1,475  
Escrow    221      221      97      97      573      573  
Accounts receivable    -     -      -      -     -    - 
Due from related party    -      -      -      -      1,281      1,281  
Current assets     3,991      3,269      5,047      3,277      5,041      5,552  
Investments in single-family residential properties, net of depreciation    54,581      55,553      58,430      59,470      77,940      79,327  
                               
Total Assets  $ 58,572    $ 58,822    $ 63,477    $ 62,747    $ 82,981    $ 84,879  
                               
Liabilities and Members' Equity                              
Due to related party  $ 3,028    $ 950    $ 38,362    $ 32,999    $ 5,610    $ 2,577  
Other liabilities    1,325      1,325      (108)      (108)      411      411  
Prepaid rent     1,105      -     -    -    -    - 
Security deposit    1,300      1,000      -      832      -      1,475  
Promissory note - related party   -    -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    45,000      45,000      46,500      46,500      64,500      64,500  
                               
Total Liabilities    51,758      48,275      84,754      80,223      70,521      68,963  
                               
Members Equity (deficit)    6,814      10,547     (21,277)      (17,476)     12,460     15,916
                               
Total Liabilities and Members' Equity  $ 58,572    $ 58,822    $ 63,477    $ 62,747    $ 82,981    $ 84,879  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-7

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 687 Utoy Court
  
Landa Series 729 Winter Lane
   Landa Series 7349 Exeter Court
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
Cash  $ 1,729    $ 1,494    $ 97    $ 232    $ 6,170    $ 4,942  
Restricted cash    1,625      1,157      -      -      1,850      1,000  
Escrow    515      515      221      221      126      126  
Accounts receivable    2,250      98      -      (571)     -    - 
Due from related party    102      102      72      72      1,506      1,506  
Current assets     6,221      3,366      390      (46)      9,652      7,574  
Investments in single-family residential properties, net of depreciation    104,157      106,011      102,621      104,448      99,840      101,617  
                               
Total Assets  $ 110,378    $ 109,377    $ 103,011    $ 104,402    $ 109,492    $ 109,191  
                               
Liabilities and Members' Equity                              
Due to related party  $ 9,298    $ 4,471    $ 22,911    $ 17,398    $ 4,743    $ 1,232  
Other liabilities    629      629      1,048      1,048      1,364      1,364  
Prepaid rent     -      -     -    -    -     1,208  
Security deposit    1,625      1,157      -      -      1,850      1,000  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    82,500      82,500      82,500      82,500      71,500      71,500  
                               
Total Liabilities    94,052      88,757      106,459      100,946      79,457      76,304  
                               
Members Equity (deficit)    16,326      20,620     (3,448)      3,456     30,035     32,887
                               
Total Liabilities and Members' Equity  $ 110,378    $ 109,377    $ 103,011    $ 104,402    $ 109,492    $ 109,191  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-8

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8645 Embrey Drive
  
Landa Series 8780 Churchill Place
   Landa Series 8796 Parliament Place
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
Cash  $ 4,888    $ 1,221    $ 3,318    $ 1,302    $ 8,109    $ 4,326  
Restricted cash    800      1,050      -      1,323      1,050      975  
Escrow    8      8      8      8      78      78  
Accounts receivable    -     -      -      -     -    - 
Due from related party    1,539      1,539      31      31      1,997      1,997  
Current assets     7,235      3,818      3,357      2,664      11,234      7,376  
Investments in single-family residential properties, net of depreciation    107,290      109,200      119,618      121,747      99,119      100,883  
                               
Total Assets  $ 114,525    $ 113,018    $ 122,975    $ 124,411    $ 110,353    $ 108,259  
                               
Liabilities and Members' Equity                              
Due to related party  $ 6,283    $ 1,685    $ 22,117    $ 11,362    $ 8,353    $ 3,066  
Other liabilities    670      670      756      756      1,150      1,150  
Prepaid rent     -      -     -    -    -    - 
Security deposit    800      1,050      -      1,323      1,050      975  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    84,750      84,750      94,500      94,500      78,750      78,750  
                               
Total Liabilities    92,503      88,155      117,373      107,941      89,303      83,941  
                               
Members Equity (deficit)    22,022      24,863     5,602      16,470     21,050     24,318
                               
Total Liabilities and Members' Equity  $ 114,525    $ 113,018    $ 122,975    $ 124,411    $ 110,353    $ 108,259  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-9

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8641 Ashley Way
  
Landa Series 8651 Ashley Way
   Landa Series 8652 Ashley Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
Cash  $ 7,543    $ 6,013    $ 4,371    $ 1,917    $ 8,426    $ 4,011  
Restricted cash    1,050      900      1,100      800      700      2,200  
Escrow    272      272      75      75      231      231  
Accounts receivable    1,155     -      -      53     -    - 
Due from related party    1,866      1,866      4      4      184      184  
Current assets     11,886      9,051      5,550      2,849      9,541      6,626  
Investments in single-family residential properties, net of depreciation    128,498      130,785      107,444      109,356      119,475      121,602  
                               
Total Assets  $ 140,384    $ 139,836    $ 112,994    $ 112,205    $ 129,016    $ 128,228  
                               
Liabilities and Members' Equity                              
Due to related party  $ 6,378    $ 2,076    $ 11,029    $ 5,800    $ 12,063    $ 8,531  
Other liabilities    472      472      299      299      657      657  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,050      900      1,100      800      700      1,100  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    96,357      96,357      80,424      80,424      76,700      76,700  
                               
Total Liabilities    104,257      99,805      92,852      87,323      90,120      86,988  
                               
Members Equity (deficit)    36,127      40,031     20,142      24,882     38,896     41,240
                               
Total Liabilities and Members' Equity  $ 140,384    $ 139,836    $ 112,994    $ 112,205    $ 129,016    $ 128,228  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-10

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8653 Ashley Way
  
Landa Series 8654 Ashley Way
   Landa Series 8655 Ashley Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 8,610    $ 5,011    $ 9,676    $ 5,054    $ 9,234    $ 8,365  
Restricted cash    1,350      700      -      1,350      -      -  
Escrow    105      105      253      253      108      108  
Accounts receivable    -     -      -      -     -    - 
Due from related party    5,821      5,821      1,144      1,144      6      6  
Current assets     15,886      11,637      11,073      7,801      9,348      8,479  
Investments in single-family residential properties, net of depreciation    106,441      108,336      119,474      121,601      111,464      113,448  
                               
Total Assets  $ 122,327    $ 119,973    $ 130,547    $ 129,402    $ 120,812    $ 121,927  
                               
Liabilities and Members' Equity                              
Due to related party  $ 7,940    $ 3,236    $ 5,872    $ 1,542    $ 10,520    $ 6,850  
Other liabilities    5,183      5,183      498      498      252      252  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,350      700      -      1,350      -     -  
Promissory note - related party   -    -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    68,250      68,250      89,529      89,529      71,500      71,500  
                               
Total Liabilities    82,723      77,369      95,899      92,919      82,272      78,602  
                               
Members Equity (deficit)    39,604      42,604     34,648      36,483     38,540     43,325
                               
Total Liabilities and Members' Equity  $ 122,327    $ 119,973    $ 130,547    $ 129,402    $ 120,812    $ 121,927  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-11

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8659 Ashley Way
  
Landa Series 8662 Ashley Way
   Landa Series 8668 Ashley Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
Assets                        
Cash  $ $13,300    $ $9,082    $ $8,694    $ $3,936    $ $16,015    $ $12,379  
Restricted cash    1,250      2,125      1,100      1,250      -      1,000  
Escrow    127      127      231      231      332      332  
Accounts receivable    -      -      -      -     -    - 
Due from related party    2,006      2,006      1,203      1,203      2,800      2,800  
Current assets     16,683      13,340      11,228      6,620      19,147      16,511  
Investments in single-family residential properties, net of depreciation    127,507      129,776      123,496      125,694      132,521      134,880  
                               
Total Assets  $ $144,190    $ $143,116    $ $134,724    $ $132,314    $ $151,668    $ $151,391  
                               
Liabilities and Members' Equity                              
Due to related party  $ 8,919    $ 5,269    $ 5,555    $ 1,771    $ 6,008    $ 1,712  
Other liabilities    1,309      1,309      315      315      470      470  
Prepaid rent     -      1,313     -    -    -    - 
Security deposit    1,250      1,250      1,100      1,250     -     1,000  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    81,900      81,900      84,500      84,500      99,392      99,392  
                               
Total Liabilities    93,378      91,041      91,470      87,836      105,870      102,574  
                               
Members Equity (deficit)    50,812      52,075     43,254      44,478     45,798     48,817
                               
Total Liabilities and Members quity  $ 144,190    $ 143,116    $ 134,724    $ 132,314    $ 151,668    $ 151,391  

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-12

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8670 Ashley Way
  
Landa Series 8674 Ashley Way
   Landa Series 8675 Ashley Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 3,999    $ 2,415    $ 6,934    $ 3,740    $ 2,569    $ 1,898  
Restricted cash    -      975      1,100      -      1,150      1,100  
Escrow    232      232      187      187      107      107  
Accounts receivable    -      29      -      -     -    - 
Due from related party    7,007      7,007      38      38      9      9  
Current assets     11,238      10,658      8,259      3,965      3,835      3,114  
Investments in single-family residential properties, net of depreciation    139,540      142,024      118,483      120,592      116,478      118,551  
                               
Total Assets  $ 150,778    $ 152,682    $ 126,742    $ 124,557    $ 120,313    $ 121,665  
                               
Liabilities and Members' Equity                              
Due to related party  $ 7,180    $ 2,627    $ 7,599    $ 3,396    $ 7,915    $ 4,167  
Other liabilities    633      633      400      400      314      314  
Prepaid rent     -      -      1,300     -    -    - 
Security deposit    -      975      1,100      -      1,150      1,100  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    94,250      94,250      87,750      87,750      87,253      87,253  
                               
Total Liabilities    102,063      98,485      98,149      91,546      96,632      92,834  
                               
Members Equity (deficit)    48,715      54,197     28,593      33,011     23,681     28,831
                               
Total Liabilities and Members' Equity  $ 150,778    $ 152,682    $ 126,742    $ 124,557    $ 120,313    $ 121,665  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-13

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8677 Ashley Way
  
Landa Series 8678 Ashley Way
   Landa Series 8679 Ashley Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 9,967    $ 4,927    $ 3,809    $ 3,992    $ 6,344    $ 4,904  
Restricted cash    -      900      1,400      900      1,075      -  
Escrow    162      162      310      310      336      336  
Accounts receivable    -     -      2,310      -     -    - 
Due from related party    1,996      1,996      344      344      1,870      1,870  
Current assets     12,125      7,985      8,173      5,546      9,625      7,110  
Investments in single-family residential properties, net of depreciation    109,459      111,407      147,562      150,188      118,483      120,592  
                               
Total Assets  $ 121,584    $ 119,392    $ 155,735    $ 155,734    $ 128,108    $ 127,702  
                               
Liabilities and Members' Equity                              
Due to related party  $ 6,879    $ 1,844    $ 7,303    $ 2,577    $ 8,479    $ 3,589  
Other liabilities    761      761      179      179      397      397  
Prepaid rent     -      -     -    -     1,775     - 
Security deposit    -      900      1,400      -      1,075     -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -     -    -     -      -  
Bridge note payable     -      -     -    -     -      -  
Mortgage payable    81,942      81,942      104,000      104,000      88,770      88,770  
                               
Total Liabilities    89,582      85,447      112,882      106,756      100,496      92,756  
                               
Members Equity (deficit)    32,002      33,945     42,853      48,978     27,612     34,946
                               
Total Liabilities and Members' Equity  $ 121,584    $ 119,392    $ 155,735    $ 155,734    $ 128,108    $ 127,702  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-14

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8683 Ashley Way
  
Landa Series 1007 Leeward Way
   Landa Series 10121 Morris Drive SW
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 3,031    $ 462    $ 3,457    $ 3,247    $ 3,000    $ 2,334  
Restricted cash    1,250      2,000      1,500      950      975      1,600  
Escrow    389      389      -      -      -      -  
Accounts receivable    -      1,024      1,840      -     -    - 
Due from related party    -      -      80,720      80,720      40,404      40,404  
Current assets     4,670      3,875      87,517      84,917      44,379      44,338  
Investments in single-family residential properties, net of depreciation    119,178      121,322      257,003      261,443      237,815      241,957  
                               
Total Assets  $ 123,848    $ 125,197    $ 344,520    $ 346,360    $ 282,194    $ 286,295  
                               
Liabilities and Members' Equity                              
Due to related party  $ 15,195    $ 9,133    $ 12,900    $ 7,048    $ 25,050    $ 16,649  
Other liabilities    989      989      (320)      (320)      285      285  
Prepaid rent     -      -     -    -    -     1,760  
Security deposit    1,250      1,075      1,500      950      975      1,600  
Promissory note - related party   -    -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -      154,529      157,705      95,519      97,867  
Bridge note payable     -      -      142,000      142,000      160,225      160,225  
Mortgage payable    81,183      81,183      -     -      -      -  
                               
Total Liabilities    98,617      92,380      310,609      307,383      282,054      278,386  
                               
Members Equity (deficit)    25,231      32,817     33,911      38,977     140     7,909
                               
Total Liabilities and Members' Equity  $ 123,848    $ 125,197    $ 344,520    $ 346,360    $ 282,194    $ 286,295  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-15

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 10183 Starr Street SW
  
Landa Series 103 Starlake Drive
   Landa Series 10433 Candlelight Road
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 1,072    $ 618    $ 2,058    $ 1,950    $ -    $ 125  
Restricted cash    1,725      850      900      990      700     -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -     -     1,595  
Due from related party    29,961      29,961      29,761      29,761      37,355      37,355  
Current assets     32,758      31,429      32,719      32,701      38,055      39,075  
Investments in single-family residential properties, net of depreciation    228,959      232,949      228,664      232,653      262,574      267,138  
                               
Total Assets  $ 261,717    $ 264,378    $ 261,383    $ 265,354    $ 300,629    $ 306,213  
                               
Liabilities and Members' Equity                              
Due to related party  $ 21,699    $ 10,551    $ 26,182    $ 16,405    $ 43,782    $ 29,229  
Other liabilities    474      474      416      416      1,869      1,869  
Prepaid rent     -      1,388     -    -    -    - 
Security deposit    1,725      850      900      -      700      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    92,128      92,661      119,033      120,340      130,515      134,584  
Bridge note payable     172,550      172,550      145,000      145,000      170,375      170,375  
Mortgage payable   -     -      -     -      -      -  
                               
Total Liabilities    288,576      278,474      291,531      282,161      347,241      336,057  
                               
Members Equity (deficit)    (26,859)      (14,096)     (30,148)      (16,807)     (46,612)     (29,844)
                               
Total Liabilities and Members' Equity  $ 261,717    $ 264,378    $ 261,383    $ 265,354    $ 300,629    $ 306,213  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-16

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 107 Oakwood Circle
  
Landa Series 110 Shenandoah Drive
   Landa Series 111 Fir Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,513    $ 2,381    $ -    $ 617    $ 1,059    $ 1,849  
Restricted cash    2,500      825      2,499      850      -      1,250  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -     -    - 
Due from related party    147,442      28,173      32,677      32,677      50,855      50,855  
Current assets     152,455      31,379      35,176      34,144      51,914      53,954  
Investments in single-family residential properties, net of depreciation    165,817      168,717      267,111      271,752      186,216      189,445  
                               
Total Assets  $ 318,272    $ 200,096    $ 302,287    $ 305,896    $ 238,130    $ 243,399  
                               
Liabilities and Members' Equity                              
Due to related party  $ 3,546    $ -    $ 21,591    $ 11,680    $ 20,616    $ 13,184  
Other liabilities    693      693      516      516      927      927  
Prepaid rent     1,489      1,311     -    -    -    - 
Security deposit    2,500      825      2,499      850      -      1,250  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -      117,582      117,718      69,286      78,017  
Bridge note payable     119,269      -      192,125      192,125      145,000      145,000  
Mortgage payable    119,269      119,269      -      -      -      -  
                               
Total Liabilities    246,766      122,098      334,313      322,889      235,829      238,378  
                               
Members Equity (deficit)    71,506      77,998     (32,026)      (16,993)     2,301     5,021
                               
Total Liabilities and Members' Equity  $ 318,272    $ 200,096    $ 302,287    $ 305,896    $ 238,130    $ 243,399  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-17

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 112 Ridge Street
  
Landa Series 11322 Michelle Way
   Landa Series 1147 Village Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 4,451    $ 107    $ 4,903    $ 1,895    $ 2,098    $ 431  
Restricted cash    1,550      1,650      1,175      900      1,525      1,525  
Escrow    -      -      -      -      -      -  
Accounts receivable    (3,300)     -      (1,537)      -     -    - 
Due from related party    32,596      32,596      28,871      28,871      51,240      51,240  
Current assets     35,297      34,353      33,412      31,666      54,863      53,196  
Investments in single-family residential properties, net of depreciation    266,141      270,766      213,307      217,031      239,981      244,125  
                               
Total Assets  $ 301,438    $ 305,119    $ 246,719    $ 248,697    $ 294,844    $ 297,321  
                               
Liabilities and Members' Equity                              
Due to related party  $ 26,963    $ 17,905    $ 16,083    $ 8,660    $ 17,521    $ 10,078  
Other liabilities    1,528      1,528      661      661      (1,187)      (1,187)  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,550      1,650      1,175      900      1,525      1,525  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    128,223      128,829      106,628      108,134      146,577      147,679  
Bridge note payable     178,350      178,350      137,750      137,750      148,625      148,625  
Mortgage payable    -      -      -      -      -      -  
                               
Total Liabilities    336,614      328,262      262,297      256,105      313,061      306,720  
                               
Members Equity (deficit)    (35,176)      (23,143)     (15,578)      (7,408)     (18,217)     (9,399)
                               
Total Liabilities and Members' Equity  $ 301,438    $ 305,119    $ 246,719    $ 248,697    $ 294,844    $ 297,321  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-18

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 1160 Gable Terrace
  
Landa Series 1201 Kilrush Drive
   Landa Series 124 Libby Lane
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 4,713    $ 771    $ 3,633    $ 2,150    $ 3,632    $ 2,433  
Restricted cash    1,750      2,200      800      2,100      1,000      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -     -    - 
Due from related party    32,069      32,069      60,168      60,168      43,119      43,119  
Current assets     38,532      35,040      64,601      64,418      47,751      45,552  
Investments in single-family residential properties, net of depreciation    258,465      262,960      469,701      477,799      197,483      200,925  
                               
Total Assets  $ 296,997    $ 298,000    $ 534,302    $ 542,217    $ 245,234    $ 246,477  
                               
Liabilities and Members' Equity                              
Due to related party  $ 25,743    $ 12,491    $ 43,853    $ 23,386    $ 32,486    $ 20,425  
Other liabilities    1,132      1,132      1,340      1,340      1,568      1,568  
Prepaid rent     -      -     -    -    -     1,625  
Security deposit    1,750      1,708      800      -      1,000      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    79,470      80,988      212,152      213,295      70,765      79,535  
Bridge note payable     203,000      203,000      322,625      322,625      160,950      160,950  
Mortgage payable    -      -      -      -      -      -  
                               
Total Liabilities    311,095      299,319      580,770      560,646      266,769      264,103  
                               
Members Equity (deficit)    (14,098)      (1,319)     (46,468)      (18,429)     (21,535)     (17,626)
                               
Total Liabilities and Members' Equity  $ 296,997    $ 298,000    $ 534,302    $ 542,217    $ 245,234    $ 246,477  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-19

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 1320 Winona Avenue
  
Landa Series 137 Southern Shores Road
   Landa Series 138 Sandalwood Circle
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 167    $ 14    $ 2,438    $ 1,994    $ -    $ 419  
Restricted cash    -      -      400      500      -      1,750  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      35      1,785  
Due from related party    26,913      26,913      28,071      28,071      20,067      20,067  
Current assets     27,080      26,927      30,909      30,565      20,102      24,021  
Investments in single-family residential properties, net of depreciation    186,146      189,407      203,761      207,321      224,393      228,256  
                               
Total Assets  $ 213,226    $ 216,334    $ 234,670    $ 237,886    $ 244,495    $ 252,277  
                               
Liabilities and Members' Equity                              
Due to related party  $ 24,027    $ 13,577    $ 16,626    $ 8,913    $ 23,213    $ 9,518  
Other liabilities    1,237      1,237      530      530      522      522  
Prepaid rent     -      -     -     1,244     -    - 
Security deposit    -      -      400      500      -      1,750  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    110,105      111,506      74,770      75,852      26,748      34,891  
Bridge note payable     106,038      106,038      159,500      159,500      163,125      163,125  
Mortgage payable    -     -      -      -      -      -  
                               
Total Liabilities    241,407      232,358      251,826      246,539      213,608      209,806  
                               
Members Equity (deficit)    (28,181)      (16,024)     (17,156)      (8,653)     30,887     42,471
                               
Total Liabilities and Members' Equity  $ 213,226    $ 216,334    $ 234,670    $ 237,886    $ 244,495    $ 252,277  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-20

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 140 High Ridge Road
  
Landa Series 146 Crystal Brook
   Landa Series 153 Cliffside Court
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,505    $ 516    $ 5,322    $ 2,053    $ -    $ 10  
Restricted cash    1,379      1,450      950      975      1,400      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      200     - 
Due from related party    31,093      31,093      35,431      35,431      24,686      24,686  
Current assets     34,977      33,059      41,703      38,459      26,286      24,696  
Investments in single-family residential properties, net of depreciation    244,611      248,869      178,416      181,544      154,729      157,454  
                               
Total Assets  $ 279,588    $ 281,928    $ 220,119    $ 220,003    $ 181,015    $ 182,150  
                               
Liabilities and Members' Equity                              
Due to related party  $ 25,688    $ 13,495    $ 16,337    $ 6,925    $ 18,563    $ 9,623  
Other liabilities    735      735      680      680      (53)      (53)  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,379      1,450      950      975      1,400      -  
Promissory note - related party   -    -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    106,122      107,617      8     -     51,390      53,817  
Bridge note payable     174,000      174,000      141,375      141,375      94,250      94,250  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    307,924      297,297      159,350      149,955      165,550      157,637  
                               
Members Equity (deficit)    (28,336)      (15,369)     60,769      70,048     15,465     24,513
                               
Total Liabilities and Members' Equity  $ 279,588    $ 281,928    $ 220,119    $ 220,003    $ 181,015    $ 182,150  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-21

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 1666 West Poplar Street
  
Landa Series 168 Brookview Drive
   Landa Series 1689 Viceroy Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 620    $ 685    $ -    $ 21    $ 3,864    $ 1,554  
Restricted cash    1,746      950      -     -      1,450      1,200  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      (1,523)     - 
Due from related party    27,571      27,571      13,573      13,573      30,746      30,746  
Current assets     29,937      29,206      13,573      13,594      34,537      33,500  
Investments in single-family residential properties, net of depreciation    195,778      199,203      114,076      115,893      239,969      244,147  
                               
Total Assets  $ 225,715    $ 228,409    $ 127,649    $ 129,487    $ 274,506    $ 277,647  
                               
Liabilities and Members' Equity                              
Due to related party  $ 20,869    $ 8,202    $ 6,609    $ 2,217    $ 31,292    $ 17,208  
Other liabilities    562      562      1,966      1,966      1,341      1,341  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,746      950      -      -      1,450      1,200  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    60,165      62,830      81,764      81,759      89,051      90,006  
Bridge note payable     155,875      155,875     -    -     188,500      188,500  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    239,217      228,419      90,339      85,942      311,634      298,255  
                               
Members Equity (deficit)    (13,502)      (10)     37,310      43,545     (37,128)     (20,608)
                               
Total Liabilities and Members' Equity  $ 225,715    $ 228,409    $ 127,649    $ 129,487    $ 274,506    $ 277,647  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-22

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 181 Watercress Court
  
Landa Series 188 Timberline Road
   Landa Series 189 Shenandoah Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 5,215    $ 1,661    $ 36    $ 136    $ 5,665    $ 1,677  
Restricted cash    500      1,600      -     -      1,000      1,675  
Escrow    -      -      -      -      -      -  
Accounts receivable    1,680     -      -      -      -     - 
Due from related party    14,482      14,482      68,549      68,549      29,192      29,192  
Current assets     21,877      17,743      68,585      68,685      35,857      32,544  
Investments in single-family residential properties, net of depreciation    250,048      254,428      148,382      151,028      218,198      222,005  
                               
Total Assets  $ 271,925    $ 272,171    $ 216,967    $ 219,713    $ 254,055    $ 254,549  
                               
Liabilities and Members' Equity                              
Due to related party  $ 16,199    $ 8,046    $ 13,757    $ 7,129    $ 18,281    $ 9,777  
Other liabilities    1,073      1,073      190      190      1,168      1,168  
Prepaid rent     -      1,680     -    -    1,500    - 
Security deposit    500      1,600      -      -      1,000      1,410  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    112,012      114,028      88,881      88,881      108,740      109,458  
Bridge note payable     142,100      142,100     72,500    72,500     143,550      143,550  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    271,884      268,527      175,328      168,700      274,239      265,363  
                               
Members Equity (deficit)    41      3,644     41,639      51,013     (20,184)     (10,814)
                               
Total Liabilities and Members' Equity  $ 271,925    $ 272,171    $ 216,967    $ 219,713    $ 254,055    $ 254,549  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-23

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 195 Hunters Trace
  
Landa Series 196 Montego Circle
   Landa Series 20 Chimney Smoke Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ -    $ 683    $ 85    $ 1,826    $ 139    $ 23  
Restricted cash    -      -      -      900      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -     -     - 
Due from related party    99,607      99,607      29,885      29,885      32,596      32,596  
Current assets     99,607      100,290      29,970      32,611      32,735      32,619  
Investments in single-family residential properties, net of depreciation    230,042      234,005      227,982      231,956      244,694      248,942  
Total Assets  $ 329,649    $ 334,295    $ 257,952    $ 264,567    $ 277,429    $ 281,561  
                               
Liabilities and Members' Equity                              
Due to related party  $ 50,016    $ 35,852    $ 21,314    $ 9,553    $ 31,190    $ 14,406  
Other liabilities    802      802      672      672      1,564      1,564  
Prepaid rent     -      -     -    -    -    - 
Security deposit    -      -      -      -      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    125,481      133,022      105,892      106,715      80,254      80,334  
Bridge note payable     177,625      177,625      159,500      159,500      200,075      200,075  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    353,924      347,301      287,378      276,440      313,083      296,379  
                               
Members Equity (deficit)    (24,275)      (13,006)     (29,426)      (11,873)     (35,654)     (14,818)
                               
Total Liabilities and Members' Equity  $ 329,649    $ 334,295    $ 257,952    $ 264,567    $ 277,429    $ $281,561  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-24

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 212 Fleeta Drive
  
Landa Series 217 Glenloch Court
   Landa Series 2264 Chestnut Hill Circle
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,619    $ 3,854    $ 1,413    $ 6,480    $ 53    $ 23  
Restricted cash    1,865      1,175      -      1,400      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    3,190     -      -      -      -     - 
Due from related party    92,250      27,750      32,538      32,538      39,081      39,081  
Current assets     99,924      32,779      33,951      40,418      39,134      39,104  
Investments in single-family residential properties, net of depreciation    207,832      201,150      265,162      269,770      328,755      334,448  
Total Assets  $ 307,756    $ 233,929    $ 299,113    $ 310,188    $ 367,889    $ 373,552  
                               
Liabilities and Members' Equity                              
Due to related party  $ 93,974    $ 11,915    $ 27,171    $ 15,833    $ 43,061    $ 23,349  
Other liabilities    880      880      1,388      1,388      2,855      2,855  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,865      1,175      -      1,400      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    34,910      40,381      61,996      63,561      153,113      153,113  
Bridge note payable     170,375      170,375      232,000      232,000      226,200      226,200  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    302,004      224,726      322,555      314,182      425,229      405,517  
                               
Members Equity (deficit)    5,752      9,203     (23,442)      (3,994)     (57,340)     (31,965)
                               
Total Liabilities and Members' Equity  $ 307,756    $ 233,929    $ 299,113    $ 310,188    $ 367,889    $ 373,552  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-25

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 2425 Cornell Circle
  
Landa Series 25 Pleasant Valley Road
   Landa Series 253 Marco Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 6,024    $ 2,697    $ 3,663    $ 39    $ 14    $ 3,157  
Restricted cash    800      1,150      1,475      775      -      600  
Escrow    -      -      -      -      -      -  
Accounts receivable    67     -      (1,895)      -      -     - 
Due from related party    35,855      35,855      30,926      30,926      27,716      27,716  
Current assets     42,746      39,702      34,169      31,740      27,730      31,473  
Investments in single-family residential properties, net of depreciation    284,608      289,535      242,661      246,885      196,910      200,354  
Total Assets  $ 327,354    $ 329,237    $ 276,830    $ 278,625    $ 224,640    $ 231,827  
                               
Liabilities and Members' Equity                              
Due to related party  $ 21,992    $ 11,526    $ 27,161    $ 14,636    $ 17,819    $ 9,898  
Other liabilities    1,347      1,347      1,209      1,209      261      261  
Prepaid rent     -      -     -    -    -    - 
Security deposit    800      1,150      1,475      775      -      600  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    20,638      59,865      116,789      118,470      73,020      74,240  
Bridge note payable     234,050      234,050      159,500      159,500      148,625      148,625  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    278,827      307,938      306,134      294,590      239,725      233,624  
                               
Members Equity (deficit)    48,527      21,299     (29,304)      (15,965)     (15,085)     (1,797)
                               
Total Liabilities and Members' Equity  $ 327,354    $ 329,237    $ 276,830    $ 278,625    $ 224,640    $ 231,827  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-26

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 258 Rocky Point Road
  
Landa Series 268 Brookview Drive
   Landa Series 270 Mountain Lane
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 900    $ 2,429    $ 29    $ 29    $ 9,926    $ 7,784  
Restricted cash    -      -      -     -      1,600      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    32,951      32,951      26,046      26,046      17,148      17,148  
Current assets     33,851      35,380      26,075      26,075      28,674      24,932  
Investments in single-family residential properties, net of depreciation    271,025      275,733      155,935      158,477      263,742      268,297  
Total Assets  $ 304,876    $ 311,113    $ 182,010    $ 184,552    $ 292,416    $ 293,229  
                               
Liabilities and Members' Equity                              
Due to related party  $ 27,521    $ 12,210    $ 19,209    $ 10,329    $ 18,736    $ 9,582  
Other liabilities    1,197      1,197      2,204      2,204      777      777  
Prepaid rent     -      -     -    -     1,775     - 
Security deposit    -      -      -      -      1,600      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    126,571      126,633      177,795      178,451      79,132      83,473  
Bridge note payable     184,875      184,875     -    -     185,600      185,600  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    340,164      324,915      199,208      190,984      287,620      279,432  
                               
Members Equity (deficit)    (35,288)      (13,802)     (17,198)      (6,432)     4,796     13,797
                               
Total Liabilities and Members' Equity  $ 304,876    $ 311,113    $ 182,010    $ 184,552    $ 292,416    $ 293,229  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-27

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 270 Pleasant Hills Drive
  
Landa Series 2813 Vicksburg Court
   Landa Series 2933 Coffer Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 4,456    $ 935    $ 2,019    $ 2,235    $ 110    $ 9  
Restricted cash    1,200      1,623      1,150      1,275      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    20,247      20,247      34,414      34,414      30,815      30,815  
Current assets     25,903      22,805      37,583      37,924      30,925      30,824  
Investments in single-family residential properties, net of depreciation    243,119      247,289      291,579      296,637      240,947      245,142  
Total Assets  $ 269,022    $ 270,094    $ 329,162    $ 334,561    $ 271,872    $ 275,966  
                               
Liabilities and Members' Equity                              
Due to related party  $ 19,958    $ 10,137    $ 25,516    $ 13,227    $ 32,229    $ 17,332  
Other liabilities    1,463      1,463      1,186      1,186      1,062      1,062  
Prepaid rent     1,790      -     -    -    -    - 
Security deposit    1,200      1,623      1,150      1,275      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    62,187      68,340      123,197      123,719      103,465      103,476  
Bridge note payable     170,375      170,375      210,250      210,250      174,000      174,000  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    256,973      251,938      361,299      349,657      310,756      295,870  
                               
Members Equity (deficit)    12,049      18,156     (32,137)      (15,096)     (38,884)     (19,904)
                               
Total Liabilities and Members' Equity  $ 269,022    $ 270,094    $ 329,162    $ 334,561    $ 271,872    $ 275,966  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-28

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 30 High Ridge Road
  
Landa Series 30 Roosevelt Road
   Landa Series 3011 Raintree Drive SE
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ -    $ 2,570    $ -    $ 11,578    $ -    $ 685  
Restricted cash    1,460      935      2,000     -      1,680      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    1,050     -      -      -      -     - 
Due from related party    34,091      34,091      15,101      15,101      34,331      34,331  
Current assets     36,601      37,596      17,101      26,679      36,011      35,016  
Investments in single-family residential properties, net of depreciation    286,941      291,920      258,847      263,377      269,242      273,938  
Total Assets  $ 323,542    $ 329,516    $ 275,948    $ 290,056    $ 305,253    $ 308,954  
                               
Liabilities and Members' Equity                              
Due to related party  $ 15,024    $ 9,455    $ 11,479    $ 12,880    $ 39,308    $ 26,156  
Other liabilities    700      700      804      804      (408)      (408)  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,460      935      2,000      -      1,680      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    163,503      166,305      82,810      92,685      121,579      123,501  
Bridge note payable     163,125      163,125      184,875      184,875      184,875      184,875  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    343,812      340,520      281,968      291,244      347,034      334,124  
                               
Members Equity (deficit)    (20,270)      (11,004)     (6,020)      (1,188)     (41,781)     (25,170)
                               
Total Liabilities and Members' Equity  $ 323,542    $ 329,516    $ 275,948    $ 290,056    $ 305,253    $ $308,954  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-29

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 3043 Highway 81 S
  
Landa Series 313 Blue Heron Drive
   Landa Series 3202 Chippewa Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 8,723    $ 8,838    $ 4,493    $ 701    $ 8    $ 8  
Restricted cash   -      1,180      935      1,725      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    1,173     -      -      -      -     - 
Due from related party    36,089      36,089      -      -      31,905      31,905  
Current assets     45,985      46,107      5,428      2,426      31,913      31,913  
Investments in single-family residential properties, net of depreciation    182,036      185,226      280,177      285,137      256,352      260,810  
Total Assets  $ 228,021    $ 231,333    $ 285,605    $ 287,563    $ 288,265    $ 292,723  
                               
Liabilities and Members' Equity                              
Due to related party  $ 44,560    $ 33,462    $ 40,949    $ 31,160    $ 31,165    $ 17,233  
Other liabilities    323      323      901      901      2,194      2,194  
Prepaid rent     -      1,173     -    -    -    - 
Security deposit    -      1,143      935      -      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    48,679      50,336      60,895      76,455      143,787      143,823  
Bridge note payable     155,875      155,875      174,000      174,000      152,250      152,250  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    249,437      242,312      277,680      282,516      329,396      315,500  
                               
Members Equity (deficit)    (21,416)      (10,979)     7,925      5,047     (41,131)     (22,777)
                               
Total Liabilities and Members' Equity  $ 228,021    $ 231,333    $ 285,605    $ 287,563    $ 288,265    $ 292,723  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-30

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 35 Clay Court
  
Landa Series 350 Cadiz Lane S
   Landa Series 351 Wesley Park Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,306    $ 3,184    $ -    $ 669    $ 4,664    $ 2,301  
Restricted cash    2,300      1,699      1,200     -      1,200      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      4,900      -      -     - 
Due from related party    24,759      24,759      30,428      30,428      41,233      41,233  
Current assets     29,365      29,642      36,528      31,097      47,097      43,534  
Investments in single-family residential properties, net of depreciation    267,498      272,111      236,867      240,993      222,112      225,986  
Total Assets  $ 296,863    $ 301,753    $ 273,395    $ 272,090    $ 269,209    $ 269,520  
                               
Liabilities and Members' Equity                              
Due to related party  $ 15,227    $ 9,837    $ 47,060    $ 27,496    $ 21,140    $ 11,113  
Other liabilities    949      949      (403)      (403)      985      985  
Prepaid rent     -      -     -    -     1,675     - 
Security deposit    2,300      1,699      1,200      -      1,200      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    105,643      119,312      91,287      91,631      107,216      108,520  
Bridge note payable     174,000      174,000      163,125      163,125      152,250      152,250  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    298,119      305,797      302,269      281,849      284,466      272,868  
                               
Members Equity (deficit)    (1,256)      (4,044)     (28,874)      (9,759)     (15,257)     (3,348)
                               
Total Liabilities and Members' Equity  $ 296,863    $ 301,753    $ 273,395    $ 272,090    $ 269,209    $ 269,520  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-31

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 3667 Patti Parkway
  
Landa Series 412 Kendall Lane
   Landa Series 43 Darwin Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 1,912    $ 1,171    $ 2,037    $ 765    $ -    $ 9  
Restricted cash    1,550      2,200      1,800      1,550      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    2,200     -      -      -      -     - 
Due from related party    50,651      50,651      48,854      48,854      28,910      28,910  
Current assets     56,313      54,022      52,691      51,169      28,910      28,919  
Investments in single-family residential properties, net of depreciation    327,441      333,097      254,860      259,284      214,284      218,025  
Total Assets  $ 383,754    $ 387,119    $ 307,551    $ 310,453    $ 243,194    $ 246,944  
                               
Liabilities and Members' Equity                              
Due to related party  $ 42,072    $ 28,117    $ 48,434    $ 37,297    $ 29,389    $ 16,402  
Other liabilities    1,541      1,541      1,383      1,383      1,664      1,664  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,550      2,000      1,800      1,550      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    128,960      130,386      131,283      132,145      84,083      84,295  
Bridge note payable     245,375      245,375     162,325    162,325     163,125      163,125  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    419,498      407,419      345,225      334,700      278,261      265,486  
                               
Members Equity (deficit)    (35,744)      (20,300)     (37,674)      (24,247)     (35,067)     (18,542)
                               
Total Liabilities and Members' Equity  $ 383,754    $ 387,119    $ 307,551    $ 310,453    $ 243,194    $ 246,944  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-32

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 45 Blue Jay Drive
  
Landa Series 45 Laurel Way
   Landa Series 4702 Saint James Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ -    $ 1,784    $ 371    $ 644    $ 5,976    $ 1,603  
Restricted cash    1,750      1,425      -     -      850      1,550  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    42,353      42,353      34,555      34,555      14,007      14,007  
Current assets     44,103      45,562      34,926      35,199      20,833      17,160  
Investments in single-family residential properties, net of depreciation    305,265      310,557      294,060      299,151      243,353      247,620  
Total Assets  $ 349,368    $ 356,119    $ 328,986    $ 334,350    $ 264,186    $ 264,780  
                               
Liabilities and Members' Equity                              
Due to related party  $ 37,833    $ 21,836    $ 32,122    $ 17,451    $ 21,620    $ 10,766  
Other liabilities    1,077      1,077      1,307      1,307      1,438      1,438  
Prepaid rent     -      -     -    -    1,635    - 
Security deposit    1,750      1,425      -      -      850      1,550  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    125,125      125,125      176,278      176,428      112,335      113,605  
Bridge note payable     222,575      222,575     162,325    162,325     145,725      145,725  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    388,360      372,038      372,032      357,511      283,603      273,084  
                               
Members Equity (deficit)    (38,992)      (15,919)     (43,046)      (23,161)     (19,417)     (8,304)
                               
Total Liabilities and Members' Equity  $ 349,368    $ 356,119    $ 328,986    $ 334,350    $ 264,186    $ 264,780  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-33

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 4732 Pinedale Drive
  
Landa Series 5040 Huntshire Lane
   Landa Series 513 Jarrett Court
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 268    $ 3,984    $ 3,246    $ 5,086    $ 2    $ (5)  
Restricted cash    1,075      -      -     2,499      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    1,170     -      -      -      -     - 
Due from related party    52,967      52,967      30,241      30,241      40,334      40,334  
Current assets     55,480      56,951      33,487      37,826      40,336      40,329  
Investments in single-family residential properties, net of depreciation    174,595      177,612      398,500      405,352      238,971      243,116  
Total Assets  $ 230,075    $ 234,563    $ 431,987    $ 443,178    $ 279,307    $ 283,445  
                               
Liabilities and Members' Equity                              
Due to related party  $ 17,094    $ 9,637    $ 53,172    $ 29,339    $ 27,797    $ 10,866  
Other liabilities    543      543      3,369      3,369      1,292      1,292  
Prepaid rent     -      649     -    -    -    - 
Security deposit    1,075      -      -      2,499      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    95,579      96,042      112,677      115,991      66,566      68,836  
Bridge note payable     123,250      123,250     308,125    308,125     181,250      181,250  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    237,541      230,121      477,343      459,323      276,905      262,244  
                               
Members Equity (deficit)    (7,466)      4,442     (45,356)      (16,145)     2,402     21,201
                               
Total Liabilities and Members' Equity  $ 230,075    $ 234,563    $ 431,987    $ 443,178    $ 279,307    $ 283,445  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-34

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 5143 Pinecrest Drive SW
  
Landa Series 540 Cowan Road
   Landa Series 5411 Rocky Pine Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,092    $ 2,048    $ 4,932    $ 2,549    $ 68    $ -  
Restricted cash    1,625      1,225      -     995      1,695      1,775  
Escrow    -      -      -      -      -      -  
Accounts receivable    1,287     -      -      -      -     - 
Due from related party    40,772      40,772      32,058      32,058      67,990      67,990  
Current assets     45,776      44,045      36,990      35,602      69,753      69,765  
Investments in single-family residential properties, net of depreciation    178,962      182,076      256,996      261,465      232,908      236,893  
Total Assets  $ 224,738    $ 226,121    $ 293,986    $ 297,067    $ 302,661    $ 306,658  
                               
Liabilities and Members' Equity                              
Due to related party  $ 13,651    $ 6,932    $ 19,124    $ 10,786    $ 26,627    $ 10,870  
Other liabilities    458      458      943      943      1,611      1,611  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,625      1,225      -      995      1,695      1,775  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    86,624      87,260      103,219      105,154      122,156      122,317  
Bridge note payable     130,500      130,500     188,500    188,500     181,200      181,200  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    232,858      226,375      311,786      306,378      333,289      317,773  
                               
Members Equity (deficit)    (8,120)      (254)     (17,800)      (9,311)     (30,628)     (11,115)
                               
Total Liabilities and Members' Equity  $ 224,738    $ 226,121    $ 293,986    $ 297,067    $ 302,661    $ 306,658  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-35

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 550 Cowan Road
  
Landa Series 5581 Fox Glen Circle
   Landa Series 565 Mountainview Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 613    $ 430    $ 8,075    $ 3,075    $ 4,877    $ 2,798  
Restricted cash    1,200      -      850      2,275      1,800      1,675  
Escrow    -      -      -      -      -      -  
Accounts receivable    1,217     -      -      -      -     - 
Due from related party    21,453      21,453      47,497      47,497      25,451      25,451  
Current assets     24,483      21,883      56,422      52,847      32,128      29,924  
Investments in single-family residential properties, net of depreciation    232,019      224,535      372,876      379,238      247,690      251,956  
Total Assets  $ 256,502    $ 246,418    $ 429,298    $ 432,085    $ 279,818    $ 281,880  
                               
Liabilities and Members' Equity                              
Due to related party  $ 42,737    $ 13,701    $ 28,733    $ 13,658    $ 20,330    $ 10,979  
Other liabilities    652      652      1,893      1,893      716      716  
Prepaid rent     -      -     -    2,389    -    - 
Security deposit    1,200      -      850      2,275      1,800      1,675  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    32,718      35,387      141,751      144,558      76,319      77,724  
Bridge note payable     196,300      196,300      284,635     284,635     188,500      188,500  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    273,607      246,040      457,862      449,408      287,665      279,594  
                               
Members Equity (deficit)    (17,105)      378     (28,564)      (17,323)     (7,847)     2,286
                               
Total Liabilities and Members' Equity  $ 256,502    $ 246,418    $ 429,298    $ 432,085    $ 279,818    $ 281,880  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-36

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 5801 Strathmoor Manor Circle
  
Landa Series 6107 Shadow Glen Court
   Landa Series 6113 Pine Glen Circle SW
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,055    $ 1,788    $ 2,007    $ 1,719    $ 2,191    $ 1,625  
Restricted cash    1,600      1,575      -      1,400      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    1,625     -      3,884      -      -     - 
Due from related party    61,535      61,535      33,793      33,793      26,114      26,114  
Current assets     66,815      64,898      39,684      36,912      28,305      27,739  
Investments in single-family residential properties, net of depreciation    193,540      196,867      172,037      175,043      413,423      420,590  
Total Assets  $ 260,355    $ 261,765    $ 211,721    $ 211,955    $ 441,728    $ 448,329  
                               
Liabilities and Members' Equity                              
Due to related party  $ 19,912    $ 10,249    $ 15,588    $ 8,331    $ 44,195    $ 26,101  
Other liabilities    825      825      433      433      (563)      (563)  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,600      1,575      -      1,400      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    101,822      104,388      58,753      66,352      262,087      262,316  
Bridge note payable     143,550      143,550     131,225    131,225     181,250      181,250  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    267,709      260,587      205,999      207,741      486,969      469,104  
                               
Members Equity (deficit)    (7,354)      1,178     5,722      4,214     (45,241)     (20,775)
                               
Total Liabilities and Members' Equity  $ 260,355    $ 261,765    $ 211,721    $ 211,955    $ 441,728    $ 448,329  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-37

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 615 Barshay Drive
  
Landa Series 6168 Wheat Street NE
   Landa Series 6178 Green Acres Drive SW
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 126    $ 3,549    $ 2,378    $ 893    $ 5,731    $ 1,917  
Restricted cash    -      -      1,699      1,300      965      1,400  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      1,470     - 
Due from related party    31,437      31,437      9,078      9,078      43,846      43,846  
Current assets     31,563      34,986      13,155      11,271      52,012      47,163  
Investments in single-family residential properties, net of depreciation    250,203      254,558      171,803      174,850      172,492      175,489  
Total Assets  $ 281,766    $ 289,544    $ 184,958    $ 186,121    $ 224,504    $ 222,652  
                               
Liabilities and Members' Equity                              
Due to related party  $ 31,354    $ 20,522    $ 14,467    $ 8,490    $ 14,974    $ 7,728  
Other liabilities    906      906      411      411      629      629  
Prepaid rent     -      -     -    -    -    - 
Security deposit    -      -      1,699      1,300      965      1,400  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    112,320      112,916      51,238      61,690      62,351      68,284  
Bridge note payable     174,000      174,000     108,750    108,750     130,500      130,500  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    318,580      308,344      176,565      180,641      209,419      208,541  
                               
Members Equity (deficit)    (36,814)      (18,800)     8,393      5,480     15,085     14,111
                               
Total Liabilities and Members' Equity  $ 281,766    $ 289,544    $ 184,958    $ 186,121    $ 224,504    $ 222,652  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-38

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 6404 Walnut Way
  
Landa Series 643 Sycamore Drive
   Landa Series 65 Freedom Court
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ -    $ 7,461    $ 351    $ 4,537    $ 2,335    $ 2,275  
Restricted cash    1,650      -      925      1,125      1,320      500  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      3,224      -      -     - 
Due from related party    48,241      48,241      30,088      30,088      31,533      31,533  
Current assets     49,891      55,702      34,588      35,750      35,188      34,308  
Investments in single-family residential properties, net of depreciation    237,880      242,012      230,574      234,592      251,965      256,351  
Total Assets  $ 287,771    $ 297,714    $ 265,162    $ 270,342    $ 287,153    $ 290,659  
                               
Liabilities and Members' Equity                              
Due to related party  $ 5,304    $ 4,629    $ 17,835    $ 11,913    $ 14,629    $ 9,472  
Other liabilities    605      605      711      711      557      557  
Prepaid rent     -      -     -    -    1,695    - 
Security deposit    1,650      -      925      1,125      1,320      500  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -      73,840      81,873      129,069      130,062  
Bridge note payable     188,750      188,750     178,350    178,350     159,500      159,500  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    196,309      193,984      271,661      273,972      306,770      300,091  
                               
Members Equity (deficit)    91,462      103,730     (6,499)      (3,630)     (19,617)     (9,432)
                               
Total Liabilities and Members' Equity  $ 287,771    $ 297,714    $ 265,162    $ 270,342    $ 287,153    $ 290,659  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-39

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 6635 Kimberly Mill Road
  
Landa Series 6653 Bedford Road
   Landa Series 6762 Bent Creek Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 105    $ 85    $ 3,057    $ 2,791    $ 6,631    $ 3,467  
Restricted cash    -      -      -      1,475      600      1,595  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      1,600      -      -     - 
Due from related party    25,427      25,427      8,818      8,818      40,386      40,386  
Current assets     25,532      25,512      13,475      13,084      47,617      45,448  
Investments in single-family residential properties, net of depreciation    298,435      303,641      259,036      263,582      229,447      233,429  
Total Assets  $ 323,967    $ 329,153    $ 272,511    $ 276,666    $ 277,064    $ 278,877  
                               
Liabilities and Members' Equity                              
Due to related party  $ 42,654    $ 26,646    $ 19,106    $ 10,775    $ 19,827    $ 9,774  
Other liabilities    2,263      2,263      729      729      814      814  
Prepaid rent     -      -     -    1,600    -    - 
Security deposit    -      -      -      1,475      600      1,595  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    149,466      149,563      112,258      115,390      61,075      68,438  
Bridge note payable     176,900      176,900     159,500    159,500     192,125      192,125  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    371,283      355,372      291,593      289,469      274,441      272,746  
                               
Members Equity (deficit)    (47,316)      (26,219)     (19,082)      (12,803)     2,623     6,131
                               
Total Liabilities and Members' Equity  $ 323,967    $ 329,153    $ 272,511    $ 276,666    $ 277,064    $ 278,877  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-40

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 709 Georgetown Court
  
Landa Series 7107 Geiger Street NW
   Landa Series 750 Georgetown Court
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 14,699    $ 8,352    $ 4,669    $ 3,695    $ 968    $ 1,514  
Restricted cash    1,595      1,700      1,840     -      1,400      1,190  
Escrow    -      -      -      -      -      -  
Accounts receivable    3,570     -      -      -      2,440     - 
Due from related party    52,989      52,989      68,415      68,415      27,343      27,343  
Current assets     72,853      63,041      74,924      72,110      32,151      30,047  
Investments in single-family residential properties, net of depreciation    214,296      217,996      117,204      119,260      191,784      195,141  
Total Assets  $ 287,149    $ 281,037    $ 192,128    $ 191,370    $ 223,935    $ 225,188  
                               
Liabilities and Members' Equity                              
Due to related party  $ 10,981    $ 2,350    $ 16,464    $ 9,372    $ 17,678    $ 9,544  
Other liabilities    1,256      1,256      119      119      1,311      1,311  
Prepaid rent     -      1,785     -    -    -    - 
Security deposit    1,595      1,700      1,840      -      1,400      1,190  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    17,855      45,904      (675)      -      61,530      66,017  
Bridge note payable     170,375      170,375     126,875    126,875     152,250      152,250  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    202,062      223,370      144,623      136,366      234,169      230,312  
                               
Members Equity (deficit)    85,087      57,667     47,505      55,004     (10,234)     (5,124)
                               
Total Liabilities and Members' Equity  $ 287,149    $ 281,037    $ 192,128    $ 191,370    $ 223,935    $ 225,188  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-41

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 752 Chestnut Drive
  
Landa Series 773 Villa Way
   Landa Series 7781 Mountain Creek Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 3,115    $ 229    $ 576    $ 976    $ 1,509    $ 322  
Restricted cash    1,425      675      1,675     1,026      -      1,725  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      530      -     - 
Due from related party    25,435      25,435      151,139      79,233      42,063      42,063  
Current assets     29,975      26,339      153,390      81,765      43,572      44,110  
Investments in single-family residential properties, net of depreciation    165,401      168,307      121,495      109,747      258,365      262,858  
Total Assets  $ 195,376    $ 194,646    $ 274,885    $ 191,512    $ 301,937    $ 306,968  
                               
Liabilities and Members' Equity                              
Due to related party  $ 17,384    $ 7,824    $ 33,559    $ 14,318    $ 48,215    $ 32,865  
Other liabilities    335      335      841      841      2,093      2,093  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,425      675      1,675      1,026      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    85,452      88,073      71,822      71,822      94,480      95,130  
Bridge note payable     105,125      105,125     71,906    -     202,928      202,928  
Mortgage payable    -      -      71,906     71,906      -      -  
                               
Total Liabilities    209,721      202,032      251,709      159,913      347,716      333,016  
                               
Members Equity (deficit)    (14,345)      (7,386)     23,176      31,599     (45,779)     (26,048)
                               
Total Liabilities and Members' Equity  $ 195,376    $ 194,646    $ 274,885    $ 191,512    $ 301,937    $ 306,968  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-42

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 7950 Woodlake Drive
  
Landa Series 80 High Ridge Road
   Landa Series 808 Hillandale Lane
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 5,447    $ 517    $ 85    $ 46    $ 1    $ 368  
Restricted cash    1,000      1,200      -     -      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    28,840      28,840      32,116      32,116      31,000      31,000  
Current assets     35,287      30,557      32,201      32,162      31,001      31,368  
Investments in single-family residential properties, net of depreciation    213,307      217,031      259,286      263,794      244,247      248,500  
Total Assets  $ 248,594    $ 247,588    $ 291,487    $ 295,956    $ 275,248    $ 279,868  
                               
Liabilities and Members' Equity                              
Due to related party  $ 19,864    $ 12,055    $ 35,867    $ 19,417    $ 30,683    $ 16,181  
Other liabilities    1,842      1,842      1,058      1,058      952      952  
Prepaid rent     2,890      -     -    -    -    - 
Security deposit    1,000      1,200      -      -      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    104,304      106,061      114,467      114,467      111,747      112,044  
Bridge note payable     142,100      142,100     184,875    184,875     171,100      171,100  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    272,000      263,258      336,267      319,817      314,482      300,277  
                               
Members Equity (deficit)    (23,406)      (15,670)     (44,780)      (23,861)     (39,234)     (20,409)
                               
Total Liabilities and Members' Equity  $ 248,594    $ 247,588    $ 291,487    $ 295,956    $ 275,248    $ 279,868  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-43

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8110 Devonshire Drive
  
Landa Series 8121 Spillers Drive SW
   Landa Series 8233 Creekline Court
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 9,438    $ 8,146    $ 58    $ 1,222    $ 2,152    $ 1,569  
Restricted cash    950      -      -     -      -      1,750  
Escrow    -      -      -      -      -      -  
Accounts receivable    3,505     -      1,628      -      -     - 
Due from related party    29,014      29,014      28,463      28,463      43,059      43,059  
Current assets     42,907      37,160      30,149      29,685      45,211      46,378  
Investments in single-family residential properties, net of depreciation    179,100      182,240      207,871      211,502      251,866      256,255  
Total Assets  $ 222,007    $ 219,400    $ 238,020    $ 241,187    $ 297,077    $ 302,633  
                               
Liabilities and Members' Equity                              
Due to related party  $ 13,953    $ 6,519    $ 17,307    $ 7,576    $ 34,882    $ 23,208  
Other liabilities    980      980      417      417      1,060      1,060  
Prepaid rent     -      -     -    -    -    - 
Security deposit    950      -      -      -      -      1,750  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -      110,461      112,744      137,700      138,088  
Bridge note payable     134,125      134,125     126,875    126,875     152,119      152,119  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    150,008      141,624      255,060      247,612      325,761      316,225  
                               
Members Equity (deficit)    71,999      77,776     (17,040)      (6,425)     (28,684)     (13,592)
                               
Total Liabilities and Members' Equity  $ 222,007    $ 219,400    $ 238,020    $ 241,187    $ 297,077    $ 302,633  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-44

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 843 Tramore Drive
  
Landa Series 85 Kirkland Court
   Landa Series 85 Thorn Thicket Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ -    $ 4,635    $ 172    $ -    $ 1,240    $ 1,168  
Restricted cash    1,600      -      -     -      1,675      1,050  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     1,764      -      -      -     - 
Due from related party    278,419      161,126      57,662      57,662      31,638      31,638  
Current assets     280,019      167,525      57,834      57,662      34,553      33,856  
Investments in single-family residential properties, net of depreciation    145,296      147,812      263,054      267,582      252,493      256,886  
Total Assets  $ 425,315    $ 315,337    $ 320,888    $ 325,244    $ 287,046    $ 290,742  
                               
Liabilities and Members' Equity                              
Due to related party  $ 10,328    $ 7,006    $ 37,842    $ 21,112    $ 17,614    $ 10,448  
Other liabilities    3,529      3,529      2,013      2,013      750      750  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,600      -      -      -      1,675      1,050  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    120,639      120,639      119,615      119,628      118,620      119,569  
Bridge note payable     117,293      -     206,625    206,625     172,550      172,550  
Mortgage payable    117,293      117,293      -     -      -      -  
                               
Total Liabilities    370,682      248,467      366,095      349,378      311,209      304,367  
                               
Members Equity (deficit)    54,633      66,870     (45,207)      (24,134)     (24,163)     (13,625)
                               
Total Liabilities and Members' Equity  $ 425,315    $ 315,337    $ 320,888    $ 325,244    $ 287,046    $ 290,742  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-45

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8855 Rugby Court
  
Landa Series 9434 Cedar Creek Place
   Landa Series 9597 Pintail Trail
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,355    $ 1,844    $ 4,072    $ 2,016    $ 2,822    $ 3,537  
Restricted cash    1,650      1,075      1,105     1,150      1,475      1,775  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    27,003      27,003      18,015      18,015      43,008      43,008  
Current assets     31,008      29,922      23,192      21,181      47,305      48,320  
Investments in single-family residential properties, net of depreciation    186,930      190,203      301,298      306,553      248,103      252,401  
Total Assets  $ 217,938    $ 220,125    $ 324,490    $ 327,734    $ 295,408    $ 300,721  
                               
Liabilities and Members' Equity                              
Due to related party  $ 15,516    $ 8,288    $ 29,723    $ 16,675    $ 21,779    $ 10,396  
Other liabilities    758      758      (1,019)      (1,019)      1,401      1,401  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,650      1,075      1,105      1,150      1,475      1,775  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    71,754      74,663      129,931      131,265      109,543      114,867  
Bridge note payable     123,250      123,250     195,750    195,750     163,125      163,125  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    212,928      208,034      355,490      343,821      297,323      291,564  
                               
Members Equity (deficit)    5,010      12,091     (31,000)      (16,087)     (1,915)     9,157
                               
Total Liabilities and Members' Equity  $ 217,938    $ 220,125    $ 324,490    $ 327,734    $ 295,408    $ 300,721  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-46

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 1000 Fox Valley Trail
  
Landa Series 105 Anne Street
   Landa Series 11447 S Grove Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 8,013    $ 3,277    $ 216    $ 35    $ 4    $ 4  
Restricted cash    1,190      1,850      -     -      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    31,378      31,378      32,042      32,042      34,712      34,712  
Current assets     40,581      36,505      32,258      32,077      34,716      34,716  
Investments in single-family residential properties, net of depreciation    255,345      259,775      211,791      215,492      239,456      243,631  
Total Assets  $ 295,926    $ 296,280    $ 244,049    $ 247,569    $ 274,172    $ 278,347  
                               
Liabilities and Members' Equity                              
Due to related party  $ 17,282    $ 7,102    $ 15,984    $ 5,423    $ 17,766    $ 6,495  
Other liabilities    1,659      1,659      615      615      (746)      (746)  
Prepaid rent     -      1,943     -    -    -    - 
Security deposit    1,190      1,850      -      -      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    64,554      80,127      135,361      135,585      136,725      136,873  
Bridge note payable     206,000      206,000      112,000      112,000      140,000      140,000  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    290,685      298,681      263,960      253,623      293,745      282,622  
                               
Members Equity (deficit)    5,241      (2,401)     (19,911)      (6,054)     (19,573)     (4,275)
                               
Total Liabilities and Members' Equity  $ 295,926    $ 296,280    $ 244,049    $ 247,569    $ 274,172    $ 278,347  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-47

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 114 Starlake Drive
  
Landa Series 120 Rosewood Drive
   Landa Series 12 Mintz Street
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ -    $ 115    $ 1,457    $ 635    $ 1,204    $ 93  
Restricted cash    1,650      -      1,400     -      1,650      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    1,230     -      -      -      -     - 
Due from related party    32,172      32,172      36,172      36,172      34,205      34,205  
Current assets     35,052      32,287      39,029      36,807      37,059      34,298  
Investments in single-family residential properties, net of depreciation    211,842      215,547      240,061      244,244      220,064      223,906  
Total Assets  $ 246,894    $ 247,834    $ 279,090    $ 281,051    $ 257,123    $ 258,204  
                               
Liabilities and Members' Equity                              
Due to related party  $ 16,118    $ 8,238    $ 13,663    $ 6,357    $ 12,921    $ 5,156  
Other liabilities    763      763      1,616      1,616      846      846  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,650      -      1,400      -      1,650      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    90,692      91,128      107,168      116,617      106,020      111,660  
Bridge note payable     154,000      154,000      161,000      161,000      147,000      147,000  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    263,223      254,129      284,847      285,590      268,437      264,662  
                               
Members Equity (deficit)    (16,329)      (6,295)     (5,757)      (4,539)     (11,314)     (6,458)
                               
Total Liabilities and Members' Equity  $ 246,894    $ 247,834    $ 279,090    $ 281,051    $ 257,123    $ 258,204  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-48

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 1443 Pebble Ridge Lane
  
Landa Series 1485 Bola Court
   Landa Series 157 Wells Road
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 1,675    $ 140    $ 2,631    $ 586    $ -    $ 23  
Restricted cash    1,650      1,595      1,173     -      971      700  
Escrow    -      -      -      -      -      -  
Accounts receivable    -      1,595      -      -      -     - 
Due from related party    19,589      19,589      33,729      33,729      294,785      161,813  
Current assets     22,914      22,919      37,533      34,315      295,756      162,536  
Investments in single-family residential properties, net of depreciation    287,259      292,285      215,305      219,065      184,541      187,780  
Total Assets  $ 310,173    $ 315,204    $ 252,838    $ 253,380    $ 480,297    $ 350,316  
                               
Liabilities and Members' Equity                              
Due to related party  $ 23,406    $ 12,758    $ 12,513    $ 4,641    $ 37,794    $ 27,591  
Other liabilities    2,370      2,370      1,199      1,199      (82)      (82)  
Prepaid rent     1,470      -     -    -    -    - 
Security deposit    1,650      1,595      1,173      -      971      700  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    137,759      138,145      102,367      108,088      191,464      193,051  
Bridge note payable     178,950      178,950      141,400      141,400      132,972      -  
Mortgage payable    -      -      -     -      132,972      132,972  
                               
Total Liabilities    345,605      333,818      258,652      255,328      496,091      354,232  
                               
Members Equity (deficit)    (35,432)      (18,614)     (5,814)      (1,948)     (15,794)     (3,916)
                               
Total Liabilities and Members' Equity  $ 310,173    $ 315,204    $ 252,838    $ 253,380    $ 480,297    $ 350,316  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-49

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 1683 Spoonbill Road
  
Landa Series 1903 Old Concord Drive Southeast
   Landa Series 195 Branchwood Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,975    $ 4,453    $ 1,765    $ 1,394    $ 126    $ 557  
Restricted cash    1,688      1,525      -      1,500      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    3,050     -      -      -      -     - 
Due from related party    34,652      34,652      35,166      35,166      19,173      19,173  
Current assets     42,365      40,630      36,931      38,060      19,299      19,730  
Investments in single-family residential properties, net of depreciation    200,875      204,386      261,800      266,359      284,358      289,335  
Total Assets  $ 243,240    $ 245,016    $ 298,731    $ 304,419    $ 303,657    $ 309,065  
                               
Liabilities and Members' Equity                              
Due to related party  $ 18,624    $ 10,926    $ 18,283    $ 7,951    $ 21,033    $ 8,446  
Other liabilities    1,518      1,518      810      810      1,115      1,115  
Prepaid rent     -      1,525     -    -    -    - 
Security deposit    1,688      1,525      -      1,500      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    85,401      89,122      136,492      138,360      132,398      133,070  
Bridge note payable     154,000      154,000      168,750      168,750      180,000      180,000  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    261,231      258,616      324,335      317,371      334,546      322,631  
                               
Members Equity (deficit)    (17,991)      (13,600)     (25,604)      (12,952)     (30,889)     (13,566)
                               
Total Liabilities and Members' Equity  $ 243,240    $ 245,016    $ 298,731    $ 304,419    $ 303,657    $ 309,065  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-50

 

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 204 North Main Court
  
Landa Series 2443 Hodges Farm Road
   Landa Series 440 Freestone Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 548    $ 51    $ 2,421    $ 1,696    $ 2,301    $ 2,070  
Restricted cash    1,450      875      -      2,300      1,705      1,175  
Escrow    -      -      -      -      -      -  
Accounts receivable    1,470     -      -      -      -     - 
Due from related party    31,009      31,009      31,742      31,742      22,195      22,195  
Current assets     34,477      31,935      34,163      35,738      26,201      25,440  
Investments in single-family residential properties, net of depreciation    187,690      190,980      205,268      208,860      296,103      301,289  
Total Assets  $ 222,167    $ 222,915    $ 239,431    $ 244,598    $ 322,304    $ 326,729  
                               
Liabilities and Members' Equity                              
Due to related party  $ 10,420    $ 3,762    $ 15,439    $ 4,922    $ 9,163    $ 4,186  
Other liabilities    1,472      1,472      643      643      976      976  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,450      875      -      2,300      1,705      1,175  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    87,237      95,767      84,714      85,420      137,937      139,548  
Bridge note payable     122,500      122,500      154,000      154,000      187,650      187,650  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    223,079      224,376      254,796      247,285      337,431      333,535  
                               
Members Equity (deficit)    (912)      (1,461)     (15,365)      (2,687)     (15,127)     (6,806)
                               
Total Liabilities and Members' Equity  $ 222,167    $ 222,915    $ 239,431    $ 244,598    $ 322,304    $ 326,729  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-51

 

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 497 Georgia Highway 212
  
Landa Series 524 Sawmill Road
   Landa Series 5329 Shirewick Lane
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 862    $ 89    $ 249    $ 1676    $ 3,355    $ 2,169  
Restricted cash    775      475      1,888      -      1,250      400  
Escrow    -      -      -      -      -      -  
Accounts receivable    1,260     -      -      -      -     - 
Due from related party    34,142      34,142      16,924      16,924      38,417      38,417  
Current assets     37,039      34,706      19,061      18,600      43,022      40,986  
Investments in single-family residential properties, net of depreciation    234,663      238,756      257,059      261,539      286,906      291,892  
Total Assets  $ 271,702    $ 273,462    $ 276,120    $ 280,139    $ 329,928    $ 332,878  
                               
Liabilities and Members' Equity                              
Due to related party  $ 11,622    $ 4,784    $ 14,392    $ 6,438    $ 12,466    $ 3,994  
Other liabilities    783      783      1,190      1,190      2,044      2,044  
Prepaid rent     -      -     -     1,628     -    - 
Security deposit    775      -      1,888      -      1,250      400  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    139,330      139,632      104,996      106,871      120,407      124,147  
Bridge note payable     136,500      136,500      171,500      171,500      204,000      204,000  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    289,010      281,699      293,966      287,627      340,167      334,585  
                               
Members Equity (deficit)    (17,308)      (8,237)     (17,846)      (7,488)     (10,239)     (1,707)
                               
Total Liabilities and Members' Equity  $ 271,702    $ 273,462    $ 276,120    $ 280,139    $ 329,928    $ 332,878  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-52

 

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 55 Myrtle Grove Lane
  
Landa Series 5737 Strathmoor Manor Circle
   Landa Series 6386 Forester Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 840    $ 436    $ -    $ 406    $ 1,990    $ 375  
Restricted cash    1,150      13      -      -      -      1,800  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    44,994      44,994      44,336      44,336      18,599      18,599  
Current assets     46,984      45,443      44,336      44,742      20,589      20,774  
Investments in single-family residential properties, net of depreciation    235,812      239,906      211,496      215,191      266,358      271,025  
Total Assets  $ 282,796    $ 285,349    $ 255,832    $ 259,933    $ 286,947    $ 291,799  
                               
Liabilities and Members' Equity                              
Due to related party  $ 11,225    $ 4,408    $ 27,361    $ 17,731    $ 17,425    $ 6,853  
Other liabilities    891      891      1,441      1,441      74      74  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,150      13      -      -      -      1,800  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    111,212      123,071      106,553      108,506      100,480      100,492  
Bridge note payable     161,000      161,000      140,000      140,000      190,000      190,000  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    285,478      289,383      275,355      267,678      307,979      299,219  
                               
Members Equity (deficit)    (2,682)      (4,034)     (19,523)      (7,745)     (21,032)     (7,420)
                               
Total Liabilities and Members' Equity  $ 282,796    $ 285,349    $ 255,832    $ 259,933    $ 286,947    $ 291,799  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-53

 

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 6710 Sunset Hills Boulevard
  
Landa Series 70 Shenandoah Lane
   Landa Series 800 Mills Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,378    $ 2,633    $ 1,123    $ 534    $ 141    $ 147  
Restricted cash    1,623      1,200      1,650      1,000      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      1,856      -     - 
Due from related party    32,613      32,613      41,750      41,750      47,979      47,979  
Current assets     36,614      36,446      44,523      45,140      48,120      48,126  
Investments in single-family residential properties, net of depreciation    197,583      201,044      285,900      290,871      300,630      305,880  
Total Assets  $ 234,197    $ 237,490    $ 330,423    $ 336,011    $ 348,750    $ 354,006  
                               
Liabilities and Members' Equity                              
Due to related party  $ 8,781    $ 1,652    $ 7,357    $ 654    $ 46,708    $ 30,756  
Other liabilities    1,495      1,495      1,125      1,125      1,991      1,991  
Prepaid rent     -      1,208     -    -    -    - 
Security deposit    1,623      -      1,650      1,000      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    80,242      82,312      141,124      142,319      175,556      176,858  
Bridge note payable     147,000      147,000      187,500      187,500      157,500      157,500  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    239,141      233,667      338,756      332,598      381,755      367,105  
                               
Members Equity (deficit)    (4,944)      3,823     (8,333)      3,413     (33,005)     (13,099)
                               
Total Liabilities and Members' Equity  $ 234,197    $ 237,490    $ 330,423    $ 336,011    $ 348,750    $ 354,006  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-54

 

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 9020 Sterling Ridge Lane
  
Landa Series 9150 Spillers Drive SW
   Landa Series 9409 Forest Knoll Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 3,137    $ 729    $ 828    $ 401    $ 1,166    $ 103  
Restricted cash    1,410      -      1,150      500      1,000      1,600  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      5,600      -      3,200     - 
Due from related party    26,519      26,519      33,253      33,253      58,819      58,819  
Current assets     31,066      27,248      40,831      34,154      64,185      60,522  
Investments in single-family residential properties, net of depreciation    201,286      204,766      210,543      214,222      259,584      264,103  
Total Assets  $ 232,352    $ 232,014    $ 251,374    $ 248,376    $ 323,769    $ 324,625  
                               
Liabilities and Members' Equity                              
Due to related party  $ 10,860    $ 4,233    $ 14,764    $ 4,943    $ 43,166    $ 33,915  
Other liabilities    1,235      1,235      1,060      1,060      2,301      2,301  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,410      -      1,150      500      1,000      1,600  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    55,340      76,305      96,553      101,226      142,046      146,130  
Bridge note payable     148,400      148,400      147,000      147,000      157,500      157,500  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    217,245      230,173      260,527      254,729      346,013      341,446  
                               
Members Equity (deficit)    15,107      1,841     (9,153)      (6,353)     (22,244)     (16,821)
                               
Total Liabilities and Members' Equity  $ 232,352    $ 232,014    $ 251,374    $ 248,376    $ 323,769    $ 324,625  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-55

 

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 1445 Maple Valley Court
  
Landa Series 8658 Ashley Way
   Landa Series 8667 Ashley Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,022    $ 1,825    $ 1,823    $ 76    $ 218    $ 639  
Restricted cash    1,700      -      -      -      1,000      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    32,206      32,206      255,475      140,930      199,673      117,631  
Current assets     35,928      34,031      257,298      141,006      200,891      118,270  
Investments in single-family residential properties, net of depreciation    164,673      167,335      157,522      160,300      99,927      101,609  
Total Assets  $ 200,601    $ 201,366    $ 414,820    $ 301,306    $ 300,818    $ 219,879  
                               
Liabilities and Members' Equity                              
Due to related party  $ 3,352    $ 3,411    $ 21,704    $ 8,059    $ 4,648    $ -  
Other liabilities    1,202      1,202      956      956      1,128      1,128  
Prepaid rent     1,295      -     -    -    -    - 
Security deposit    1,700      -      -      -      1,000      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    172,833      178,100      150,544      152,292      79,544      85,867  
Bridge note payable     -      -      114,545      -      82,042      -  
Mortgage payable    -      -      114,545      114,545      82,042      82,042  
                               
Total Liabilities    180,382      182,713      402,294      275,852      250,404      169,037  
                               
Members Equity (deficit)    20,219      18,653     12,526      25,454     50,414     50,842
                               
Total Liabilities and Members' Equity  $ 200,601    $ 201,366    $ 414,820    $ 301,306    $ 300,818    $ 219,879  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-56

 

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8671 Ashley Way
  
Landa Series 8691 Ashley Way
   Landa Series 8697 Ashley Way
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ -    $ 249    $ 3,797    $ 661    $ -    $ 113  
Restricted cash    1,300      1,150      800      -      1,323      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    272,168      151,702      203,948      114,815      131,075      -  
Current assets     273,468      153,101      208,545      115,476      132,398      113  
Investments in single-family residential properties, net of depreciation    167,983      170,887      121,168      123,281      267,496      272,229  
Total Assets  $ 441,451    $ 323,988    $ 329,713    $ 238,757    $ 399,894    $ 272,342  
                               
Liabilities and Members' Equity                              
Due to related party  $ 9,840    $ -    $ 12,192    $ 4,796    $ 57,251    $ 53,643  
Other liabilities    925      925      (115)      (115)      654      654  
Prepaid rent     -      -      1,313     -    -    - 
Security deposit    1,300      1,150      800      -      1,323      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    190,751      195,504      88,156      122,755      207,606      209,417  
Bridge note payable     120,466      -      89,133      -      131,075      -  
Mortgage payable    120,466      120,466      89,133      89,133      -      -  
                               
Total Liabilities    443,748      318,045      280,612      216,569      397,909      263,714  
                               
Members Equity (deficit)    (2,297)      5,943     49,101      22,188     1,985     8,628
                               
Total Liabilities and Members' Equity  $ 441,451    $ 323,988    $ 329,713    $ 238,757    $ 399,894    $ 272,342  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-57

 

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 141 Longstreet Circle
  
Landa Series 2962 Hunt Street
   Landa Series 5066 Greenway Drive
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 706    $ 98    $ 1585    $ -    $ -    $ -  
Restricted cash    1,595      1,525      -     -      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    36,889      36,889      118,342      92,506      116,430      116,430  
Current assets     39,190      38,512      119,927      92,506      116,430      116,430  
Investments in single-family residential properties, net of depreciation    282,045      286,950      -      186,701      256,476      260,945  
Total Assets  $ 321,235    $ 325,462    $ 119,927    $ 279,207    $ 372,906    $ 377,375  
                               
Liabilities and Members' Equity                              
Due to related party  $ 33,891    $ 15,908    $ 22,617    $ 14,847    $ 39,759    $ 23,047  
Other liabilities    956      956      -      -      1,010      1,010  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1595      1,525      -      -      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    113,343      115,184      11,863      11,863      63,299      63,299  
Bridge note payable     212,400      212,400      -      143,550      153,000      153,000  
Mortgage payable    -      -      124,000      124,000      167,200      167,200  
                               
Total Liabilities    362,185      345,973      158,480      294,260      424,268      407,556  
                               
Members Equity (deficit)    (40,950)      (20,511)     (38,553)      (15,053)     (51,362)     (30,181)
                               
Total Liabilities and Members' Equity  $ 321,235    $ 325,462    $ 119,927    $ 279,207    $ 372,906    $ 377,375  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-58

 

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 8152 Arble Drive
  
Landa Series 29 Holly Grove Road
   Landa Series 115 Sardis Street
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ 2,149    $ -    $ 699    $ 18    $ -    $ 10  
Restricted cash    1,700      -      -      600      -      -  
Escrow    -      -      117      117      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    144,193      137,764      (51,426)      6,213      -      23,690  
Current assets     148,042      137,764      (50,610)      6,948      -      23,700  
Investments in single-family residential properties, net of depreciation    199,935      203,380      -      88,421      -      -  
Total Assets  $ 347,977    $ 341,144    $ (50,610)    $ 95,369    $ -    $ 23,700  
                               
Liabilities and Members' Equity                              
Due to related party  $ 36,161    $ 18,660    $ 8,708    $ 4,862    $ -    $ 204  
Other liabilities    -      -      7,443      192      -      9,301  
Prepaid rent     -      -     -    -    -    - 
Security deposit    1,700      -      -      600      -      -  
Promissory note - related party   -     -     -     9,229     -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    18,584      18,584      -     -      -      -  
Bridge note payable     168,925      168,925      -      -      -      -  
Mortgage payable    152,000      152,000      (84,500)      84,500      -      -  
                               
Total Liabilities    377,370      358,169      (68,349)      99,383      -      9,505  
                               
Members Equity (deficit)    (29,393)      (17,025)     17,739      (4,014)     -     14,195
                               
Total Liabilities and Members' Equity  $ 347,977    $ 341,144    $ (50,610)    $ 95,369    $ -    $ 23,700  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-59

 

 

 

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Landa Series 209 Timber Wolf Trail
  
Landa Series 2505 Oak Circle
   Landa Series 271 Timber Wolf Trail
 
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
   Unaudited
June 30,
2024
   December 31,
2023
 
                      
Assets                        
Cash  $ -    $ 641    $ -    $ 10    $ -    $ 5  
Restricted cash    -      -      -      -      -      -  
Escrow    -      -      -      -      -      -  
Accounts receivable    -     -      -      -      -     - 
Due from related party    -      -      -      44,946      -      -  
Current assets     -      641      -      44,956      -      5  
Investments in single-family residential properties, net of depreciation    -      -      -      -      -      -  
Total Assets  $ -    $ 641    $ -    $ 44,956    $ -    $ 5  
                               
Liabilities and Members' Equity                              
Due to related party  $ 154    $ 13,706    $ -    $ 17,258    $ -    $ 21,652  
Other liabilities    -      1,080      -      9,563      -      974  
Prepaid rent     -      -     -    -    -    - 
Security deposit    -      -      -      -      -      -  
Promissory note - related party   -     -     -    -    -    - 
Notes Payable - related party   -    -    -    -    -    - 
Acquisition note payable    -      -      -     -      -      -  
Bridge note payable     -      -      -     -      -      -  
Mortgage payable    -      -      -     -      -      -  
                               
Total Liabilities    154      14,786      -      26,821      -      22,626  
                               
Members Equity (deficit)    (154)      (14,145)     -      18,135     -     (22,621)
                               
Total Liabilities and Members' Equity  $ -    $ 641    $ -    $ 44,956    $ -    $ 5  

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

-

F-60

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING BALANCE SHEETS

(CONTINUED)

 

  
Total Combined Balance Sheet
  
   Unaudited
June 30,
2024
   December 31,
2023
 
         
Assets         
Cash  $ 546,753    $ 358,089   
Restricted cash    153,810      140,778   
Escrow    8,518      8,518   
Accounts receivable    61,478     9,758   
Due from related party    6,670,848      5,721,657   
Current assets     7,441,407      6,238,800   
Investments in single-family residential properties, net of depreciation    35,147,209      35,999,176   
            
Total Assets  $ 42,588,616    $ 42,237,976   
            
Liabilities and Members' Equity           
Due to related party  $ 3,649,379    $ 2,027,669   
Other liabilities    206,213      218,796   
Prepaid rent     22,707      25,429   
Security deposit    153,810      124,769   
Promissory note - related party   -     9,229   
Notes Payable - related party   -    -  
Acquisition note payable    13,646,220      14,105,761   
Bridge note payable     20,963,146      20,127,995   
Mortgage payable    4,398,355      4,567,355   
            
Total Liabilities    43,039,830      41,207,003   
            
Members Equity (deficit)    (451,214)      1,030,973  
            
Total Liabilities and Members quity  $ 42,588,616    $ 42,237,976   

 

 

F-61

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

 

 

 

  
Landa Series 1394 Oakview Circle
  
Landa Series 1701 Summerwoods Lane
   Landa Series 1741 Park Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    5,639     $    5,127     $    -     $    3,037     $    2,528     $    2,398    
                                 
Expenses    -      -      -      -      -      -     
Management fee    376      410      -      243      195      185     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    -      -      35      3,865      1,203      2,495     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      160      -      -     
Insurance    588      187      117      76      91      89     
Real estate taxes    1,110      1,035      1,069      493      1,099      508     
Depreciation expense    1,111      1,111      2,788      1,348      3,154      1,525     
Interest expense    1,964      1,056      3,703      1,581      6,571      2,177     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    5,149     3,799     7,712     7,766     12,313     6,979    
                                 
Net operating income (loss)    490     1,328     (7,712)     (4,729)     (9,785)     (4,581)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    29      -      -      -      -      -     
Provision for income taxes    (130)     -     -     -     -     -    
                                 
Net income (loss)    $    389     $    1,328     $    (7,712)     $    (4,729)     $    (9,785)     $    (4,581)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-62

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 1703 Summerwoods Lane
  
Landa Series 1712 Summerwoods Lane
   Landa Landa Series 1743 Summerwoods Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    8,100     $    6,234     $    8,845     $    2,180     $    6,300     $    7,260    
                                 
Expenses    -      -      -      -      -      -     
Management fee    648      499      708      174      504      581     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    4,216      2,927      4,017      -      1,037      -     
Utilities    -      -      -      -      -      -     
HOA fee    (1,365)      660      328      150      (5,018)      660     
Insurance    225      160      44      217      87      217     
Real estate taxes    1,068      1,021      1,345      1,021      1,069      1,021     
Depreciation expense    1,826      1,826      1,826      1,826      1,826      1,826     
Interest expense    3,710      1,870      3,215      1,621      3,710      1,870     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    10,328     8,963     11,483     5,009     3,215     6,175    
                                 
Net operating income (loss)    (2,228)     (2,729)     (2,638)     (2,829)     3,085     1,085    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    1,400      -      (145)      -      (200)      -     
Provision for income taxes    -     -     -     -     (721)     -    
                                 
Net income (loss)    $    (828)     $    (2,729)     $    (2,783)     $    (2,829)     $    2,164     $    1,085    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-63

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 1750 Summerwoods Lane
  
Landa Series 4267 High Park Lan
   Landa Series 4474 Highwood Park Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    6,143     $    7,079     $    4,140     $    975     $    7,938     $    7,380    
                                 
Expenses    -      -      -      -      -      -     
Management fee    491      566      288      78      635      590     
Professional fees    -      -      206      743      -      -     
Repairs & maintenance    -      -      1,586      -      1,672      90     
Utilities    -      -      -      -      -      -     
HOA fee    200      300      600      900      711      900     
Insurance    303      228      (53)      187      (153)      186     
Real estate taxes    1,071      1,021      648      951      1,021      1,121     
Depreciation expense    1,826      1,826      2,790      2,613      2,195      2,195     
Interest expense    3,710      1,870      4,963      2,502      4,463      2,250     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    7,601     5,811     11,028     7,974     10,544     7,332    
                                 
Net operating income (loss)    (1,458)     1,268     (6,888)     (6,999)     (2,606)     48    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,550)      -      (1,595)      -      439      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (3,008)     $    1,268     $    (8,483)     $    (6,999)     $    (2,167)     $    48    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-64

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8569 Creekwood Way
  
Landa Series 9439 Lakeview Road
   Landa Series 10167 Port Royal Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    9,400     $    -     $    8,820     $    8,400     $    7,440     $    6,615    
                                 
Expenses    -      -      -      -      -      -     
Management fee    598      -      585      672      480      529     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    3,297      -      364      -      26      -     
Utilities    -      -      260      12      -      -     
HOA fee    600      900      320      778      -      -     
Insurance    298      222      239      176      82      193     
Real estate taxes    683      425      1,408      1,068      1,400      1,171     
Depreciation expense    1,339      1,339      2,909      2,909      1,776      1,776     
Interest expense    2,352      1,186      5,923      2,986      3,927      1,980     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    9,167     4,072     12,008     8,601     7,691     5,649    
                                 
Net operating income (loss)    233     (4,072)     (3,188)     (201)     (251)     966    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    700      -      1,050      -      (810)      -     
Provision for income taxes    (233)     -     -     -     -     -    
                                 
Net income (loss)    $    700     $    (4,072)     $    (2,138)     $    (201)     $    (1,061)     $    966    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-65

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 1246 Elgin Way
  
Landa Series 1910 Grove Way
   Landa Series 593 Country Lane Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,922     $    7,741     $    -     $    702     $    6,639     $    6,221    
                                 
Expenses    -      -      -      -      -      -     
Management fee    630      599      -      44      514      490     
Professional fees    -      137      -      238      -      137     
Repairs & maintenance    -      -      2,054      400      -      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      210      -      -     
Insurance    131      208      206      188      120      177     
Real estate taxes    1,566      1,281      1,423      1,148      1,413      1,207     
Depreciation expense    2,145      2,145      1,680      1,680      1,539      1,539     
Interest expense    4,534      2,286      3,927      1,980      3,392      1,710     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    9,006     6,656     9,290     5,888     6,978     5,260    
                                 
Net operating income (loss)    (1,084)     1,085     (9,290)     (5,186)     (339)     961    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,475)      -      1      -      (229)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (2,559)     $    1,085     $    (9,289)     $    (5,186)     $    (568)     $    961    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-66

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 6436 Stone Terrace
  
Landa Series 6440 Woodstone Terrace
   Landa Series 6848 Sandy Creek Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    3,647     $    6,300     $    9,205     $    3,238     $    -     $    5,763    
                                 
Expenses    -      -      -      -      -      -     
Management fee    265      504      716      259      -      461     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    -      -      7,143      -      1,208      950     
Utilities    -      287      -      -      -      -     
HOA fee    880      1,320      1,100      880      -      -     
Insurance    353      158      106      152      (89)      194     
Real estate taxes    607      431      601      427      389      978     
Depreciation expense    972      972      1,040      1,040      1,387      1,387     
Interest expense    2,142      1,080      2,214      1,116      3,071      1,548     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    5,219     4,752     12,920     3,874     5,966     5,518    
                                 
Net operating income (loss)    (1,572)     1,548     (3,715)     (636)     (5,966)     245    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (300)      -      832      -      2,950      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (1,872)     $    1,548     $    (2,883)     $    (636)     $    (3,016)     $    245    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-67

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 687 Utoy Court
  
Landa Series 729 Winter Lane
   Landa Series 7349 Exeter Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    6,563     $    6,012     $    571     $    2,046     $    7,381     $    6,977    
                                 
Expenses    -      -      -      -      -      -     
Management fee    344      481      -      164      494      558     
Professional fees    -      137      -      209      -      -     
Repairs & maintenance    1,319      2,379      410      -      -      -     
Utilities    -      -      -      142      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    116      299      147      202      146      203     
Real estate taxes    949      715      1,164      926      1,533      1,345     
Depreciation expense    1,854      1,854      1,827      1,827      1,777      1,777     
Interest expense    3,927      1,980      3,927      1,980      3,404      1,716     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    8,509     7,845     7,475     5,450     7,354     5,599    
                                 
Net operating income (loss)    (1,946)     (1,833)     (6,904)     (3,404)     27     1,378    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (468)      -      -      -      (850)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (2,414)     $    (1,833)     $    (6,904)     $    (3,404)     $    (823)     $    1,378    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-68

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8645 Embrey Drive
  
Landa Series 8780 Churchill Place
   Landa Series 8796 Parliament Place
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,353     $    7,800     $    3,969     $    3,377     $    8,505     $    8,100    
                                 
Expenses    -      -      -      -      -      -     
Management fee    588      624      318      270      680      648     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    827      738      6,107      3,349      1,801      -     
Utilities    -      -      -      531      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    237      211      221      218      34      199     
Real estate taxes    1,127      947      1,392      1,329      1,304      1,244     
Depreciation expense    1,910      1,910      2,129      2,129      1,764      1,764     
Interest expense    4,035      2,034      4,499      2,268      3,749      1,890     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    8,724     6,464     14,666     10,094     9,332     5,745    
                                 
Net operating income (loss)    (1,371)     1,336     (10,697)     (6,717)     (827)     2,355    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    250      -      1,323      -      (75)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (1,121)     $    1,336     $    (9,374)     $    (6,717)     $    (902)     $    2,355    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-69

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8641 Ashley Way
  
Landa Series 8651 Ashley Way
   Landa Series 8652 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,046     $    6,655     $    7,113     $    6,563     $    6,930     $    6,600    
                                 
Expenses    -      -      -      -      -      -     
Management fee    471      532      573      525      554      528     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    618      550      2,240      1,800      443      525     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    151      166      225      143      152      155     
Real estate taxes    997      740      810      611      888      664     
Depreciation expense    2,287      2,287      1,912      1,912      2,127      2,127     
Interest expense    4,587      2,313      3,829      1,930      3,651      1,841     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    9,111     6,588     9,589     6,921     7,815     5,840    
                                 
Net operating income (loss)    (2,065)     67     (2,476)     (358)     (885)     760    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (150)      -      (300)      -      400      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (2,215)     $    67     $    (2,776)     $    (358)     $    (485)     $    760    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-70

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8653 Ashley Way
  
Landa Series 8654 Ashley Way
   Landa Series 8655 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    6,930     $    6,655     $    6,946     $    6,615     $    2,800     $    6,600    
                                 
Expenses    -      -      -      -      -      -     
Management fee    554      532      556      529      224      528     
Professional fees    -      -      -      -      123      10     
Repairs & maintenance    1,605      580      430      500      499      638     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    212      144      145      156      220      149     
Real estate taxes    800      603      903      666      809      609     
Depreciation expense    1,895      1,895      2,127      2,127      1,984      1,984     
Interest expense    3,249      1,638      4,262      2,149      3,404      1,716     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    8,315     5,392     8,423     6,127     7,262     5,634    
                                 
Net operating income (loss)    (1,385)     1,263     (1,477)     488     (4,462)     966    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (650)      -      1,350      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (2,035)     $    1,263     $    (127)     $    488     $    (4,462)     $    966    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-71

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8659 Ashley Way
  
Landa Series 8662 Ashley Way
   Landa Series 8668 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,876     $    8,375     $    7,500     $    5,850     $    7,245     $    6,900    
                                 
Expenses    -      -      -      -      -      -     
Management fee    525      670      600      468      580      552     
Professional fees    -      -      -      -      -      113     
Repairs & maintenance    488      525      420      616      430      500     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    236      162      162      161      118      169     
Real estate taxes    830      623      887      664      1,097      804     
Depreciation expense    2,269      2,269      2,198      2,198      2,359      2,359     
Interest expense    3,899      1,966      4,023      2,028      4,732      2,385     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    8,247     6,215     8,290     6,135     9,316     6,882    
                                 
Net operating income (loss)    (371)     2,160     (790)     (285)     (2,071)     18    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    -      -      150      -      1,000      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (371)     $    2,160     $    (640)     $    (285)     $    (1,071)     $    18    

 

 

F-72

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8670 Ashley Way
  
Landa Series 8674 Ashley Way
   Landa Series 8675 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    4,602     $    6,510     $    7,865     $    3,185     $    3,581     $    6,820    
                                 
Expenses    -      -      -      -      -      -     
Management fee    353      504      629      255      277      528     
Professional fees    -      113      -      865      113      113     
Repairs & maintenance    942      475      1,043      325      549      550     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    164      174      163      158      146      200     
Real estate taxes    1,020      754      929      693      804      608     
Depreciation expense    2,484      2,484      2,109      2,109      2,073      2,073     
Interest expense    4,487      2,262      4,177      2,106      4,154      2,094     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    9,450     6,766     9,050     6,511     8,116     6,166    
                                 
Net operating income (loss)    (4,848)     (256)     (1,185)     (3,326)     (4,535)     654    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    975      -      (1100)      -      (50)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (3,873)     $    (256)     $    (2,285)     $    (3,326)     $    (4,585)     $    654    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-73

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8677 Ashley Way
  
Landa Series 8678 Ashley Way
   Landa Series 8679 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    8,196     $    6,710     $    6,930     $    6,710     $    5,600     $    6,344    
                                 
Expenses    -      -      -      -      -      -     
Management fee    656      528      370      528      448      508     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    1,761      550      870      375      1,485      550     
Utilities    -      -      -      -      -      128     
HOA fee    -      -      -      -      -      -     
Insurance    191      147      65      247      69      155     
Real estate taxes    759      578      1,100      806      1,068      780     
Depreciation expense    1,948      1,948      2,626      2,626      2,109      2,109     
Interest expense    3,901      1,967      4,951      2,496      4,226      2,130     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    9,216     5,718     9,982     7,078     9,405     6,360    
                                 
Net operating income (loss)    (1,020)     992     (3,052)     (368)     (3,805)     (16)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    900      -      (1,400)      -      (1,075)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (120)     $    992     $    (4,452)     $    (368)     $    (4,880)     $    (16)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-74

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8683 Ashley Way
  
Landa Series 1007 Leeward Way
   Landa Series 10121 Morris Drive SW
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    3,491     $    5,119     $    11,040     $    117     $    10,560     $    3,360    
                                 
Expenses    -      -      -      -      -      -     
Management fee    344      410      736      9      704      269     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    2,909      550      106      90      1,621      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    64      147      220      3      63      32     
Real estate taxes    937      638      -      10      395      151     
Depreciation expense    2,144      1,930      4,440      22      4,142      1,243     
Interest expense    3,865      1,948      11,241      40      12,093      4,381     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    10,263     5,623     16,743     174     19,018     6,076    
                                 
Net operating income (loss)    (6,772)     (504)     (5,703)     (57)     (8,458)     (2,716)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (175)      -      400      -      625      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (6,947)     $    (504)     $    (5,303)     $    (57)     $    (7,833)     $    (2,716)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-75

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 10183 Starr Street SW
  
Landa Series 103 Starlake Drive
   Landa Series 10433 Candlelight Road
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    8,329     $    2,776     $    8,006     $    2,635     $    2,789     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    555      222      630      211      325      -     
Professional fees    -      -      -      -      -      72     
Repairs & maintenance    2,152      390      3,480      90      3,134      3,220     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    166      86      150      85      164      84     
Real estate taxes    696      293      554      273      1,014      486     
Depreciation expense    3,990      1,188      3,989      1,175      4,564      1,399     
Interest expense    12,771      4,478      11,669      4,103      13,525      4,748     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    20,330     6,657     20,472     5,937     22,726     10,009    
                                 
Net operating income (loss)    (12,001)     (3,881)     (12,466)     (3,302)     (19,937)     (10,009)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (875)      -      (900)      -      (700)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (12,876)     $    (3,881)     $    (13,366)     $    (3,302)     $    (20,637)     $    (10,009)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-76

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 107 Oakwood Circle
  
Landa Series 110 Shenandoah Drive
   Landa Series 111 Fir Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    9,585     $    1,005     $    8,130     $    2,730     $    6,000     $    2,625    
                                 
Expenses    -      -      -      -      -      -     
Management fee    651      80      650      218      480      210     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    -      90      491      290      218      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    102      22      177      91      137      72     
Real estate taxes    334      72      929      449      874      330     
Depreciation expense    2,900      278      4,641      1,428      3,229      1,202     
Interest expense    8,274      692      14,555      5,085      10,588      3,865     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    12,261     1,234     21,443     7,561     15,526     5,679    
                                 
Net operating income (loss)    (2,676)     (229)     (13,313)     (4,831)     (9,526)     (3,054)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,675)      -      (1,649)      -      1,250      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (4,351)     $    (229)     $    (14,962)     $    (4,831)     $    (8,276)     $    (3,054)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-77

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 112 Ridge Street
  
Landa Series 11322 Michelle Way
   Landa Series 1147 Village Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    9,697     $    1,950     $    8,416     $    2,889     $    9,600     $    3,203    
                                 
Expenses    -      -      -      -      -      -     
Management fee    1,040      156      796      231      768      256     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    588      90      -      90      813      -     
Utilities    220      -      -      -      -      -     
HOA fee    -      -      200      80      995      398     
Insurance    176      91      133      67      129      68     
Real estate taxes    1,160      502      880      428      -      544     
Depreciation expense    4,625      1,421      3,724      1,090      4,144      1,539     
Interest expense    13,942      4,885      10,953      3,868      12,518      4,415     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    21,751     7,145     16,686     5,854     19,367     7,220    
                                 
Net operating income (loss)    (12,054)     (5,195)     (8,270)     (2,965)     (9,767)     (4,017)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    100      -      (275)      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (11,954)     $    (5,195)     $    (8,545)     $    (2,965)     $    (9,767)     $    (4,017)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-78

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 1160 Gable Terrace
  
Landa Series 1201 Kilrush Drive
   Landa Series 124 Libby Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    10,939     $    3,587     $    7,832     $    5,078     $    9,750     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    861      287      627      406      650      -     
Professional fees    -      -      -      -      -      72     
Repairs & maintenance    1,769      90      500      6,735      3,665      -     
Utilities    -      -      -      -      -      -     
HOA fee    63      25      -      -      -      -     
Insurance    193      99      342      177      132      71     
Real estate taxes    1,254      554      1,694      834      1,067      391     
Depreciation expense    4,495      1,372      8,098      2,701      3,442      1,274     
Interest expense    14,378      5,146      24,778      8,649      11,621      4,095     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    23,013     7,573     36,039     19,502     20,577     5,903    
                                 
Net operating income (loss)    (12,074)     (3,986)     (28,207)     (14,424)     (10,827)     (5,903)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (42)      -      (800)      -      625      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (12,116)     $    (3,986)     $    (29,007)     $    (14,424)     $    (10,202)     $    (5,903)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-79

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 1320 Winona Avenue
  
Landa Series 137 Southern Shores Road
   Landa Series 138 Sandalwood Circle
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    -     $    -     $    7,590     $    2,548     $    -     $    3,570    
                                 
Expenses    -      -      -      -      -      -     
Management fee    -      -      508      204      140      286     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    -      -      -      90      3,354      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      375      150     
Insurance    194      134      132      69      113      58     
Real estate taxes    1,199      265      664      327      663      327     
Depreciation expense    3,261      919      3,560      1,029      3,863      1,430     
Interest expense    9,057      3,194      11,576      4,078      10,734      4,204     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    13,711     4,512     16,440     5,797     19,242     6,455    
                                 
Net operating income (loss)    (13,711)     (4,512)     (8,850)     (3,249)     (19,242)     (2,885)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    -      -      100      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (13,711)     $    (4,512)     $    (8,750)     $    (3,249)     $    (19,242)     $    (2,885)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-80

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 140 High Ridge Road
  
Landa Series 146 Crystal Brook
   Landa Series 153 Cliffside Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    9,150     $    3,045     $    8,545     $    2,756     $    1,200     $    2,100    
                                 
Expenses    -      -      -      -      -      -     
Management fee    732      244      662      220      80      168     
Professional fees    -      -      -      -      72      -     
Repairs & maintenance    3,495      -      2,078      165      1,184      90     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    164      86      114      58      90      46     
Real estate taxes    659      267      884      435      261      313     
Depreciation expense    4,258      1,286      3,128      870      2,725      720     
Interest expense    13,182      4,637      8,763      3,590      7,009      2,575     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    22,490     6,520     15,629     5,338     11,421     3,912    
                                 
Net operating income (loss)    (13,340)     (3,475)     (7,084)     (2,582)     (10,221)     (1,812)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    71      -      25      -      (1,400)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (13,269)     $    (3,475)     $    (7,059)     $    (2,582)     $    (11,621)     $    (1,812)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-81

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 1666 West Poplar Street
  
Landa Series 168 Brookview Drive
   Landa Series 1689 Viceroy Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,422     $    2,474     $    962     $    -     $    8,069     $    3,415    
                                 
Expenses    -      -      -      -      -      -     
Management fee    594      198      64      -      731      249     
Professional fees    -      -      1,880      72      -      -     
Repairs & maintenance    6,120      1,140      -      90      4,310      265     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      100      100      -      -     
Insurance    127      65      153      98      176      92     
Real estate taxes    629      310      1,102      570      1,390      658     
Depreciation expense    3,425      979      1,817      1,074      4,178      1,257     
Interest expense    11,030      3,952      1,840      627      13,693      4,791     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    21,925     6,644     6,956     2,631     24,478     7,312    
                                 
Net operating income (loss)    (14,503)     (4,170)     (5,994)     (2,631)     (16,409)     (3,897)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (796)      -      -      -      (250)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (15,299)     $    (4,170)     $    (5,994)     $    (2,631)     $    (16,659)     $    (3,897)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-82

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 181 Watercress Court
  
Landa Series 188 Timberline Road
   Landa Series 189 Shenandoah Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    11,760     $    3,360     $    -     $    -     $    8,640     $    2,954    
                                 
Expenses    -      -      -      -      -      -     
Management fee    672      269      -      -      691      236     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    621      -      -      90      856      90     
Utilities    -      -      -      -      -      -     
HOA fee    163      65      -      -      -      -     
Insurance    125      65      103      54      141      75     
Real estate taxes    1,028      366      131      62      1,085      381     
Depreciation expense    4,380      1,225      2,646      585      3,807      1,120     
Interest expense    11,340      4,094      6,494      2,115      11,222      3,989     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    18,329     6,084     9,374     2,906     17,802     5,891    
                                 
Net operating income (loss)    (6,569)     (2,724)     (9,374)     (2,906)     (9,162)     (2,937)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    1,100      -      -      -      410      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (5,469)     $    (2,724)     $    (9,374)     $    (2,906)     $    (8,752)     $    (2,937)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-83

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 195 Hunters Trace
  
Landa Series 196 Montego Circle
   Landa Series 20 Chimney Smoke Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    -     $    3,696     $    -     $    2,924     $    -     $    1,835    
                                 
Expenses    -      -      -      -      -      -     
Management fee    -      270      -      234      -      133     
Professional fees    -      -      -      -      -      118     
Repairs & maintenance    42      -      780      1,184      1,314      90     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    167      84      152      79      171      69     
Real estate taxes    926      378      792      357      1,102      341     
Depreciation expense    3,963      1,490      3,974      1,181      4,248      862     
Interest expense    13,867      4,928      12,272      4,295      14,208      3,301     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    18,965     7,150     17,970     7,330     21,043     4,914    
                                 
Net operating income (loss)    (18,965)     (3,454)     (17,970)     (4,406)     (21,043)     (3,079)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    -      -      -      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (18,965)     $    (3,454)     $    (17,970)     $    (4,406)     $    (21,043)     $    (3,079)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-84

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 212 Fleeta Drive
  
Landa Series 217 Glenloch Court
   Landa Series 2264 Chestnut Hill Circle
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    9,570     $    638     $    -     $    3,715     $    -     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    510      51      -      297      -      -     
Professional fees    546      -      -      -      -      -     
Repairs & maintenance    550      90      72      90      68      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    145      76      225      116      258      133     
Real estate taxes    663      280      1,328      502      1,920      789     
Depreciation expense    3,552      991      4,608      1,415      5,693      1,815     
Interest expense    11,214      4,167      15,780      5,599      17,466      6,090     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    17,180     5,655     22,013     8,019     25,405     8,827    
                                 
Net operating income (loss)    (7,610)     (5,017)     (22,013)     (8,019)     (25,405)     (8,827)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (690)      -      1,400      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (8,300)     $    (5,017)     $    (20,613)     $    (4,304)     $    (25,405)     $    (8,827)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-85

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 2425 Cornell Circle
  
Landa Series 25 Pleasant Valley Road
   Landa Series 253 Marco Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    13,970     $    3,096     $    10,529     $    3,528     $    1,342     $    2,748    
                                 
Expenses    -      -      -      -      -      -     
Management fee    1,094      248      979      282      107      220     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    235      90      4,411      4,190      681      90     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    200      75      172      91      132      70     
Real estate taxes    1,533      436      1,167      425      432      249     
Depreciation expense    4,927      1,030      4,224      1,274      3,444      986     
Interest expense    15,134      3,856      12,526      4,420      10,861      3,869     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    23,123     5,735     23,479     10,682     15,657     5,484    
                                 
Net operating income (loss)    (9,153)     (2,639)     (12,950)     (7,154)     (14,315)     (2,736)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    350      -      (700)      -      600      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (8,803)     $    (2,639)     $    (13,650)     $    (7,154)     $    (13,715)     $    (2,736)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-86

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 258 Rocky Point Road
  
Landa Series 268 Brookview Drive
   Landa Series 270 Mountain Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    -     $    3,360     $    -     $    -     $    10,650     $    3,465    
                                 
Expenses    -      -      -      -      -      -     
Management fee    -      269      -      -      852      277     
Professional fees    -      -      2,200      -      -      -     
Repairs & maintenance    1,260      90      1,420      2,614      -      90     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      50      -      -     
Insurance    195      100      153      95      183      95     
Real estate taxes    937      371      1,103      571      825      351     
Depreciation expense    4,708      1,452      2,542      1,062      4,555      1,491     
Interest expense    14,308      5,017      4,004      1,379      13,305      4,813     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    21,408     7,299     11,422     5,771     19,720     7,117    
                                 
Net operating income (loss)    (21,408)     (3,939)     (11,422)     (5,771)     (9,070)     (3,652)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    -      -      -      -      (1,600)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (21,408)     $    (3,939)     $    (11,422)     $    (5,771)     $    (10,670)     $    (3,652)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-87

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 270 Pleasant Hills Drive
  
Landa Series 2813 Vicksburg Court
   Landa Series 2933 Coffer Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    10,568     $    3,579     $    5,760     $    3,203     $    -     $    1,688    
                                 
Expenses    -      -      -      -      -      -     
Management fee    845      286      432      256      -      135     
Professional fees    40      -      -      -      -      -     
Repairs & maintenance    2,588      -      152      90      989      90     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    305      210      204      115      245      158     
Real estate taxes    946      333      1,283      582      550      242     
Depreciation expense    4,170      1,542      5,058      1,581      4,195      1,263     
Interest expense    11,991      4,482      15,806      5,541      13,114      4,605     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    20,885     6,853     22,935     8,165     19,093     6,493    
                                 
Net operating income (loss)    (10,317)     (3,274)     (17,175)     (4,962)     (19,093)     (4,805)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    423      -      125      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (9,894)     $    (3,274)     $    (17,050)     $    (4,962)     $    (19,093)     $    (4,805)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-88

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 30 High Ridge Road
  
Landa Series 30 Roosevelt Road
   Landa Series 3011 Raintree Drive SE
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    10,496     $    3,674     $    8,745     $    1,788     $    6,015     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    756      294      660      143      481      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    867      90      129      -      2,348      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    163      85      191      99      150      80     
Real estate taxes    727      295      971      375      -      476     
Depreciation expense    4,979      1,552      4,530      1,280      4,696      1,741     
Interest expense    13,808      4,866      13,364      4,774      14,204      4,978     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    21,300     7,182     19,845     6,671     21,879     7,275    
                                 
Net operating income (loss)    (10,804)     (3,508)     (11,100)     (4,883)     (15,864)     (7,275)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (525)      -      (2,000)      -      (1,680)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (11,329)     $    (3,508)     $    (13,100)     $    (4,883)     $    (17,544)     $    (7,275)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-89

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 3043 Highway 81 S
  
Landa Series 313 Blue Heron Drive
   Landa Series 3202 Chippewa Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,038     $    899     $    10,350     $    3,300     $    -     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    375      72      828      264      -      -     
Professional fees    -      -      85      164      72      -     
Repairs & maintenance    4,032      7,420      301      -      -      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    211      145      166      87      174      90     
Real estate taxes    327      152      1,050      465      1,014      486     
Depreciation expense    3,190      952      4,960      1,521      4,458      1,360     
Interest expense    10,766      3,817      12,211      4,495      12,672      4,446     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    18,901     12,558     19,601     6,996     18,390     6,382    
                                 
Net operating income (loss)    (11,863)     (11,659)     (9,251)     (3,696)     (18,390)     (6,382)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    1,143      -      (935)      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (10,720)     $    (11,659)     $    (10,186)     $    (3,696)     $    (18,390)     $    (6,382)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-90

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 35 Clay Court
  
Landa Series 350 Cadiz Lane S
   Landa Series 351 Wesley Park Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    10,704     $    3,568     $    8,375     $    1,675     $    9,734     $    3,344    
                                 
Expenses    -      -      -      -      -      -     
Management fee    856      285      278      134      779      268     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    293      -      8,878      90      1,906      1,665     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    188      98      248      160      127      72     
Real estate taxes    810      324      (1)      375      953      472     
Depreciation expense    4,613      1,708      4,126      1,237      3,874      1,145     
Interest expense    13,205      4,776      12,168      4,414      11,856      4,131     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    19,965     7,191     25,697     6,410     19,495     7,753    
                                 
Net operating income (loss)    (9,261)     (3,623)     (17,322)     (4,735)     (9,761)     (4,409)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (601)      -      (1,200)      -      (1,200)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (9,862)     $    (3,623)     $    (18,522)     $    (4,735)     $    (10,961)     $    (4,409)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-91

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 3667 Patti Parkway
  
Landa Series 412 Kendall Lane
   Landa Series 43 Darwin Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    13,200     $    2,839     $    9,300     $    -     $    -     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    880      227      744      -      -      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    2,455      90      2,909      1,900      30      90     
Utilities    -      -      45      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    233      87      177      68      151      80     
Real estate taxes    1,718      639      1,048      301      810      301     
Depreciation expense    5,656      1,211      4,424      940      3,741      1,096     
Interest expense    18,118      4,213      13,019      3,028      12,005      4,209     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    29,060     6,467     22,366     6,237     16,737     5,776    
                                 
Net operating income (loss)    (15,860)     (3,628)     (13,066)     (6,237)     (16,737)     (5,776)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    450      -      (250)      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (15,410)     $    (3,628)     $    (13,316)     $    (6,237)     $    (16,737)     $    (5,776)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-92

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 45 Blue Jay Drive
  
Landa Series 45 Laurel Way
   Landa Series 4702 Saint James Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    2,483     $    3,674     $    -     $    -     $    9,470     $    2,450    
                                 
Expenses    -      -      -      -      -      -     
Management fee    199      294      -      -      758      196     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    1,510      1,065      -      -      2,623      5,200     
Utilities    200      -      -      -      -      -     
HOA fee    -      -      -      -      229      92     
Insurance    231      121      206      79      153      81     
Real estate taxes    1,016      422      708      213      1,442      535     
Depreciation expense    5,292      1,668      5,091      1,062      4,267      1,181     
Interest expense    16,612      5,835      14,030      3,264      11,567      4,107     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    25,060     9,405     20,035     4,618     21,039     11,392    
                                 
Net operating income (loss)    (22,577)     (5,731)     (20,035)     (4,618)     (11,569)     (8,942)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (325)      -      -      -      700      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (22,902)     $    (5,731)     $    (20,035)     $    (4,618)     $    (10,869)     $    (8,942)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-93

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 4732 Pinedale Drive
  
Landa Series 5040 Huntshire Lane
   Landa Series 513 Jarrett Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    2,989     $    2,690     $    2,499     $    5,548     $    -     $    3,358    
                                 
Expenses    -      -      -      -      -      -     
Management fee    94      196      200      424      -      269     
Professional fees    -      164      78      -      -      -     
Repairs & maintenance    401      90      4,781      -      2,892      3,243     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      219      88      -      -     
Insurance    119      69      342      176      163      83     
Real estate taxes    583      249      2,089      1,029      1,204      493     
Depreciation expense    3,017      1,127      6,852      2,535      4,145      1,534     
Interest expense    9,793      3,542      21,651      7,644      12,743      4,607     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    14,007     5,437     36,212     11,896     21,147     10,229    
                                 
Net operating income (loss)    (11,018)     (2,747)     (33,713)     (6,348)     (21,147)     (6,871)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,075)      -      2,499      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (12,093)     $    (2,747)     $    (31,214)     $    (6,348)     $    (21,147)     $    (6,871)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-94

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 5143 Pinecrest Drive SW
  
Landa Series 540 Cowan Road
   Landa Series 5411 Rocky Pine Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,717     $    2,589     $    10,712     $    3,515     $    -     $    2,119    
                                 
Expenses    -      -      -      -      -      -     
Management fee    514      207      857      281      18      156     
Professional fees    -      -      -      -      99      -     
Repairs & maintenance    202      90      -      90      119      165     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    128      68      280      194      290      137     
Real estate taxes    481      218      741      309      1,261      434     
Depreciation expense    3,114      1,163      4,469      1,364      3,985      991     
Interest expense    10,041      3,578      14,020      4,938      13,982      3,262     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    14,480     5,324     20,367     7,176     19,754     5,145    
                                 
Net operating income (loss)    (6,763)     (2,735)     (9,655)     (3,661)     (19,754)     (3,026)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (400)      -      995      -      80      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (7,163)     $    (2,735)     $    (8,660)     $    (3,661)     $    (19,674)     $    (3,026)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-95

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 550 Cowan Road
  
Landa Series 5581 Fox Glen Circle
   Landa Series 565 Mountainview Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    3,190     $    2,094     $    16,722     $    3,229     $    10,650     $    3,518    
                                 
Expenses    -      -      -      -      -      -     
Management fee    158      168      1,147      258      852      281     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    4,321      -      350      90      -      90     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    153      59      293      112      178      102     
Real estate taxes    654      203      1,857      706      832      354     
Depreciation expense    3,946      942      6,362      1,539      4,266      1,582     
Interest expense    12,910      3,075      20,841      4,857      13,408      4,812     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    22,142     4,447     30,850     7,562     19,536     7,221    
                                 
Net operating income (loss)    (18,952)     (2,353)     (14,128)     (4,333)     (8,886)     (3,703)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,200)      -      1,425      -      (125)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (20,152)     $    (2,353)     $    (12,703)     $    (4,333)     $    (9,011)     $    (3,703)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-96

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 5801 Strathmoor Manor Circle
  
Landa Series 6107 Shadow Glen Court
   Landa Series 6113 Pine Glen Circle SW
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    9,750     $    3,318     $    7,140     $    2,586     $    7,812     $    2,640    
                                 
Expenses    -      -      -      -      -      -     
Management fee    650      265      249      197      605      202     
Professional fees    -      -      -      -      109      -     
Repairs & maintenance    2,074      1,127      323      -      6,604      740     
Utilities    -      -      -      -      -      650     
HOA fee    217      87      -      -      -      -     
Insurance    137      71      115      60      145      82     
Real estate taxes    1,018      501      466      193      47      288     
Depreciation expense    3,327      1,246      3,006      1,114      7,167      2,252     
Interest expense    11,204      4,040      9,499      3,467      17,132      6,068     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    18,627     7,337     13,658     5,031     31,809     10,282    
                                 
Net operating income (loss)    (8,877)     (4,019)     (6,518)     (2,445)     (23,997)     (7,642)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (25)      -      1,400      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (8,902)     $    (4,019)     $    (5,118)     $    (2,445)     $    (23,997)     $    (7,642)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-97

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 615 Barshay Drive
  
Landa Series 6168 Wheat Street NE
   Landa Series 6178 Green Acres Drive SW
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    -     $    161     $    7,800     $    -     $    9,037     $    3,220    
                                 
Expenses    -      -      -      -      -      -     
Management fee    -      13      624      -      582      235     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    70      90      801      90      606      90     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    153      87      177      113      144      75     
Real estate taxes    716      313      565      154      674      278     
Depreciation expense    4,355      1,317      3,047      728      2,997      1,111     
Interest expense    13,316      4,678      7,941      2,967      9,528      3,544     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    18,610     6,498     13,155     4,052     14,531     5,333    
                                 
Net operating income (loss)    (18,610)     (6,337)     (5,355)     (4,052)     (5,494)     (2,113)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    -      -      (399)      -      435      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (18,610)     $    (6,337)     $    (5,754)     $    (4,052)     $    (5,059)     $    (2,113)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-98

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 6404 Walnut Way
  
Landa Series 643 Sycamore Drive
   Landa Series 65 Freedom Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    8,931     $    2,937     $    9,671     $    3,224     $    9,870     $    3,385    
                                 
Expenses    -      -      -      -      -      -     
Management fee    650      220      516      258      790      271     
Professional fees    -      233      -      -      -      -     
Repairs & maintenance    225      90      1,158      90      145      90     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    164      64      151      80      166      87     
Real estate taxes    838      280      877      400      664      315     
Depreciation expense    4,132      833      4,018      1,198      4,386      1,324     
Interest expense    11,700      3,122      12,736      4,562      12,797      4,507     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    17,739     4,842     19,456     6,588     18,948     6,594    
                                 
Net operating income (loss)    (8,808)     (1,905)     (9,785)     (3,364)     (9,078)     (3,209)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,650)      -      200      -      (820)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (10,458)     $    (1,905)     $    (9,585)     $    (3,364)     $    (9,898)     $    (3,209)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-99

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 6635 Kimberly Mill Road
  
Landa Series 6653 Bedford Road
   Landa Series 6762 Bent Creek Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    -     $    -     $    9,600     $    3,098     $    10,049     $    3,350    
                                 
Expenses    -      -      -      -      -      -     
Management fee    -      -      512      248      804      268     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    374      75      329      -      440      675     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    247      159      139      78      136      72     
Real estate taxes    1,138      415      885      389      967      414     
Depreciation expense    5,206      1,529      4,546      1,670      3,982      1,475     
Interest expense    14,329      5,019      12,433      4,384      13,329      4,823     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    21,294     7,197     18,844     6,769     19,658     7,727    
                                 
Net operating income (loss)    (21,294)     (7,197)     (9,244)     (3,671)     (9,609)     (4,377)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    -      -      1,475      -      995      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (21,294)     $    (7,197)     $    (7,769)     $    (3,671)     $    (8,614)     $    (4,377)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-100

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 709 Georgetown Court
  
Landa Series 7107 Geiger Street NW
   Landa Series 750 Georgetown Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    12,495     $    3,570     $    5,750     $    2,415     $    7,290     $    2,513    
                                 
Expenses    -      -      -      -      -      -     
Management fee    571      286      460      193      388      201     
Professional fees    -      -      (6)      -      -      -     
Repairs & maintenance    462      90      560      90      244      90     
Utilities    -      -      -      -      -      -     
HOA fee    208      83      -      -      208      83     
Insurance    154      82      102      53      149      78     
Real estate taxes    1,107      380      128      61      1,126      386     
Depreciation expense    3,700      1,383      2,056      767      3,357      954     
Interest expense    11,083      4,313      7,878      2,824      10,841      3,869     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    17,285     6,617     11,178     3,988     16,313     5,661    
                                 
Net operating income (loss)    (4,790)     (3,047)     (5,428)     (1,573)     (9,023)     (3,148)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    105      -      (1,840)      -      (210)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (4,685)     $    (3,047)     $    (7,268)     $    (1,573)     $    (9,233)     $    (3,148)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-101

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 752 Chestnut Drive
  
Landa Series 773 Villa Way
   Landa Series 7781 Mountain Creek Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    6,346     $    2,027     $    6,400     $    -     $    1,725     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    507      162      528      -      138      -     
Professional fees    -      -      -      -      34      -     
Repairs & maintenance    2,846      1,817      2,168      90      656      -     
Utilities    -      -      252      199      89      -     
HOA fee    -      -      220      165      -      -     
Insurance    122      64      201      178      316      204     
Real estate taxes    317      156      1,180      562      1,410      509     
Depreciation expense    2,906      788      1,952      737      4,493      1,372     
Interest expense    8,449      2,997      7,673      549      14,708      5,152     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    15,147     5,984     14,174     2,480     21,844     7,237    
                                 
Net operating income (loss)    (8,801)     (3,957)     (7,774)     (2,480)     (20,119)     (7,237)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (750)      -      (649)      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (9,551)     $    (3,957)     $    (8,423)     $    (2,480)     $    (20,119)     $    (7,237)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-102

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 7950 Woodlake Drive
  
Landa Series 80 High Ridge Road
   Landa Series 808 Hillandale Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    8,667     $    2,882     $    -     $    1,810     $    -     $    3,389    
                                 
Expenses    -      -      -      -      -      -     
Management fee    671      231      -      145      -      271     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    -      -      1,487      2,984      695      1,479     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      200      100     
Insurance    170      89      174      98      172      91     
Real estate taxes    1,056      425      799      307      680      606     
Depreciation expense    3,724      1,090      4,508      1,379      4,253      1,281     
Interest expense    11,166      3,928      14,036      4,908      13,122      4,588     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    16,787     5,763     21,004     9,821     19,122     8,416    
                                 
Net operating income (loss)    (8,120)     (2,881)     (21,004)     (8,011)     (19,122)     (5,027)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    200      -      -      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (7,920)     $    (2,881)     $    (21,004)     $    (8,011)     $    (19,122)     $    (5,027)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-103

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8110 Devonshire Drive
  
Landa Series 8121 Spillers Drive SW
   Landa Series 8233 Creekline Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    9,115     $    3,407     $    1,628     $    2,688     $    1,750     $    700    
                                 
Expenses    -      -      -      -      -      -     
Management fee    436      260      -      215      140      56     
Professional fees    27      -      -      -      -      -     
Repairs & maintenance    -      90      -      90      -      90     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    115      60      113      58      243      168     
Real estate taxes    862      320      425      174      1,136      453     
Depreciation expense    3,140      874      3,631      1,055      4,389      1,383     
Interest expense    8,314      3,436      10,357      3,669      12,527      4,400     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    12,894     5,040     14,526     5,261     18,435     6,550    
                                 
Net operating income (loss)    (3,779)     (1,633)     (12,898)     (2,573)     (16,685)     (5,850)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (950)      -      -      -      1,750      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (4,729)     $    (1,633)     $    (12,898)     $    (2,573)     $    (14,935)     $    (5,850)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-104

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 843 Tramore Drive
  
Landa Series 85 Kirkland Court
   Landa Series 85 Thorn Thicket Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    9,521     $    5,430     $    -     $    -     $    8,034     $    2,772    
                                 
Expenses    -      -      -      -      -      -     
Management fee    860      408      -      -      643      222     
Professional fees    246      118      -      -      -      -     
Repairs & maintenance    155      -      75      150      132      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    134      86      219      116      189      99     
Real estate taxes    1,338      569      938      354      789      389     
Depreciation expense    2,516      1,387      4,528      1,684      4,393      1,336     
Interest expense    12,596      971      15,499      5,434      13,365      4,688     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    17,845     3,539     21,259     7,738     19,511     6,734    
                                 
Net operating income (loss)    (8,324)     1,891     (21,259)     (7,738)     (11,477)     (3,962)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,600)      -      -      -      (625)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (9,924)     $    1,891     $    (21,259)     $    (7,738)     $    (12,102)     $    (3,962)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-105

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8855 Rugby Court
  
Landa Series 9434 Cedar Creek Place
   Landa Series 9597 Pintail Trail
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,120     $    3,094     $    9,608     $    3,150     $    7,200     $    3,906    
                                 
Expenses    -      -      -      -      -      -     
Management fee    559      226      756      252      576      298     
Professional fees    137      137      -      -      -      137     
Repairs & maintenance    840      90      2,832      90      2,476      3,866     
Utilities    -      -      -      -      -      207     
HOA fee    -      -      140      56      -      -     
Insurance    138      71      197      102      177      179     
Real estate taxes    718      302      -      451      1,135      500     
Depreciation expense    3,273      923      5,255      1,545      4,298      1,591     
Interest expense    9,270      3,436      15,061      5,291      12,615      4,584     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    14,935     5,185     24,241     7,787     21,277     11,362    
                                 
Net operating income (loss)    (7,815)     (2,091)     (14,633)     (4,637)     (14,077)     (7,456)    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (575)      -      45      -      300      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (8,390)     $    (2,091)     $    (14,588)     $    (4,637)     $    (13,777)     $    (7,456)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-106

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 1000 Fox Valley Trail
  
Landa Series 105 Anne Street
   Landa Series 11447 S Grove Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    13,598     $    -     $    -     $    -     $    -     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    932      -      -      -      -      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    2,327      -      470      -      -      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    375      -      181      -      210      -     
Real estate taxes    1,522      -      476      -      (1)      -     
Depreciation expense    4,430      -      3,701      -      4,175      -     
Interest expense    11,605      -      9,434      -      11,062      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    21,191     -     14,262     -     15,446     -    
                                 
Net operating income (loss)    (7,593)     -     (14,262)     -     (15,446)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    2,510      -      -      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (5,083)     $    -     $    (14,262)     $    -     $    (15,446)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-107

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 114 Starlake Drive
  
Landa Series 120 Rosewood Drive
   Landa Series 12 Mintz Street
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,628     $    -     $    11,328     $    -     $    9,793     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    492      -      906      -      770      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    399      -      727      -      1,034      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    180      -      209      -      190      -     
Real estate taxes    672      -      1,203      -      715      -     
Depreciation expense    3,705      -      4,183      -      3,842      -     
Interest expense    10,825      -      11,646      -      10,805      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    16,273     -     18,874     -     17,356     -    
                                 
Net operating income (loss)    (8,645)     -     (7,546)     -     (7,563)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,650)      -      (1,400)      -      (1,650)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (10,295)     $    -     $    (8,946)     $    -     $    (9,213)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-108

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 1443 Pebble Ridge Lane
  
Landa Series 1485 Bola Court
   Landa Series 157 Wells Road
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    8,294     $    -     $    10,451     $    -     $    6,193     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    766      -      836      -      495      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    5,711      -      336      -      -      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    344      -      185      -      143      -     
Real estate taxes    1,331      -      881      -      (1)      -     
Depreciation expense    5,026      -      3,760      -      3,239      -     
Interest expense    11,842      -      10,401      -      15,520      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    25,020     -     16,399     -     19,396     -    
                                 
Net operating income (loss)    (16,726)     -     (5,948)     -     (13,203)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (55)      -      (1,173)      -      (271)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (16,781)     $    -     $    (7,121)     $    -     $    (13,474)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-109

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 1683 Spoonbill Road
  
Landa Series 1903 Old Concord Drive Southeast
   Landa Series 195 Branchwood Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    9,150     $    -     $    3,100     $    -     $    1,759     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    366      -      248      -      141      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    2,761      -      1,011      -      1,889      -     
Utilities    352      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    186      -      227      -      233      -     
Real estate taxes    841      -      683      -      867      -     
Depreciation expense    3,511      -      4,559      -      4,977      -     
Interest expense    10,716      -      11,320      -      11,772      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    18,733     -     18,048     -     19,879     -    
                                 
Net operating income (loss)    (9,583)     -     (14,948)     -     (18,120)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (163)      -      1,500      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (9,746)     $    -     $    (13,448)     $    -     $    (18,120)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-110

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 204 North Main Court
  
Landa Series 2443 Hodges Farm Road
   Landa Series 440 Freestone Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    9,408     $    -     $    2,688     $    -     $    9,765     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    588      -      215      -      781      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    761      -      2,606      -      (337)      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    159      -      210      -      239      -     
Real estate taxes    1,141      -      587      -      757      -     
Depreciation expense    3,290      -      3,592      -      5,186      -     
Interest expense    9,009      -      10,692      -      12,270      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    14,948     -     17,902     -     18,896     -    
                                 
Net operating income (loss)    (5,540)     -     (15,214)     -     (9,131)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (575)      -      2,300      -      (530)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (6,115)     $    -     $    (12,914)     $    -     $    (9,661)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-111

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 497 Georgia Highway 212
  
Landa Series 524 Sawmill Road
   Landa Series 5329 Shirewick Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,560     $    -     $    9,766     $    -     $    12,884     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    504      -      651      -      1,031      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    -      -      664      -      -      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    188      -      221      -      257      -     
Real estate taxes    536      -      880      -      1,945      -     
Depreciation expense    4,093      -      4,480      -      4,986      -     
Interest expense    10,920      -      12,156      -      12,696      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    16,241     -     19,052     -     20,915     -    
                                 
Net operating income (loss)    (8,681)     -     (9,286)     -     (8,031)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (775)      -      (1,888)      -      (850)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (9,456)     $    -     $    (11,174)     $    -     $    (8,881)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-112

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 55 Myrtle Grove Lane
  
Landa Series 5737 Strathmoor Manor Circle
   Landa Series 6386 Forester Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    10,128     $    -     $    3,066     $    -     $    180     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    810      -      234      -      -      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    505      -      765      -      427      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    212      -      249      -      232      -     
Real estate taxes    728      -      1,133      -      690      -     
Depreciation expense    4,094      -      3,695      -      4,667      -     
Interest expense    11,768      -      10,391      -      11,542      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    18,117     -     16,467     -     17,558     -    
                                 
Net operating income (loss)    (7,989)     -     (13,401)     -     (17,378)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,137)      -      -      -      3,600      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (9,126)     $    -     $    (13,401)     $    -     $    (13,778)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-113

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 6710 Sunset Hills Boulevard
  
Landa Series 70 Shenandoah Lane
   Landa Series 800 Mills Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,246     $    -     $    10,414     $    -     $    -     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    483      -      936      -      -      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    145      -      2,086      -      2,103      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    179      -      249      -      349      -     
Real estate taxes    1,102      -      889      -      708      -     
Depreciation expense    3,461      -      4,971      -      5,250      -     
Interest expense    10,202      -      12,340      -      12,938      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    15,572     -     21,471     -     21,348     -    
                                 
Net operating income (loss)    (8,326)     -     (11,057)     -     (21,348)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,623)      -      (650)      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (9,949)     $    -     $    (11,707)     $    -     $    (21,348)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-114

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 9020 Sterling Ridge Lane
  
Landa Series 9150 Spillers Drive SW
   Landa Series 9409 Forest Knoll Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    10,410     $    -     $    8,400     $    -     $    9,600     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    833      -      224      -      512      -     
Professional fees    -      -      119      -      -      -     
Repairs & maintenance    -      -      172      -      600      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    192      -      167      -      226      -     
Real estate taxes    915      -      818      -      1,074      -     
Depreciation expense    3,480      -      3,679      -      4,519      -     
Interest expense    9,787      -      10,576      -      12,206      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    15,207     -     15,755     -     19,137     -    
                                 
Net operating income (loss)    (4,797)     -     (7,355)     -     (9,537)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,410)      -      (650)      -      600      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (6,207)     $    -     $    (8,005)     $    -     $    (8,937)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-115

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 1445 Maple Valley Court
  
Landa Series 8658 Ashley Way
   Landa Series 8667 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    7,526     $    -     $    1,386     $    -     $    6,635     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    602      -      101      -      492      -     
Professional fees    -      -      -      -      113      -     
Repairs & maintenance    385      -      1,166      -      488      -     
Utilities    -      -      -      -      -      -     
HOA fee    150      -      -      -      -      -     
Insurance    171      -      121      -      25      -     
Real estate taxes    787      -      679      -      142      -     
Depreciation expense    2,662      -      2,778      -      1,682      -     
Interest expense    3,912      -      13,044      -      8,701      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    8,669     -     17,889     -     11,643     -    
                                 
Net operating income (loss)    (1,143)     -     (16,503)     -     (5,008)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (1,700)      -      -      -      (1,000)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (2,843)     $    -     $    (16,503)     $    -     $    (6,008)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-116

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8671 Ashley Way
  
Landa Series 8691 Ashley Way
   Landa Series 8697 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    4,600     $    -     $    7,875     $    -     $    7,245     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    368      -      630      -      580      -     
Professional fees    -      -      -      -      -      -     
Repairs & maintenance    756      -      1,469      -      465      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    30      -      68      -      63      -     
Real estate taxes    143      -      191      -      203      -     
Depreciation expense    2,904      -      2,113      -      4,733      -     
Interest expense    13,116      -      9,661      -      7,821      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    17,317     -     14,132     -     13,865     -    
                                 
Net operating income (loss)    (12,717)     -     (6,257)     -     (6,620)     -    
                                 
Gain on sale of real estate    -      -      -      -      -      -     
Other income (expense)    (150)      -      (800)      -      (1,323)      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (12,867)     $    -     $    (7,057)     $    -     $    (7,943)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-117

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 141 Longstreet Circle
  
Landa Series 2962 Hunt Street
   Landa Series 5066 Greenway Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    4,075     $    -     $    2,970     $    -     $    -     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    326      -      238      -      -      -     
Professional fees    109      -      -      -      -      -     
Repairs & maintenance    6,420      -      -      -      -      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      -     
Insurance    259      -      371      -      -      -     
Real estate taxes    964      -      565      -      -      -     
Depreciation expense    4,905      -      1,063      -      4,469      -     
Interest expense    12,928      -      7,562      -      16,712      -     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    25,911     -     9,799     -     21,181     -    
                                 
Net operating income (loss)    (21,836)     -     (6,829)     -     (21,181)     -    
                                 
Gain on sale of real estate    -      -      (16,671)      -      -      -     
Other income (expense)    (70)      -      -      -      -      -     
Provision for income taxes    -     -     -     -     -     -    
                                 
Net income (loss)    $    (21,906)     $    -     $    (23,500)     $    -     $    (21,181)     $    -    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-118

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 8152 Arble Drive
  
Landa Series 29 Holly Grove Road
   Landa Series 115 Sardis Street
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    11,067     $    -     $    3,131     $    4,548     $    -     $    1,786    
                                 
Expenses    -      -      -      -      -      -     
Management fee    857      -      250      364      -      136     
Professional fees    -      -      -      50      -      -     
Repairs & maintenance    -      -      -      -      -      -     
Utilities    -      -      -      -      -      -     
HOA fee    -      -      -      -      -      1,000     
Insurance    451      -      30      221      -      97     
Real estate taxes    817      -      806      769      -      276     
Depreciation expense    3,445      -      1,536      1,536      -      981     
Interest expense    16,165      -      3,977      2,249      -      1,376     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    21,735     -     6,599     5,189     -     3,866    
                                 
Net operating income (loss)    (10,668)     -     (3,468)     (641)     -     (2,080)    
                                 
Gain on sale of real estate    -      -      31,872      -      -      32,421     
Other income (expense)    (1,700)      -      600      -      -      -     
Provision for income taxes    -     -     (7,251)     -     -     -    
                                 
Net income (loss)    $    (12,368)     $    -     $    21,753     $    (641)     $    -     $    30,341    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-119

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Landa Series 209 Timber Wolf Trail
  
Landa Series 2505 Oak Circle
   Landa Series 271 Timber Wolf Trail
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Rental income    $    -     $    1,275     $    -     $    3,875     $    -     $    -    
                                 
Expenses    -      -      -      -      -      -     
Management fee    -      102      -      310      -      -     
Professional fees    -      262      -      -      -      -     
Repairs & maintenance    154      -      -      13,097      -      623     
Utilities    -      -      -      -      -      -     
HOA fee    -      703      -      -      -      -     
Insurance    -      128      -      127      -      73     
Real estate taxes    -      394      -      653      -      282     
Depreciation expense    -      1,442      -      1,330      -      1,093     
Interest expense    -      2,309      -      1,818      -      1,687     
Other expenses    -      -      -      -      -      -     
                           
Total expenses    154     5,340     -     17,335     -     3,758    
                                 
Net operating income (loss)    (154)     (4,065)     -     (13,460)     -     (3,758)    
                                 
Gain on sale of real estate    -      (8,208)      -      46,645      -      (8,845)     
Other income (expense)    -      -      -      -      -      -     
Provision for income taxes    -     -     -     (1,530)     -     -    
                                 
Net income (loss)    $    (154)     $    (12,273)     $    -     $    31,655     $    -     $    (12,603)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-120

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(CONTINUED)

 

  
Total Combined Statement of Operations
  
    Unaudited  
    For the six
months ended
June 30, 2024
    For the six
months ended
June 30, 2023
 
             
Rental income    $     1,086,116      $    457,852     
                  
Expenses    -      -     
Management fee    79,784      36,273     
Professional fees    6,402     4,414    
Repairs & maintenance    218,790     98,246    
Utilities    1,418      2,156     
HOA fee    2,043      11,143     
Insurance    30,157      16,676     
Real estate taxes    151,832      72,524     
Depreciation expense    614,808     201,981    
Interest expense    1,754,669     479,489    
Other expenses    -      -     
                  
Total expenses    2,859,903      922,902     
                  
Net operating income (loss)    (1,773,787)      (465,050)     
                  
Gain on sale of real estate    15,201      62,013     
Other income (expense)    (23,091)      -     
Provision for income taxes    (8,335)      (1,530)     
                  
Net income (loss)    $    (1,790,012)      $    (404,567)     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-121

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

 

 

     Landa Series 1394 Oakview Circle      Landa Series 1701 Summerwoods Lane      Landa Series 1741 Park Lane      Landa Series 1703 Summerwoods Lane      Landa Series 1712 Summerwoods Lane     
Balance at December 31, 2022 (Audited)    $       35,262      $       (3,556)      $       (3,619)      $       32,250      $       42,207     
Proceeds from sales of members' interest    -      -      68,411      12,098      -     
Distributions    -      (2,332)      (62)      -      -     
Net income (loss)    1,328     (4,729)     (4,581)     (2,729)     (2,829)    
Balance at June 30, 2023 (Unaudited)    $       36,590     $       (10,617)     $       60,149     $       41,619     $       39,378    
-                            
Balance at December 31, 2023    $       33,621      $       56,660      $       (3,513)      $       20,557      $       32,242     
Proceeds from sales of members' interest    -      -      2,232      -      -     
Distributions    5,086      -      (633)      (1,834)      (1,984)     
Net income (loss)    389     (7,712)     (9,785)     (828)     (2,783)    
Balance at June 30, 2024 (Unaudited)    $       39,096     $       48,948     $       (11,699)     $       17,895     $       27,475    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-122

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 1743 Summerwoods Lane      Landa Series 1750 Summerwoods Lane      Landa Series 4267 High Park Lane      Landa Series 4474 Highwood Park Drive      Landa Series 8569 Creekwood Way      Landa Series 9439 Lakeview Road     
Balance at December 31, 2022 (Audited)    $       33,316      $       33,614      $       40,661      $       29,372      $       30,259      $       47,905     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    -      -      -      (2,647)      (1,047)      (3,623)     
Net income (loss)    1,085     1,268     (6,999)     48     (4,072)     (201)    
Balance at June 30, 2023 (Unaudited)    $       34,401     $       34,882     $       33,662     $       26,773     $       25,140     $       44,081    
-                                 
Balance at December 31, 2023    $       29,393      $       30,536      $       28,669      $       25,807      $       16,458      $       41,047     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    (1,709)      (1,489)      (530)      (1,701)      (1,684)      (1,877)     
Net income (loss)    2,164     (3,008)     (8,483)     (2,167)     700     (2,138)    
Balance at June 30, 2024 (Unaudited)    $       29,848     $       26,039     $       19,656     $       21,939     $       15,474     $       37,032    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-123

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 10167 Port Royal Court      Landa Series 1246 Elgin Way      Landa Series 1910 Grove Way      Landa Series 593 Country Lane Drive      Landa Series 6436 Stone Terrace      Landa Series 6440 Woodstone Terrace     
Balance at December 31, 2022 (Audited)    $       24,063      $       33,867      $       6,169      $       21,990      $       12,608      $       (1,714)     
Proceeds from sales of members' interest    -      19      -      -      23      -     
Distributions    (3,574)      (1,507)      (1,300)      (2,663)      (3,310)      (2,682)     
Net income (loss)    966     1,085     (5,186)     961     1,548     (636)    
Balance at June 30, 2023 (Unaudited)    $       21,455     $       33,464     $       (317)     $       20,288     $       10,869     $       (5,032)    
-                                 
Balance at December 31, 2023    $       21,773      $       32,083      $       (11,069)      $       19,507      $       10,547      $       (17,476)     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    (2,001)      (2,178)      -      (1,486)      (1,861)      (918)     
Net income (loss)    (1,061)     (2,559)     (9,289)     (568)     (1,872)     (2,883)    
Balance at June 30, 2024 (Unaudited)    $       18,711     $       27,346     $       (20,358)     $       17,453     $       6,814     $       (21,277)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-124

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 6848 Sandy Creek Drive      Landa Series 687 Utoy Court      Landa Series 729 Winter Lane      Landa Series 7349 Exeter Court      Landa Series 8645 Embrey Drive      Landa Series 8780 Churchill Place     
Balance at December 31, 2022 (Audited)    $       17,339      $       26,310      $       16,382      $       35,538      $       29,190      $       31,663     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    (2,507)      (3,992)      (2,796)      (2,215)      (898)      (2,866)     
Net income (loss)    245     (1,833)     (3,404)     1,378     1,336     (6,717)    
Balance at June 30, 2023 (Unaudited)    $       15,077     $       20,485     $       10,182     $       34,701     $       29,628     $       22,080    
-                                 
Balance at December 31, 2023    $       15,916      $       20,620      $       3,456      $       32,887      $       24,863      $       16,470     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    (440)      (1,880)      -      (2,029)      (1,720)      (1,494)     
Net income (loss)    (3,016)     (2,414)     (6,904)     (823)     (1,121)     (9,374)    
Balance at June 30, 2024 (Unaudited)    $       12,460     $       16,326     $       (3,448)     $       30,035     $       22,022     $       5,602    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-125

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 8796 Parliament Place      Landa Series 8641 Ashley Way      Landa Series 8651 Ashley Way      Landa Series 8652 Ashley Way      Landa Series 8653 Ashley Way      Landa Series 8654 Ashley Way     
Balance at December 31, 2022 (Audited)    $       27,658      $       45,331      $       32,099      $       44,040      $       48,592      $       41,138     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    (2,884)      (3,624)      (3,368)      (3,707)      (1,369)      (4,054)     
Net income (loss)    2,355     67     (358)     760     1,263     488    
Balance at June 30, 2023 (Unaudited)    $       27,129     $       41,774     $       28,373     $       41,093     $       48,486     $       37,572    
-                                 
Balance at December 31, 2023    $       24,318      $       40,031      $       24,882      $       41,240      $       42,604      $       36,483     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    (2,366)      (1,689)      (1,964)      (1,859)      (965)      (1,708)     
Net income (loss)    (902)     (2,215)     (2,776)     (485)     (2,035)     (127)    
Balance at June 30, 2024 (Unaudited)    $       21,050     $       36,127     $       20,142     $       38,896     $       39,604     $       34,648    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-126

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 8659 Ashley Way      Landa Series 8662 Ashley Way      Landa Series 8668 Ashley Way      Landa Series 8670 Ashley Way      Landa Series 8674 Ashley Way      Landa Series 8675 Ashley Way     
Balance at December 31, 2022 (Audited)    $       55,360      $       50,945      $       53,948      $       59,663      $       38,669      $       34,207     
Proceeds from sales of members' interest    -      178      -      -      6      -     
Distributions    (2,662)      (3,368)      (3,732)      (3,192)      (2,946)      (3,993)     
Net income (loss)    2,160     (285)     18     (256)     (3,326)     654    
Balance at June 30, 2023 (Unaudited)    $       54,858     $       47,470     $       50,234     $       56,215     $       32,403     $       30,868    
-                                 
Balance at December 31, 2023    $       52,075      $       44,478      $       48,817      $       54,197      $       33,011      $       28,831     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    (892)      (584)      (1,948)      (1,609)      (2,133)      (565)     
Net income (loss)    (371)     (640)     (1,071)     (3,873)     (2,285)     (4,585)    
Balance at June 30, 2024 (Unaudited)    $       50,812     $       43,254     $       45,798     $       48,715     $       28,593     $       23,681    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-127

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 8677 Ashley Way      Landa Series 8678 Ashley Way      Landa Series 8679 Ashley Way      Landa Series 8683 Ashley Way      Landa Series 1007 Leeward Way      Landa Series 10121 Morris Drive SW     
Balance at December 31, 2022 (Audited)    $       38,371      $       54,031      $       40,303      $       39,477      $       -      $       -     
Proceeds from sales of members' interest    -      -      -      -      5      -     
Distributions    (2,568)      (3,056)      (2,080)      (2,317)      (2,733)      (3,447)     
Net income (loss)    992     (368)     (16)     (504)     (57)     (2,716)    
Balance at June 30, 2023 (Unaudited)    $       36,795     $       50,607     $       38,207     $       36,656     $       (2,785)     $       (6,163)    
-                                 
Balance at December 31, 2023    $       33,945      $       48,978      $       34,946      $       32,817      $       38,977      $       7,909     
Proceeds from sales of members' interest    -      -      -      -      3,350      2,348     
Distributions    (1,823)      (1,673)      (2,454)      (639)      (3,113)      (2,284)     
Net income (loss)    (120)     (4,452)     (4,880)     (6,947)     (5,303)     (7,833)    
Balance at June 30, 2024 (Unaudited)    $       32,002     $       42,853     $       27,612     $       25,231     $       33,911     $       140    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-128

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 10183 Starr Street SW      Landa Series 103 Starlake Drive      Landa Series 10433 Candlelight Road      Landa Series 107 Oakwood Circle      Landa Series 110 Shenandoah Drive      Landa Series 111 Fir Drive     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    -      -      -      -      4,585      1,417     
Distributions    (2,666)      (3,848)      (3,034)      (280)      (659)      (186)     
Net income (loss)    (3,881)     (3,302)     (10,009)     (229)     (4,831)     (3,054)    
Balance at June 30, 2023 (Unaudited)    $       (6,547)     $       (7,150)     $       (13,043)     $       (509)     $       (905)     $       (1,823)    
-                                 
Balance at December 31, 2023    $       (14,096)      $       (16,807)      $       (29,844)      $       77,998      $       (16,993)      $       5,021     
Proceeds from sales of members' interest    633      1,329      4,563      -      261      8,846     
Distributions    (520)      (1304)      (694)      (2,141)      (332)      (3,290)     
Net income (loss)    (12,876)     (13,366)     (20,637)     (4,351)     (14,962)     (8,276)    
Balance at June 30, 2024 (Unaudited)    $       (26,859)     $       (30,148)     $       (46,612)     $       71,506     $       (32,026)     $       2,301    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-129

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 112 Ridge Street      Landa Series 11322 Michelle Way      Landa Series 1147 Village Way      Landa Series 1160 Gable Terrace      Landa Series 1201 Kilrush Drive      Landa Series 124 Libby Lane     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    1,125      893      9,853      1,343      5,629      3,363     
Distributions    (94)      -      (627)      -      (285)      (492)     
Net income (loss)    (5,195)     (2,965)     (4,017)     (3,986)     (14,424)     (5,903)    
Balance at June 30, 2023 (Unaudited)    $       (4,164)     $       (2,072)     $       5,209     $       (2,643)     $       (9,080)     $       (3,032)    
-                                 
Balance at December 31, 2023    $       (23,143)      $       (7,408)      $       (9,399)      $       (1,319)      $       (18,429)      $       (17,626)     
Proceeds from sales of members' interest    1,226      1,506      1,289      1,663      1,458      8,966     
Distributions    (1,305)      (1,131)      (340)      (2,326)      (490)      (2,673)     
Net income (loss)    (11,954)     (8,545)     (9,767)     (12,116)     (29,007)     (10,202)    
Balance at June 30, 2024 (Unaudited)    $       (35,176)     $       (15,578)     $       (18,217)     $       (14,098)     $       (46,468)     $       (21,535)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-130

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 1320 Winona Avenue      Landa Series 137 Southern Shores Road      Landa Series 138 Sandalwood Circle      Landa Series 140 High Ridge Road      Landa Series 146 Crystal Brook      Landa Series 153 Cliffside Court     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    1,215      1,445      4,108      3,044      2,886      2,217     
Distributions    (140)      -      (440)      (89)      -      (154)     
Net income (loss)    (4,512)     (3,249)     (2,885)     (3,475)     (2,582)     (1,812)    
Balance at June 30, 2023 (Unaudited)    $       (3,437)     $       (1,804)     $       783     $       (520)     $       304     $       251    
-                                 
Balance at December 31, 2023    $       (16,024)      $       (8,653)      $       42,471      $       (15,369)      $       70,048      $       24,513     
Proceeds from sales of members' interest    1,554      1,182      8,168      1,498      (8)      2,573     
Distributions    -      (935)      (510)      (1,196)      (2,212)      -     
Net income (loss)    (13,711)     (8,750)     (19,242)     (13,269)     (7,059)     (11,621)    
Balance at June 30, 2024 (Unaudited)    $       (28,181)     $       (17,156)     $       30,887     $       (28,336)     $       60,769     $       15,465    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-131

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 1666 West Poplar Street      Landa Series 168 Brookview Drive      Landa Series 1689 Viceroy Way      Landa Series 181 Watercress Court      Landa Series 188 Timberline Road      Landa Series 189 Shenandoah Drive     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    2,096      10,531      4,116      9,558      26,760      6,656     
Distributions    (191)      (798)      (314)      (580)      (211)      (230)     
Net income (loss)    (4,170)     (2,631)     (3,897)     (2,724)     (2,906)     (2,937)    
Balance at June 30, 2023 (Unaudited)    $       (2,265)     $       7,102     $       (95)     $       6,254     $       23,643     $       3,489    
-                                 
Balance at December 31, 2023    $       (10)      $       43,545      $       (20,608)      $       3,644      $       51,013      $       (10,814)     
Proceeds from sales of members' interest    2,713      (5)      1,055      3,739      -      718     
Distributions    (906)      (236)      (916)      (1,873)      -      (1,336)     
Net income (loss)    (15,299)     (5,994)     (16,659)     (5,469)     (9,374)     (8,752)    
Balance at June 30, 2024 (Unaudited)    $       (13,502)     $       37,310     $       (37,128)     $       41     $       41,639     $       (20,184)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-132

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 195 Hunters Trace      Landa Series 196 Montego Circle      Landa Series 20 Chimney Smoke Drive      Landa Series 212 Fleeta Drive      Landa Series 217 Glenloch Court      Landa Series 2264 Chestnut Hill Circle     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    52,898      1,864      6,693      33,594      2,124      4,159     
Distributions    (549)      (79)      (569)      (290)      (362)      (374)     
Net income (loss)    (3,454)     (4,406)     (3,079)     (5,017)     (4,304)     (8,827)    
Balance at June 30, 2023 (Unaudited)    $       48,895     $       (2,621)     $       3,045     $       28,287     $       (2,542)     $       (5,042)    
-                                 
Balance at December 31, 2023    $       (13,006)      $       (11,873)      $       (14,818)      $       9,203      $       (3,994)      $       (31,965)     
Proceeds from sales of members' interest    7,696      834      207      5,804      1,580      30     
Distributions    -      (417)      -      (955)      (415)      -     
Net income (loss)    (18,965)     (17,970)     (21,043)     (8,300)     (20,613)     (25,405)    
Balance at June 30, 2024 (Unaudited)    $       (24,275)     $       (29,426)     $       (35,654)     $       5,752     $       (23,442)     $       (57,340)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

F-133

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 2425 Cornell Circle      Landa Series 25 Pleasant      Landa Series 253 Marco Drive      Landa Series 258 Rocky Point Road      Landa Series 268 Brookview Drive      Landa Series 270 Moutnain Lane     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    1,690      6,255      2,505      4,642      1,472      -     
Distributions    (220)      (919)      -      (534)      (230)      (739)     
Net income (loss)    (2,639)     (7,154)     (2,736)     (3,939)     (5,771)     (3,652)    
Balance at June 30, 2023 (Unaudited)    $       (1,169)     $       (1,818)     $       (231)     $       169     $       (4,529)     $       (4,391)    
-                                 
Balance at December 31, 2023    $       21,299      $       (15,965)      $       (1,797)      $       (13,802)      $       (6,432)      $       13,797     
Proceeds from sales of members' interest    39,871      1,781      1,229      164      656      4,341     
Distributions    (3,840)      (1,470)      (802)      (242)      -      (2,672)     
Net income (loss)    (8,803)     (13,650)     (13,715)     (21,408)     (11,422)     (10,670)    
Balance at June 30, 2024 (Unaudited)    $       48,527     $       (29,304)     $       (15,085)     $       (35,288)     $       (17,198)     $       4,796    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-134

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 270 Pleasant Hills Drive      Landa Series 2813 Vicksburg Court      Landa Series 2933 Coffer Drive      Landa Series 30 High Ridge Road      Landa Series 30 Roosevelt Road      Landa Series 3011 Raintree Drive SE     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    3,404      2,375      4,425      8,857      13,920      4,000     
Distributions    (587)      (423)      (212)      (382)      (861)      (610)     
Net income (loss)    (3,274)     (4,962)     (4,805)     (3,508)     (4,883)     (7,275)    
Balance at June 30, 2023 (Unaudited)    $       (457)     $       (3,010)     $       (592)     $       4,967     $       8,176     $       (3,885)    
-                                 
Balance at December 31, 2023    $       18,156      $       (15,096)      $       (19,904)      $       (11,004)      $       (1,188)      $       (25,170)     
Proceeds from sales of members' interest    6,175      662      113      3,182      10,284      2,034     
Distributions    (2,388)      (653)      -      (1,119)      (2,016)      (1,101)     
Net income (loss)    (9,894)     (17,050)     (19,093)     (11,329)     (13,100)     (17,544)    
Balance at June 30, 2024 (Unaudited)    $       12,049     $       (32,137)     $       (38,884)     $       (20,270)     $       (6,020)     $       (41,781)    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-135

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 3043 Highway 81 S      Landa Series 313 Blue Heron Drive      Landa Series 3202 Chippewa Drive      Landa Series 35 Clay Court      Landa Series 350 Cadiz Lane S      Landa Series 351 Wesley Park Drive     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    2,258      1,454      4,301      1,777      1,079      5,838     
Distributions    (96)      -      (552)      (332)      -      (289)     
Net income (loss)    (11,659)     (3,696)     (6,382)     (3,623)     (4,735)     (4,409)    
Balance at June 30, 2023 (Unaudited)    $       (9,497)     $       (2,242)     $       (2,633)     $       (2,178)     $       (3,656)     $       1,140    
-                                 
Balance at December 31, 2023    $       (10,979)      $       5,047      $       (22,777)      $       (4,044)      $       (9,759)      $       (3,348)     
Proceeds from sales of members' interest    1,739      15,669      36      14,542      344      1,304     
Distributions    (1,456)      (2,605)      -      (1,892)      (937)      (2,252)     
Net income (loss)    (10,720)     (10,186)     (18,390)     (9,862)     (18,522)     (10,961)    
Balance at June 30, 2024 (Unaudited)    $       (21,416)     $       7,925     $       (41,131)     $       (1,256)     $       (28,874)     $       (15,257)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-136

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 3667 Patti Parkway      Landa Series 412 Kendall Lane      Landa Series 43 Darwin Drive      Landa Series 45 Blue Jay Drive      Landa Series 45 Laurel Way      Landa Series 4702 Saint James Way     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    9,643      1,411      3,420      3,115      5,675      -     
Distributions    (537)      (45)      (367)      -      (667)      (98)     
Net income (loss)    (3,628)     (6,237)     (5,776)     (5,731)     (4,618)     (8,942)    
Balance at June 30, 2023 (Unaudited)    $       5,478     $       (4,871)     $       (2,723)     $       (2,616)     $       390     $       (9,040)    
-                                 
Balance at December 31, 2023    $       (20,300)      $       (24,247)      $       (18,542)      $       (15,919)      $       (23,161)      $       (8,304)     
Proceeds from sales of members' interest    1,426      962      212      -      150      1,348     
Distributions    (1,460)      (1,073)      -      (171)      -      (1,592)     
Net income (loss)    (15,410)     (13,316)     (16,737)     (22,902)     (20,035)     (10,869)    
Balance at June 30, 2024 (Unaudited)    $       (35,744)     $       (37,674)     $       (35,067)     $       (38,992)     $       (43,046)     $       (19,417)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-137

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 4732 Pinedale Drive      Landa Series 5040 Huntshire Lane      Landa Series 513 Jarrett Court      Landa Series 5143 Pinecrest Drive SW      Landa Series 540 Cowan Road      Landa Series 5411 Rocky Pine Drive     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    1,721      2,592      1,159      1,034      2,011      873     
Distributions    -      -      (103)      -      -      -     
Net income (loss)    (2,747)     (6,348)     (6,871)     (2,735)     (3,661)     (3,026)    
Balance at June 30, 2023 (Unaudited)    $       (1,026)     $       (3,756)     $       (5,815)     $       (1,701)     $       (1,650)     $       (2,153)    
-                                 
Balance at December 31, 2023    $       4,442      $       (16,145)      $       21,201      $       (254)      $       (9,311)      $       (11,115)     
Proceeds from sales of members' interest    573      3,418      2,348      745      2,169      161     
Distributions    (388)      (1,415)      -      (1,448)      (1,998)      -     
Net income (loss)    (12,093)     (31,214)     (21,147)     (7,163)     (8,660)     (19,674)    
Balance at June 30, 2024 (Unaudited)    $       (7,466)     $       (45,356)     $       2,402     $       (8,120)     $       (17,800)     $       (30,628)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-138

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 550 Cowan Road      Landa Series 5581 Fox Glen Circle      Landa Series 565 Mountainview Drive      Landa Series 5801 Strathmoor Manor Circle      Landa Series 6107 Shadow Glen Court      Landa Series 6113 Pine Glen Circle SW     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    12,798      28,082      2,181      3,943      3,471      3,743     
Distributions    (417)      (369)      (261)      (654)      -      (408)     
Net income (loss)    (2,353)     (4,333)     (3,703)     (4,019)     (2,445)     (7,642)    
Balance at June 30, 2023 (Unaudited)    $       10,028     $       23,380     $       (1,783)     $       (730)     $       1,026     $       (4,307)    
-                                 
Balance at December 31, 2023    $       378      $       (17,323)      $       2,286      $       1,178      $       4,214      $       (20,775)     
Proceeds from sales of members' interest    2,669      3,565      1,518      2,567      7,599      420     
Distributions    -      (2,103)      (2,640)      (2,197)      (973)      (889)     
Net income (loss)    (20,152)     (12,703)     (9,011)     (8,902)     (5,118)     (23,997)    
Balance at June 30, 2024 (Unaudited)    $       (17,105)     $       (28,564)     $       (7,847)     $       (7,354)     $       5,722     $       (45,241)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-139

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 615 Barshay Drive      Landa Series 6168 Wheat Street NE      Landa Series 6178 Green Acres Drive SW      Landa Series 6404 Walnut Way      Landa Series 643 Sycamore Drive      Landa Series 65 Freedom Court     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    470      2,402      3,892      4,140      5,533      4,426     
Distributions    (102)      (447)      (567)      (266)      -      (229)     
Net income (loss)    (6,337)     (4,052)     (2,113)     (1,905)     (3,364)     (3,209)    
Balance at June 30, 2023 (Unaudited)    $       (5,969)     $       (2,097)     $       1,212     $       1,969     $       2,169     $       988    
-                                 
Balance at December 31, 2023    $       (18,800)      $       5,480      $       14,111      $       103,730      $       (3,630)      $       (9,432)     
Proceeds from sales of members' interest    596      10,629      8,438      -      8,182      1,105     
Distributions    -      (1,962)      (2,405)      (1,810)      (1,466)      (1,392)     
Net income (loss)    (18,610)     (5,754)     (5,059)     (10,458)     (9,585)     (9,898)    
Balance at June 30, 2024 (Unaudited)    $       (36,814)     $       8,393     $       15,085     $       91,462     $       (6,499)     $       (19,617)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-140

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 6635 Kimberly Mill Road      Landa Series 6653 Bedford Road      Landa Series 6762 Bent Creek Drive      Landa Series 709 Georgetown Court      Landa Series 7107 Geiger Street NW      Landa Series 750 Georgetown Court     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    3,029      2,460      17,283      6,831      1,928      1,091     
Distributions    (39)      (506)      (1,122)      (480)      (426)      -     
Net income (loss)    (7,197)     (3,671)     (4,377)     (3,047)     (1,573)     (3,148)    
Balance at June 30, 2023 (Unaudited)    $       (4,207)     $       (1,717)     $       11,784     $       3,304     $       (71)     $       (2,057)    
-                                 
Balance at December 31, 2023    $       (26,219)      $       (12,803)      $       6,131      $       57,667      $       55,004      $       (5,124)     
Proceeds from sales of members' interest    197      3,232      7,530      35,087      675      4,605     
Distributions    -      (1,742)      (2,424)      (2,982)      (906)      (482)     
Net income (loss)    (21,294)     (7,769)     (8,614)     (4,685)     (7,268)     (9,233)    
Balance at June 30, 2024 (Unaudited)    $       (47,316)     $       (19,082)     $       2,623     $       85,087     $       47,505     $       (10,234)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-141

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 752 Chestnut Drive      Landa Series 773 Villa Way      Landa Series 7781 Mountain Creek Way      Landa Series 7950 Woodlake Drive      Landa Series 80 High Ridge Road      Landa Series 808 Hillandale Lane     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    1,304      5,474      37,482      37,320      2,462      4,311     
Distributions    (249)      (336)      (615)      (801)      (138)      (215)     
Net income (loss)    (3,957)     (2,480)     (7,237)     (2,881)     (8,011)     (5,027)    
Balance at June 30, 2023 (Unaudited)    $       (2,902)     $       2,658     $       29,630     $       33,638     $       (5,687)     $       (931)    
-                                 
Balance at December 31, 2023    $       (7,386)      $       31,599      $       (26,048)      $       (15,670)      $       (23,861)      $       (20,409)     
Proceeds from sales of members' interest    3,464      -      650      1,757      85      297     
Distributions    (872)      -      (262)      (1,573)      -      -     
Net income (loss)    (9,551)     (8,423)     (20,119)     (7,920)     (21,004)     (19,122)    
Balance at June 30, 2024 (Unaudited)    $       (14,345)     $       23,176     $       (45,779)     $       (23,406)     $       (44,780)     $       (39,234)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-142

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 8110 Devonshire Drive      Landa Series 8121 Spillers Drive SW      Landa Series 8233 Creekline Court      Landa Series 843 Tramore Drive      Landa Series 85 Kirkland Court      Landa Series 85 Thorn Thicket Way     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    47,938      1,192      1,175      3,565      2,899      25,753     
Distributions    (946)      -      (35)      (184)      (285)      (973)     
Net income (loss)    (1,633)     (2,573)     (5,850)     1,891     (7,738)     (3,962)    
Balance at June 30, 2023 (Unaudited)    $       45,359     $       (1,381)     $       (4,710)     $       5,272     $       (5,124)     $       20,818    
-                                 
Balance at December 31, 2023    $       77,776      $       (6,425)      $       (13,592)      $       66,870      $       (24,134)      $       (13,625)     
Proceeds from sales of members' interest    -      2,283      517      -      186      2,451     
Distributions    (1048)      -      (674)      (2,313)      -      (887)     
Net income (loss)    (4,729)     (12,898)     (14,935)     (9,924)     (21,259)     (12,102)    
Balance at June 30, 2024 (Unaudited)    $       71,999     $       (17,040)     $       (28,684)     $       54,633     $       (45,207)     $       (24,163)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-143

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 8855 Rugby Court      Landa Series 9434 Cedar Creek Place      Landa Series 9597 Pintail Trail      Landa Series 1000 Fox Valley Trail      Landa Series 105 Anne Street      Landa Series 11447 S Grove Drive     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    2,832      2,291      78,196      3,699      1,462      2,829     
Distributions    (439)      -      (1,286)      -      (16)      (418)     
Net income (loss)    (2091)     (4637)     (7456)     -     -     -    
Balance at June 30, 2023 (Unaudited)    $       302     $       (2,346)     $       69,454     $       -     $       -     $       -    
-                                 
Balance at December 31, 2023    $       12,091      $       (16,087)      $       9,157      $       (2,401)      $       (6,054)      $       (4,275)     
Proceeds from sales of members' interest    2,944      1,593      5,436      15,734      405      148     
Distributions    (1,635)      (1,918)      (2,731)      (3,009)      -      -     
Net income (loss)    (8,390)     (14,588)     (13,777)     (5,083)     (14,262)     (15,446)    
Balance at June 30, 2024 (Unaudited)    $       5,010     $       (31,000)     $       (1,915)     $       5,241     $       (19,911)     $       (19,573)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-144

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 114 Starlake Drive      Landa Series 120 Rosewood Drive      Landa Series 12 Mintz Street      Landa Series 1443 Pebble Ridge Lane      Landa Series 1485 Bola Court      Landa Series 157 Wells Road    
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    3,438      13,885      -      -      -      -     
Distributions    (9)      (666)      -      -      -      -     
Net income (loss)    -     -     -     -     -     -    
Balance at June 30, 2023 (Unaudited)    $       -     $       -     $       -     $       -     $       -     $       -    
-                                 
Balance at December 31, 2023    $       (6,295)      $       (4,539)      $       (6,458)      $       (18,614)      $       (1,948)      $       (3,916)     
Proceeds from sales of members' interest    436      10,087      5,640      486      5,876      1,596     
Distributions    (175)      (2,359)      (1,283)      (523)      (2,621)      -     
Net income (loss)    (10,295)     (8,946)     (9,213)     (16,781)     (7,121)     (13,474)    
Balance at June 30, 2024 (Unaudited)    $       (16,329)     $       (5,757)     $       (11,314)     $       (35,432)     $       (5,814)     $       (15,794)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-145

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 1683 Spoonbill Road      Landa Series 1903 Old Concord Drive Southeast      Landa Series 195 Branchwood Drive      Landa Series 204 North Main Court      Landa Series 2443 Hodges Farm Road      Landa Series 440 Freestone Drive     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    -      -      -      -      -      -     
Net income (loss)    -     -     -     -     -     -    
Balance at June 30, 2023 (Unaudited)    $       -     $       -     $       -     $       -     $       -     $       -    
-                                 
Balance at December 31, 2023    $       (13,600)      $       (12,952)      $       (13,566)      $       (1,461)      $       (2,687)      $       (6,806)     
Proceeds from sales of members' interest    6,855      1,951      797      8,530      825      2,533     
Distributions    (1,500)      (1,155)      -      (1,866)      (589)      (1,193)     
Net income (loss)    (9,746)     (13,448)     (18,120)     (6,115)     (12,914)     (9,661)    
Balance at June 30, 2024 (Unaudited)    $       (17,991)     $       (25,604)     $       (30,889)     $       (912)     $       (15,365)     $       (15,127)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-146

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 497 Georgia Highway 212      Landa Series 524 Sawmill Road      Landa Series 5329 Shirewick Lane      Landa Series 55 Myrtle Grove Lane      Landa Series 5737 Strathmoor Manor Circle      Landa Series 6386 Forester Way     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    -      -      -      -      -      -     
Net income (loss)    -     -     -     -     -     -    
Balance at June 30, 2023 (Unaudited)    $       -     $       -     $       -     $       -     $       -     $       -    
-                                 
Balance at December 31, 2023    $       (8,237)      $       (7,488)      $       (1,707)      $       (4,034)      $       (7,745)      $       (7,420)     
Proceeds from sales of members' interest    402      2,009      3,840      11,975      1,953      166     
Distributions    (17)      (1,193)      (3,491)      (1497)      (330)      -     
Net income (loss)    (9,456)     (11,174)     (8,881)     (9,126)     (13,401)     (13,778)    
Balance at June 30, 2024 (Unaudited)    $       (17,308)     $       (17,846)     $       (10,239)     $       (2,682)     $       (19,523)     $       (21,032)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-147

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 6710 Sunset Hills Boulevard      Landa Series 70 Shenandoah Lane      Landa Series 800 Mills Drive      Landa Series 9020 Sterling Ridge Lane      Landa Series 9150 Spillers Drive SW      Landa Series 9409 Forest Knoll Drive     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    -      -      -      -      -      -     
Net income (loss)    -     -     -     -     -     -    
Balance at June 30, 2023 (Unaudited)    $       -     $       -     $       -     $       -     $       -     $       -    
-                                 
Balance at December 31, 2023    $       3,823      $       3,413      $       (13,099)      $       1,841      $       (6,353)      $       (16,821)     
Proceeds from sales of members' interest    2,075      1,195      1,442      21,889      6,400      4,197     
Distributions    (893)      (1,234)      -      (2,416)      (1,195)      (683)     
Net income (loss)    (9,949)     (11,707)     (21,348)     (6207)     (8,005)     (8,937)    
Balance at June 30, 2024 (Unaudited)    $       (4,944)     $       (8,333)     $       (33,005)     $       15,107     $       (9,153)     $       (22,244)    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-148

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 1445 Maple Valley Court      Landa Series 8658 Ashley Way      Landa Series 8667 Ashley Way      Landa Series 8671 Ashley Way      Landa Series 8691 Ashley Way      Landa Series 8697 Ashley Way     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       -      $       -     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    -      -      -      -      -      -     
Net income (loss)    -     -     -     -     -     -    
Balance at June 30, 2023 (Unaudited)    $       -     $       -     $       -     $       -     $       -     $       -    
-                                 
Balance at December 31, 2023    $       18,653      $       25,454      $       50,842      $       5,943      $       22,188      $       8,628     
Proceeds from sales of members' interest    5,980      3,575      7,220      5,559      35,982      2,062     
Distributions    (1,571)      -      (1,640)      (932)      (2,012)      (762)     
Net income (loss)    (2,843)     (16,503)     (6,008)     (12,867)     (7,057)     (7,943)    
Balance at June 30, 2024 (Unaudited)    $       20,219     $       12,526     $       50,414     $       (2,297)     $       49,101     $       1,985    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-149

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 141 Longstreet Circle      Landa Series 2962 Hunt Street      Landa Series 5066 Greenway Drive      Landa Series 8152 Arble Drive      Landa Series 29 Holly Grove Road      Landa Series 115 Sardis Street     
Balance at December 31, 2022 (Audited)    $       -      $       -      $       -      $       -      $       (3,996)      $       (8,285)     
Proceeds from sales of members' interest    -      -      -      -      -      -     
Distributions    -      -      -      -      -      -     
Net income (loss)    -     -     -     -     (641)     30,341    
Balance at June 30, 2023 (Unaudited)    $       -     $       -     $       -     $       -     $       (4,637)     $       22,056    
-                                 
Balance at December 31, 2023    $       (20,511)      $       (15,053)      $       (30,181)      $       (17,025)      $       (4,014)      $       14,195     
Proceeds from sales of members' interest    1,989      -      -      -      -      (14,195)     
Distributions    (522)      -      -      -      -      -     
Net income (loss)    (21,906)     (23,500)     (21,181)     (12,368)     21,753     -    
Balance at June 30, 2024 (Unaudited)    $       (40,950)     $       (38,553)     $       (51,362)     $       (29,393)     $       17,739     $       -    

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-150

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

     Landa Series 209 Timber Wolf Trail      Landa Series 2505 Oak Circle      Landa Series 271 Timber Wolf Trail      Landa Series 8655 Ashley Way     
Balance at December 31, 2022 (Audited)    $       (356)      $       (2,815)      $       (5,430)      $       49,421     
Proceeds from sales of members' interest    -      -      -      5     
Distributions    -      -      -      (2,917)     
Net income (loss)    (12,273)     31,655     (12,603)     966    
Balance at June 30, 2023 (Unaudited)    $       (12,629)     $       28,840     $       (18,033)     $       47,475    
-                       
Balance at December 31, 2023    $       (14,145)      $       18,135      $       (22,621)      $       43,325     
Proceeds from sales of members' interest    14,145      (18,135)      22,621      -     
Distributions    -      -      -      (323)     
Net income (loss)    (154)     -     -     (4462)    
Balance at June 30, 2024 (Unaudited)    $       (154)     $       -     $       -     $       38,540    

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-151

 

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

(CONTINUED)

 

  

Total
Combined

Members'
Equity

 
Balance at December 31, 2022 (Audited)  $ 1,303,447  
Proceeds from sales of members' interest   775,033 
Distributions    (138,286 )
Net income (loss)    (404,567 )
Balance at June 30, 2023 (unaudited)  $ 1,535,627  
                
Balance at December 31, 2023  $ 1,249,322  
Proceeds from sales of members' interest    501,988  
Distributions    (195,343)
Net income (loss)    (1,669,990)  
Balance at June 30, 2024 (unaudited)  $ (114,023)  

  

 

 

  

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-152

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

 

 

  
Landa Series 1394 Oakview Circle
  
Landa Series 1701 Summerwoods Lane
   Landa Series 1741 Park Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                             
Net income (loss)    $
389
      $
1,328
      $
(7,712)
      $
(4,729)
      $
(9,785)
      $
(4,581)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    1,111      1,111      2,788      1,348      3,154      1,525     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (1,908)      -      (520)      -      (547)     
Accounts receivable    (940)      367      -      -      -      -     
Due from related party    2,711      1,413      4,929      1,313      6,470      (1,017)     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    130      782      -      546      -      1,398     
Security deposit    (29)     -     -     -     -     -    
Net cash provided by (used in) operating activities    3,372     3,093     5     (2,042)     (161)     (3,222)    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      68,411      2,232      12,098     
Shareholder Dividends    5,086      (2,332)      -      (62)      (633)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      (52,056)      (2,232)      (6,877)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    5,086     (2,332)     -     16,293     (633)     5,221    
                                 
Net increase (decrease) in cash    8,458      761      5      14,251      (794)      1,999     
Cash and restricted cash at beginning of year    5,368     4,034     (5)     2,855     1,309     1,996    
Cash and restricted cash at end of year    $
13,826
      $
4,795
      $
-
      $
17,106
      $
515
      $
3,995
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
831
      $
990
      $
-
      $
3,934
      $
2,494
      $
4,368
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
169,225
      $
-
      $
191,485
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
116,522
      $
-
      $
125,009
     
Bridge note payable    $
-
      $
-
      $
-
      $
52,703
      $
-
      $
66,476
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

 

F-153

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 1703 Summerwoods Lane
  
Landa Series 1712 Summerwood Lane
   Landa Series 1743 Summerwoods Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                             
Net income (loss)    $
(828)
      $
(2,729)
      $
(2,783)
      $
(2,829)
      $
2,164
      $
1,085
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    1,826      1,826      1,826      1,826      1,826      1,826     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (1,295)      -      (1,299)      -      (1,292)     
Accounts receivable    -      -      -      -      -      -     
Due from related party    7,115      1,497      12,391      1,513      4,329      306     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      514      -      2,556      721      1,179     
Security deposit    (1,400)     -     145     575     200     -    
Net cash provided by (used in) operating activities    6,713     (187)     11,579     2,342     9,240     3,104    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      -      -      -     
Shareholder Dividends    (1,834)      (2,647)      (1,984)      (1,047)      (1,709)      (3,623)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,834)     (2,647)     (1,984)     (1,047)     (1,709)     (3,623)    
                                 
Net increase (decrease) in cash    4,879      (2834)      9,595      1,295      7,531      (519)     
Cash and restricted cash at beginning of year    2,343     3,836     4,279     5,128     5,463     5,510    
Cash and restricted cash at end of year    $
7,222
      $
1,002
      $
13,874
      $
6,423
      $
12,994
      $
4,991
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,881
      $
1,559
      $
1,090
      $
1,081
      $
1,569
      $
1,870
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-154

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 1750 SummerWoods Lane
  
Landa Series 4267 High Park Lane
   Landa Landa Series 4474 Highwood Park Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(3,008)
      $
1,268
      $
(8,483)
      $
(6,999)
      $
(2,167)
      $
48
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    1,826      1,826      2,790      2,613      2,195      2,195     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (1,326)      -      (573)      -      (1,107)     
Accounts receivable    -      -      -      4,830      -      -     
Due from related party    8,871      210      5,830      11,371      8,073      (152)     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      1,249      -      437      -      868     
Security deposit    1,550     -     1,595     (975)     (439)     -    
Net cash provided by (used in) operating activities    9,239     3,227     1,732     10,704     7,662     1,852    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      (9,235)      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     (9,235)     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      19      -      -     
Shareholder Dividends    (1,489)      (3,574)      (530)      (1,507)      (1,701)      (1,300)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,489)     (3,574)     (530)     (1,488)     (1,701)     (1,300)    
                                 
Net increase (decrease) in cash    7,750      (347)      1,202      (19)      5,961      552     
Cash and restricted cash at beginning of year    4,008     3,560     393     1,085     2,636     1,366    
Cash and restricted cash at end of year    $
11,758
      $
3,213
      $
1,595
      $
1,066
      $
8,597
      $
1,918
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,569
      $
1,870
      $
2,380
      $
3,230
      $
1,596
      $
2,783
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-155

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8569 Creekwood Way
  
Landa Series 9439 Lakeview Road
   Landa Series 10167 Port Royal Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
700
      $
(4,072)
      $
(2,138)
      $
(201)
      $
(1,061)
      $
966
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    1,339      1,339      2,909      2,909      1,776      1,776     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (633)      -      (684)      -      (1,297)     
Accounts receivable    (1,600)      -      (1,513)      -      (1,200)      -     
Due from related party    10,746      1,499      9,790      278      3,741      602     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    233      644      -      (787)      -      1,068     
Security deposit    (700)     (500)     (1,050)     -     810     -    
Net cash provided by (used in) operating activities    10,718     (1,723)     7,998     1,515     4,066     3,115    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      23      -      -     
Shareholder Dividends    (1,684)      (2,663)      (1,877)      (3,310)      (2,001)      (2,682)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,684)     (2,663)     (1,877)     (3,287)     (2,001)     (2,682)    
                                 
Net increase (decrease) in cash    9,034      (4,386)      6,121      (1,772)      2,065      433     
Cash and restricted cash at beginning of year    5,177     9,801     4,595     6,318     4,709     3,142    
Cash and restricted cash at end of year    $
14,211
      $
5,415
      $
10,716
      $
4,546
      $
6,774
      $
3,575
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
797
      $
1,186
      $
-
      $
2,489
      $
1,661
      $
1,980
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-156

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 1246 Elgin Way
  
Landa Series 1910 Grove Way
   Landa Landa Series 593 Country Lane Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(2,559)
      $
1,085
      $
(9,289)
      $
(5,186)
      $
(568)
      $
961
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    2,145      2,145      1,680      1,680      1,539      1,539     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (1,600)      -      (1,302)      -      (1,464)     
Accounts receivable    -      -      -      1,523      -      -     
Due from related party    4,281      489      7,610      (1,343)      3,544      464     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      1,359      -      1,489      -      1,274     
Security deposit    1,475     -     (1)     (23)     229     -    
Net cash provided by (used in) operating activities    5,342     3,478     -     (3,162)     4,744     2,774    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      -      -      -     
Shareholder Dividends    (2,178)      (2,507)      -      (3,992)      (1,486)      (2,796)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (2,178)     (2,507)     -     (3,992)     (1,486)     (2,796)    
                                 
Net increase (decrease) in cash    3,164      971      -      (7,154)      3,258      (22)     
Cash and restricted cash at beginning of year    5,195     3,124     35     10,048     4,482     3,499    
Cash and restricted cash at end of year    $
8,359
      $
4,095
      $
35
      $
2,894
      $
7,740
      $
3,477
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,918
      $
2,286
      $
-
      $
3,144
      $
1,435
      $
1,710
     
    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Supplemental disclosure of non-cash investing and financing activities:    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-157

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 6436 Stone Terrace
  
Landa Series 6440 Woodstone Terrace
   Landa Landa Series 6848 Sandy Creek Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(1,872)
      $
1,548
      $
(2,883)
      $
(636)
      $
(3,016)
      $
245
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    972      972      1,040      1,040      1,387      1,387     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (184)      -      (668)      -      (578)     
Accounts receivable    -      -      -      -      -      -     
Due from related party    2,078      (609)      5,363      76      3,033      576     
Prepaid rent    1,105      -      -      -      -      -     
Other liabilities    -      679      -      685      -      156     
Security deposit    300     -     (832)     1,295     (1,475)     500    
Net cash provided by (used in) operating activities    2,583     2,406     2,688     1,792     (71)     2,286    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      -      -      -     
Shareholder Dividends    (1,861)      (2,215)      (918)      (898)      (440)      (2,866)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,861)     (2,215)     (918)     (898)     (440)     (2,866)    
                                 
Net increase (decrease) in cash    722      191      1,770      894      (511)      (580)     
Cash and restricted cash at beginning of year    3,048     2,009     3,180     1,179     3,698     2,200    
Cash and restricted cash at end of year    $
3,770
      $
2,200
      $
4,950
      $
2,073
      $
3,187
      $
1,620
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
726
      $
1,080
      $
826
      $
1,042
      $
1,299
      $
1,548
     
    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Supplemental disclosure of non-cash investing and financing activities:    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-158

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 687 Utoy Court
  
Landa Series 729 Winter Lane
   Landa Series 7349 Exeter Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(2,414)
      $
(1,833)
      $
(6,904)
      $
(3,404)
      $
(823)
      $
1,378
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    1,854      1,854      1,827      1,827      1,777      1,777     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (941)      -      (1,228)      -      (1,305)     
Accounts receivable    (2,152)      -      (571)      -      -      -     
Due from related party    4,827      260      5,513      (1,154)      3,511      829     
Prepaid rent    -      -      -      -      (1,208)      -     
Other liabilities    -      897      -      1,128      -      993     
Security deposit    468     -     -     1,475     850     -    
Net cash provided by (used in) operating activities    2,583     237     (135)     (1,356)     4,107     3,672    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      -      -      -     
Shareholder Dividends    (1,880)      (2,884)      -      (3,624)      (2,029)      (3,368)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,880)     (2,884)     -     (3,624)     (2,029)     (3,368)    
                                 
Net increase (decrease) in cash    703      (2,647)      (135)      (4,980)      2,078      304     
Cash and restricted cash at beginning of year    2,651     4,213     232     10,047     5,942     3,756    
Cash and restricted cash at end of year    $
3,354
      $
1,566
      $
97
      $
5,067
      $
8,020
      $
4,060
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,331
      $
1,980
      $
-
      $
3,531
      $
1,440
      $
1,716
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-159

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8645 Embrey Drive
  
Landa Series 8780 Churchill Place
   Landa Landa Series 8796 Parliament Place
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(1,121)
      $
1,336
      $
(9,374)
      $
(6,717)
      $
(902)
      $
2,355
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    1,910      1,910      2,129      2,129      1,764      1,764     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (1,270)      -      (1,352)      -      (1,223)     
Accounts receivable    -      -      -      -      -      -     
Due from related party    4,598      323      10,755      4,888      5,287      755     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      2,522      -      1,058      -      940     
Security deposit    (250)     -     (1,323)     123     75     -    
Net cash provided by (used in) operating activities    5,137     4,821     2,187     129     6,224     4,591    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      -      -      -     
Shareholder Dividends    (1,720)      (3,707)      (1,494)      (1,369)      (2,366)      (4,054)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,720)     (3,707)     (1,494)     (1,369)     (2,366)     (4,054)    
                                 
Net increase (decrease) in cash    3,417      1,114      693      (1,240)      3,858      537     
Cash and restricted cash at beginning of year    2,271     2,057     2,625     2,674     5,301     5,616    
Cash and restricted cash at end of year    $
5,688
      $
3,171
      $
3,318
      $
1,434
      $
9,159
      $
6,153
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,706
      $
2,034
      $
1,986
      $
1,582
      $
-
      $
1,890
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-160

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8641 Ashley Way
  
Landa Series 8651 Ashley Way
   Landa Landa Series 8652 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(2,215)
      $
67
      $
(2,776)
      $
(358)
      $
(485)
      $
760
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    2,287      2,287      1,912      1,912      2,127      2,127     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (934)      -      (1,091)      -      (844)     
Accounts receivable    (1,155)      -      53      -      -      -     
Due from related party    4,302      63      5,229      (186)      3,532      (28)     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      905      -      754      -      820     
Security deposit    150     -     300     -     (400)     -    
Net cash provided by (used in) operating activities    3,369     2,388     4,718     1,031     4,774     2,835    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      5      -      -      -      178     
Shareholder Dividends    (1,689)      (2,917)      (1,964)      (2,662)      (1,859)      (3,368)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,689)     (2,912)     (1,964)     (2,662)     (1,859)     (3,190)    
                                 
Net increase (decrease) in cash    1,680      (524)      2,754      (1,631)      2,915      (355)     
Cash and restricted cash at beginning of year    6,913     7,203     2,717     6,123     6,211     5,846    
Cash and restricted cash at end of year    $
8,593
      $
6,679
      $
5,471
      $
4,492
      $
9,126
      $
5,491
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,940
      $
2,313
      $
1,742
      $
2,560
      $
1,544
      $
1,841
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-161

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8653 Ashley Way
  
Landa Series 8654 Ashley Way
   Landa Series 8655 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(2,035)
      $
1,263
      $
(127)
      $
488
      $
(4,462)
      $
966
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    1,895      1,895      2,127      2,127      1,984      1,984     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (619)      -      (847)      -      (768)     
Accounts receivable    -      -      -      -      -      (800)     
Due from related party    4,704      (19)      4,330      155      3,670      (419)     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      1,872      -      824      -      753     
Security deposit    650     -     (1,350)     -     -     -    
Net cash provided by (used in) operating activities    5,214     4,392     4,980     2,747     1,192     1,716    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      -      -      6     
Shareholder Dividends    (965)      (3,732)      (1,708)      (3,192)      (323)      (2,946)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (965)     (3,732)     (1,708)     (3,192)     (323)     (2,940)    
                                 
Net increase (decrease) in cash    4,249      660      3,272      (445)      869      (1,224)     
Cash and restricted cash at beginning of year    5,711     5,415     6,404     6,387     8,365     10,649    
Cash and restricted cash at end of year    $
9,960
      $
6,075
      $
9,676
      $
5,942
      $
9,234
      $
9,425
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,101
      $
1,638
      $
1,444
      $
2,149
      $
1,252
      $
2,346
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-162

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8659 Ashley Way
  
Landa Series 8662 Ashley Way
   Landa Landa Series 8668 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(371)
      $
2,160
      $
(640)
      $
(285)
      $
(1,071)
      $
18
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    2,269      2,269      2,198      2,198      2,359      2,359     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (793)      -      (846)      -      (1,013)     
Accounts receivable    -      -      -      -      -      -     
Due from related party    3,650      188      3,784      154      4,296      142     
Prepaid rent    (1,313)      -      -      -      -      -     
Other liabilities    -      786      -      597      -      1,001     
Security deposit    -     (875)     (150)     -     (1,000)     -    
Net cash provided by (used in) operating activities    4,235     3,735     5,192     1,818     4,584     2,507    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      -      -      -     
Shareholder Dividends    (892)      (3,993)      (584)      (2,568)      (1,948)      (3,056)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (892)     (3,993)     (584)     (2,568)     (1,948)     (3,056)    
                                 
Net increase (decrease) in cash    3,343      (258)      4,608      (750)      2,636      (549)     
Cash and restricted cash at beginning of year    11,207     10,461     5,186     7,957     13,379     13,577    
Cash and restricted cash at end of year    $
1,649
      $
1,966
      $
1,701
      $
2,028
      $
2,001
      $
2,385
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,649
      $
1,966
      $
1,701
      $
2,028
      $
2,001
      $
2,385
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-163

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8670 Ashley Way
  
Landa Series 8674 Ashley Way
   Landa Landa Series 8675 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(3,873)
      $
(256)
      $
(2,285)
      $
(3,326)
      $
(4,585)
      $
654
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    2,484      2,484      2,109      2,109      2,073      2,073     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (967)      -      (878)      -      (774)     
Accounts receivable    29      -      -      -      -      -     
Due from related party    4,553      199      4,203      1,420      3,748      342     
Prepaid rent    -      -      1,300      -      -      -     
Other liabilities    -      1,979      -      819      -      1,862     
Security deposit    (975)     -     1,100     325     50     -    
Net cash provided by (used in) operating activities    2,218     3,439     6,427     469     1,286     4,157    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      -      -      5     
Shareholder Dividends    (1,609)      (2,080)      (2,133)      (2,317)      (565)      (2,733)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,609)     (2,080)     (2,133)     (2,317)     (565)     (2,728)    
                                 
Net increase (decrease) in cash    609      1,359      4,294      (1848)      721      1,429     
Cash and restricted cash at beginning of year    3,390     2,714     3,740     4,325     2,998     3,673    
Cash and restricted cash at end of year    $
3,999
      $
4,073
      $
8,034
      $
2,477
      $
3,719
      $
5,102
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,898
      $
2,262
      $
1,767
      $
1,404
      $
1,757
      $
2,094
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-164

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8677 Ashley Way
  
Landa Series 8678 Ashley Way
   Landa Landa Series 8679 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(120)
      $
992
      $
(4,452)
      $
(368)
      $
(4,880)
      $
(16)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    1,948      1,948      2,626      2,626      2,109      2,109     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (733)      -      (1,023)      -      (989)     
Accounts receivable    -      -      (2,310)      -      -      -     
Due from related party    5,035      113      4,726      259      4,890      303     
Prepaid rent    -      -      -      -      1,775      -     
Other liabilities    -      722      -      989      -      2,336     
Security deposit    (900)     -     1,400     -     1,075     475    
Net cash provided by (used in) operating activities    5,963     3,042     1,990     2,483     4,969     4,218    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      -      -      -     
Shareholder Dividends    (1,823)      (3,447)      (1,673)      (2,666)      (2,454)      (3,848)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,823)     (3,447)     (1,673)     (2,666)     (2,454)     (3,848)    
                                 
Net increase (decrease) in cash    4,140      (405)      317      (183)      2,515      370     
Cash and restricted cash at beginning of year    5,827     7,839     4,892     4,661     4,904     4,642    
Cash and restricted cash at end of year    $
9,967
      $
7,434
      $
5,209
      $
4,478
      $
7,419
      $
5,012
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,650
      $
1,967
      $
2,094
      $
2,496
      $
1,787
      $
2,130
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-165

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8683 Ashley Way
  
Landa Series 1007 Leeward Way
   Landa Landa Series 10121 Morris Drive SW
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(6,947)
      $
(504)
      $
(5,303)
      $
(57)
      $
(7,833)
      $
(2,716)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    2,144      1,930      4,440      22      4,142      1,243     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (799)      -      -      -      -     
Accounts receivable    1,024      -      (1,840)      -      -      -     
Due from related party    6,062      150      5,852      636      8,401      2,723     
Prepaid rent    -      -      -      -      (1,760)      -     
Other liabilities    -      779      -      1,840      -      -     
Security deposit    175     -     550     950     (625)     1,600    
Net cash provided by (used in) operating activities    2,458     1,556     3,699     3,391     2,325     2,850    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      3,350      -      2,348      4,585     
Shareholder Dividends    (639)      (3,034)      (3,113)      (280)      (2,284)      (659)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      (3,176)      -      (2,348)      (3,139)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (639)     (3,034)     (2,939)     (280)     (2,284)     787    
                                 
Net increase (decrease) in cash    1,819      (1,478)      760      3,111      41      3,637     
Cash and restricted cash at beginning of year    2,462     8,066     4,197     -     3,934     -    
Cash and restricted cash at end of year    $
4,281
      $
6,588
      $
4,957
      $
3,111
      $
3,975
      $
3,637
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,730
      $
1,948
      $
4,739
      $
2,120
      $
4,815
      $
2,888
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-166

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 10183 Starr Street SW
  
Landa Series 103 Starlake Drive
   Landa Landa Series 10433 Candlelight Road
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(12,876)
      $
(3,881)
      $
(13,366)
      $
(3,302)
      $
(20,637)
      $
(10,009)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,990      1,188      3,989      1,175      4,564      1,399     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      1,595      -     
Due from related party    11,148      2,881      9,777      3,225      14,553      8,459     
Prepaid rent    (1,388)      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    875     850     900     990     700     995    
Net cash provided by (used in) operating activities    1,749     1,038     1,300     2,088     775     844    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    633      1,417      1,329      1,125      4,563      893     
Shareholder Dividends    (520)      (186)      (1,304)      (94)      (694)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (533)      (934)      (1,307)      (622)      (4,069)      (710)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (420)     297     (1,282)     409     (200)     183    
                                 
Net increase (decrease) in cash    1,329      1,335      18      2,497      575      1,027     
Cash and restricted cash at beginning of year    1,468     -     2,940     -     125     -    
Cash and restricted cash at end of year    $
2,797
      $
1,335
      $
2,958
      $
2,497
      $
700
      $
1,027
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,997
      $
2,789
      $
4,995
      $
1,783
      $
6,606
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
205,727
      $
-
      $
203,680
      $
-
      $
242,409
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
33,177
      $
-
      $
58,680
      $
-
      $
72,034
     
Bridge note payable    $
-
      $
172,550
      $
-
      $
145,000
      $
-
      $
170,375
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-167

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 107 Oakwood Circle
  
Landa Series 110 Shenandoah Drive
   Landa Landa Series 111 Fir Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(4,351)
      $
(229)
      $
(14,962)
      $
(4,831)
      $
(8,276)
      $
(3,054)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    2,900      278      4,641      1,428      3,229      1,202     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    242,084      2,565      9,911      3,146      7,432      2,343     
Prepaid rent    178      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    1,675     825     1,649     850     (1,250)     1,250    
Net cash provided by (used in) operating activities    242,486     3,439     1,239     593     1,135     1,741    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      9,853      261      1,343      8,846      5,629     
Shareholder Dividends    (2,141)      (627)      (332)      -      (3,290)      (285)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    (238,538)      -      -      -      -      -     
Repayment of acquisition note - related party    -      (9,853)      (136)      (174)      (8,731)      (4,870)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (240,679)     (627)     (207)     1,169     (3,175)     474    
                                 
Net increase (decrease) in cash    1,807      2,812      1,032      1,762      (2,040)      2,215     
Cash and restricted cash at beginning of year    3,206     -     1,467     -     3,099     -    
Cash and restricted cash at end of year    $
5,013
      $
2,812
      $
2,499
      $
1,762
      $
1,059
      $
2,215
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,419
      $
1,945
      $
5,832
      $
2,064
      $
4,088
      $
2,497
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
137,414
      $
-
      $
247,355
      $
-
      $
205,245
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
18,145
      $
-
      $
55,230
      $
-
      $
32,973
     
Bridge note payable    $
(119,269)
      $
-
      $
-
      $
192,125
      $
-
      $
145,000
     
Mortgage payable    $
-
      $
119,269
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-168

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 112 Ridge Street
  
Landa Series 11322 Michelle Way
   Landa Landa Series 1147 Village Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(11,954)
      $
(5,195)
      $
(8,545)
      $
(2,965)
      $
(9,767)
      $
(4,017)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,625      1,421      3,724      1,090      4,144      1,539     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    3,300      -      1,537      -      -      -     
Due from related party    9,058      3,395      7,423      2,236      7,443      3,104     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    (100)     -     275     900     -     1,525    
Net cash provided by (used in) operating activities    4,929     (379)     4,414     1,261     1,820     2,151    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    1,226      3,363      1,506      1,215      1,289      1,445     
Shareholder Dividends    (1,305)      (492)      (1,131)      (140)      (340)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (606)      (1,325)      (1,506)      (673)      (1,102)      (1,012)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (685)     1,546     (1,131)     402     (153)     433    
                                 
Net increase (decrease) in cash    4,244      1,167      3,283      1,663      1,667      2,584     
Cash and restricted cash at beginning of year    1,757     -     2,795     -     1,956     -    
Cash and restricted cash at end of year    $
6,001
      $
1,167
      $
6,078
      $
1,663
      $
3,623
      $
2,584
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
6,859
      $
2,194
      $
4,617
      $
2,611
      $
5,586
      $
2,005
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
246,287
      $
-
      $
188,648
      $
-
      $
263,938
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
67,937
      $
-
      $
50,898
      $
-
      $
89,124
     
Bridge note payable    $
-
      $
178,350
      $
-
      $
137,750
      $
-
      $
148,625
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-169

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 1160 Gable Terrace
  
Landa Series 1201 Kilrush Drive
   Landa Series 124 Libby Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(12,116)
      $
(3,986)
      $
(29,007)
      $
(14,424)
      $
(10,202)
      $
(5,903)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,495      1,372      8,098      2,701      3,442      1,274     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    13,252      3,359      20,467      11,821      12,061      3,501     
Prepaid rent    -      -      -      -      (1,625)      -     
Other liabilities    -      1,793      -      -      -      -     
Security deposit    42     2,200     800     2,100     1,000     1,550    
Net cash provided by (used in) operating activities    5,673     4,738     358     2,198     4,676     422    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    1,663      4,108      1,458      3,044      8,966      2,886     
Shareholder Dividends    (2,326)      (440)      (490)      (89)      (2,673)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (1,518)      (2,374)      (1,143)      (686)      (8,770)      (1,549)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (2,181)     1,294     (175)     2,269     (2,477)     1,337    
                                 
Net increase (decrease) in cash    3,492      6,032      183      4,467      2,199      1,759     
Cash and restricted cash at beginning of year    2,971     -     4,250     -     2,433     -    
Cash and restricted cash at end of year    $
6,463
      $
6,032
      $
4,433
      $
4,467
      $
4,632
      $
1,759
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,252
      $
3,127
      $
5,921
      $
3,564
      $
4,264
      $
1,703
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
237,758
      $
-
      $
468,310
      $
-
      $
216,728
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
34,758
      $
-
      $
145,685
      $
-
      $
17,395
     
Bridge note payable    $
-
      $
203,000
      $
-
      $
322,625
      $
-
      $
160,950
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-170

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 1320 Winona Avenue
  
Landa Series 137 Southern Shores Road
   Landa Series 138 Sandalwood Circle
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(13,711)
      $
(4,512)
      $
(8,750)
      $
(3,249)
      $
(19,242)
      $
(2,885)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,261      919      3,560      1,029      3,863      1,430     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      1,750      -     
Due from related party    10,450      3,419      7,713      1,440      13,695      2,934     
Prepaid rent    -      -      (1,244)      -      -      -     
Other liabilities    -      -      -      1,244      -      -     
Security deposit    -     -     (100)     500     (1,750)     1,750    
Net cash provided by (used in) operating activities    -     (174)     1,179     964     (1,684)     3,229    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    1,554      2,217      1,182      2,096      8,168      10,531     
Shareholder Dividends    -      (154)      (935)      (191)      (510)      (798)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (1,401)      (1,749)      (1,082)      (645)      (8,143)      (5,866)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    153     314     (835)     1,260     (485)     3,867    
                                 
Net increase (decrease) in cash    153      140      344      2,224      (2,169)      7,096     
Cash and restricted cash at beginning of year    14     -     2,494     -     2,169     -    
Cash and restricted cash at end of year    $
167
      $
140
      $
2,838
      $
2,224
      $
-
      $
7,096
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest   
$
-
     
$
-
     
$
4,399
     
$
2,492
     
$
1,420
     
$
2,609
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party   
$
-
     
$
159,020
     
$
-
     
$
178,132
     
$
-
     
$
245,940
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net   
$
-
     
$
159,020
     
$
-
     
$
178,132
     
$
-
     
$
245,940
     
Bridge note payable   
$
-
     
$
159,020
     
$
-
     
$
178,132
     
$
-
     
$
245,940
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-171

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 140 High Ridge Road
  
Landa Series 146 Crystal Brook
   Landa Series 153 Cliffside Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(13,269)
      $
(3,475)
      $
(7,059)
      $
(2,582)
      $
(11,621)
      $
(1,812)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,258      1,286      3,128      870      2,725      720     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      (200)      -     
Due from related party    12,193      2,742      9,412      2,493      8,940      1,555     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    (71)     1,450     (25)     975     1,400     820    
Net cash provided by (used in) operating activities    3,111     2,003     5,456     1,756     1,244     1,283    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    1,498      4,116      (8)      9,558      2,573      26,760     
Shareholder Dividends    (1,196)      (314)      (2,212)      (580)      -      (211)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (1,495)      (984)      8      (5,178)      (2,427)      (26,760)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,193)     2,818     (2,212)     3,800     146     (211)    
                                 
Net increase (decrease) in cash    1,918      4,821      3,244      5,556      1,390      1,072     
Cash and restricted cash at beginning of year    1,966     -     3,028     -     10     -    
Cash and restricted cash at end of year    $
3,884
      $
4,821
      $
6,272
      $
5,556
      $
1,400
      $
1,072
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
5,268
      $
2,962
      $
2,403
      $
2,190
      $
-
      $
1,851
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
222,805
      $
-
      $
150,584
      $
-
      $
124,609
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
48,805
      $
-
      $
9,209
      $
-
      $
30,359
     
Bridge note payable    $
-
      $
174,000
      $
-
      $
141,375
      $
-
      $
94,250
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-172

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 1666 West Poplar Street
  
Landa Series 168 Brookview Drive
   Landa Series 1689 Viceroy Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(15,299)
      $
(4,170)
      $
(5,994)
      $
(2,631)
      $
(16,659)
      $
(3,897)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,425      979      1,817      1,074      4,178      1,257     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      1,523      -     
Due from related party    12,667      2,048      4,392      428      14,084      3,519     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    796     950     -     -     250     1,200    
Net cash provided by (used in) operating activities    1,589     (193)     215     (1,129)     3,376     2,079    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    2,713      6,656      (5)      52,898      1,055      1,864     
Shareholder Dividends    (906)      (230)      (236)      (549)      (916)      (79)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (2,665)      (2,269)      5      (50,484)      (955)      (999)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (858)     4,157     (236)     1,865     (816)     786    
                                 
Net increase (decrease) in cash    731      3,964      (21)      736      2,560      2,865     
Cash and restricted cash at beginning of year    1,635     -     21     -     2,754     -    
Cash and restricted cash at end of year    $
2,366
      $
3,964
      $
-
      $
736
      $
5,314
      $
2,865
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,007
      $
2,391
      $
893
      $
529
      $
5,228
      $
1,862
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
169,434
      $
-
      $
126,447
      $
-
      $
217,745
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
13,559
      $
-
      $
104,630
      $
-
      $
29,245
     
Bridge note payable    $
-
      $
155,875
      $
-
      $
-
      $
-
      $
188,500
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-173

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 181 Watercress Court
  
Landa Series 188 Timberline Road
   Landa Series 189 Shenandoah Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(5,469)
      $
(2,724)
      $
(9,374)
      $
(2,906)
      $
(8,752)
      $
(2,937)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,380      1,225      2,646      585      3,807      1,120     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (1,680)      -      -      -      -      -     
Due from related party    8,153      488      6,628      1,186      8,504      2,369     
Prepaid rent    (1,680)      -      -      -      1,500      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    (1,100)     1,600     -     -     (410)     1,675    
Net cash provided by (used in) operating activities    2,604     589     (100)     (1,135)     4,649     2,227    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    3,739      6,693      -      33,594      718      2,124     
Shareholder Dividends    (1,873)      (569)      -      (290)      (1,336)      (362)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (2,016)      (4,743)      -      (30,661)      (718)      (1,139)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (150)     1,381     -     2,643     (1,336)     623    
                                 
Net increase (decrease) in cash    2,454      1,970      (100)      1,508      3,313      2,850     
Cash and restricted cash at beginning of year    3,261     -     136     -     3,352     -    
Cash and restricted cash at end of year    $
5,715
      $
1,970
      $
36
      $
1,508
      $
6,665
      $
2,850
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,807
      $
2,846
      $
-
      $
934
      $
4,749
      $
2,666
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
212,131
      $
-
      $
101,119
      $
-
      $
193,985
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
70,031
      $
-
      $
28,619
      $
-
      $
50,435
     
Bridge note payable    $
-
      $
142,100
      $
-
      $
72,500
      $
-
      $
143,550
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-174

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 195 Hunters Trace
  
Landa Series 196 Montego Circle
   Landa Series 20 Chimney Smoke Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(18,965)
      $
(3,454)
      $
(17,970)
      $
(4,406)
      $
(21,043)
      $
(3,079)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,963      1,490      3,974      1,181      4,248      862     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    14,164      3,256      11,761      2,604      16,784      2,961     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      1,607      -      -      -      -     
Security deposit    -     -     -     900     -     1,500    
Net cash provided by (used in) operating activities    (838)     2,899     (2,235)     279     (11)     2,244    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    7,696      4,159      834      1,690      207      6,255     
Shareholder Dividends    -      (374)      (417)      (220)      -      (919)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (7,541)      (2,726)      (823)      (471)      (80)      (3,707)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    155     1,059     (406)     999     127     1,629    
                                 
Net increase (decrease) in cash    (683)       3,958       (2,641)       1,278       116       3,873      
Cash and restricted cash at beginning of year    683     -     2,726     -     23     -    
Cash and restricted cash at end of year    $
-
      $
3,958
      $
85
      $
1,278
      $
139
      $
3,873
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,196
      $
3,292
      $
2,049
      $
2,779
      $
-
      $
2,972
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
255,645
      $
-
      $
204,659
      $
-
      $
223,875
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
55,922
      $
-
      $
45,159
      $
-
      $
23,800
     
Bridge note payable    $
-
      $
177,625
      $
-
      $
159,500
      $
-
      $
200,075
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-175

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 212 Fleeta Drive
  
Landa Series 217 Glenloch Court
   Landa Series 2264 Chestnut Hill Circle
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(8,300)
      $
(5,017)
      $
(20,613)
      $
(4,304)
      $
(25,405)
      $
(8,827)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,552      991      4,608      1,415      5,693      1,815     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (3,190)      -      -      -      -      -     
Due from related party    17,559      4,274      11,338      3,709      19,712      7,014     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    690     1,175     (1,400)     1,400     -     1,875    
Net cash provided by (used in) operating activities    10,311     1,423     (6,067)     2,220     -     1,877    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    (10,234)      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    (10,234)     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    5,804      2,505      1,580      4,642      30      1,472     
Shareholder Dividends    (955)      -      (415)      (534)      -      (230)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (5,471)      (1,944)      (1,565)      (2,247)      -      (1,244)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (622)     561     (400)     1,861     30     (2)    
                                 
Net increase (decrease) in cash    (545)      1,984      (6,467)      4,081      30      1,875     
Cash and restricted cash at beginning of year    5,029     -     7,880     -     23     -    
Cash and restricted cash at end of year    $
4,484
      $
1,984
      $
1,413
      $
4,081
      $
53
      $
1,875
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,968
      $
-
      $
5,523
      $
3,201
      $
-
      $
2,524
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
3,968
      $
-
      $
5,523
      $
3,201
      $
-
      $
2,524
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
1,244
      $
-
      $
13,220
      $
-
      $
88,402
     
Bridge note payable    $
-
      $
170,375
      $
-
      $
232,000
      $
-
      $
226,200
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-176

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 2425 Cornell Circle
  
Landa Series 25 Pleasant Valley Road
   Landa Series 253 Marco Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(8,803)
      $
(2,639)
      $
(13,650)
      $
(7,154)
      $
(13,715)
      $
(2,736)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,927      1,030      4,224      1,274      3,444      986     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (67)      -      1,895      -      -      -     
Due from related party    10,406      3,062      12,525      5,361      7,921      2,418     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      1,342     
Security deposit    (350)     1,150     700     775     (600)     600    
Net cash provided by (used in) operating activities    6,173     2,603     5,694     256     (2,950)     2,610    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    39,871      -      1,781      3,404      1,229      2,375     
Shareholder Dividends    (3,840)      (739)      (1,470)      (587)      (802)      (423)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (39,227)      -      (1,681)      (1,827)      (1,220)      (1,202)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (3,196)     (739)     (1,370)     990     (793)     750    
                                 
Net increase (decrease) in cash    2,977      1,864      4,324      1,246      (3,743)      3,360     
Cash and restricted cash at beginning of year    3,847     -     814     -     3,757     -    
Cash and restricted cash at end of year    $
6,824
      $
1,864
      $
5,138
      $
1,246
      $
14
      $
3,360
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $  
5,041
      $  
3,577
      $  
4,170
      $  
3,058
      $  
2,514
      $  
2,418
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $  
-
      $  
267,640
      $  
-
      $  
220,670
      $  
-
      $  
170,764
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $  
-
      $  
33,590
      $  
-
      $  
61,170
      $  
-
      $  
22,139
     
Bridge note payable    $  
-
      $  
234,050
      $  
-
      $  
159,500
      $  
-
      $  
 148,625
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-177

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 258 Rocky Point Road
  
Landa Series 268 Brookview Drive
   Landa Series 270 Mountain Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(21,408)
      $
(3,939)
      $
(11,422)
      $
(5,771)
      $
(10,670)
      $
(3,652)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,708      1,452      2,542      1,062      4,555      1,491     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    15,311      1,819      8,880      5,152      9,154      3,165     
Prepaid rent    -      -      -      -      1,775      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    -     1,600     -     -     1,600     1,650    
Net cash provided by (used in) operating activities    (1389)     932     -     443     6,414     2,654    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    164      4,425      656      8,857      4,341      13,920     
Shareholder Dividends    (242)      (212)      -      (382)      (2672)      (861)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (62)      (1,286)      (656)      (8,857)      (4,341)      (8,555)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (140)     2,927     -     (382)     (2,672)     4,504    
                                 
Net increase (decrease) in cash    (1,529)      3,859      -      61      3,742      7,158     
Cash and restricted cash at beginning of year    2,429     -     29     -     7,784     -    
Cash and restricted cash at end of year    $
900
      $
3,859
      $
29
      $
61
      $
11,526
      $
7,158
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,198
      $
3,257
      $
-
      $
628
      $
4,938
      $
3,012
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
251,625
      $
-
      $
127,233
      $
-
      $
258,528
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
66,750
      $
-
      $
127,233
      $
-
      $
72,928
     
Bridge note payable    $
-
      $
184,875
      $
-
      $
-
      $
-
      $
185,600
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-178

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 270 Pleasant Hills Drive
  
Landa Series 2813 Vicksburg Court
   Landa Series 2933 Coffer Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(9,894)
      $
(3,274)
      $
(17,050)
      $
(4,962)
      $
(19,093)
      $
(4,805)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,170      1,542      5,058      1,581      4,195      1,263     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    9,821      3,171      12,289      4,720      14,897      2,856     
Prepaid rent    1,790      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    (423)     1,623     (125)     1,275     -     -    
Net cash provided by (used in) operating activities    5,464     3,062     172     2,614     (1)     (686)    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    6,175      4,000      662      2,258      113      1,454     
Shareholder Dividends    (2,388)      (610)      (653)      (96)      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (6,153)      (2,372)      (522)      (1,866)      (11)      (710)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (2366)     1,018     (513)     296     102     744    
                                 
Net increase (decrease) in cash    3,098      4,080      (341)      2,910      101      58     
Cash and restricted cash at beginning of year    2,558     -     3,510     -     9     -    
Cash and restricted cash at end of year    $
5,656
    $
4,080
    $
3,169
    $
2,910
    $
110
    $
58
   
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,400
     $
2,837
     $
5,037
     $
2,250
     $
-
     $
1,872
    
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
     $
266,196
     $
-
     $
274,040
     $
-
     $
218,812
    
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
     $
83,061
     $
-
     $
63,790
     $
-
     $
44,812
    
Bridge note payable    $
-
     $
170,375
     $
-
     $
210,250
     $
-
     $
174,000
    
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-179

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 30 High Ridge Road
  
Landa Series 30 Roosevelt Road
   Landa Series 3011 Raintree Drive SE
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(11,329)
      $
(3,508)
      $
(13,100)
      $
(4,883)
      $
(17,544)
      $
(7,275)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,979      1,552      4,530      1,280      4,696      1,741     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (1,050)      -      -      (1,788)      -      -     
Due from related party    5,569      2,789      (1,401)      5,119      13,152      5,286     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    525     935     2,000     1,625     1,680     995    
Net cash provided by (used in) operating activities    (1,306)     1,768     (7,971)     1,353     1,984     747    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    3,182      4,301      10,284      1,777      2,034      1,079     
Shareholder Dividends    (1,119)      (552)      (2,016)      (332)      (1,101)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (2,802)      (906)      (9,875)      (1,162)      (1,922)      (819)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (739)     2,843     (1,607)     283     (989)     260    
                                 
Net increase (decrease) in cash    (2,045)      4,611      (9,578)      1,636      995      1,007     
Cash and restricted cash at beginning of year    3,505     -     11,578     -     685     -    
Cash and restricted cash at end of year    $
1,460
      $
4,611
      $
2,000
      $
1,636
      $
1,680
      $
1,007
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
6,116
      $
3,452
      $
5,125
      $
1,068
      $
6,993
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
268,996
      $
-
      $
221,738
      $
-
      $
295,945
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
105,871
      $
-
      $
36,863
      $
-
      $
55,371
     
Bridge note payable    $
-
      $
163,125
      $
-
      $
184,875
      $
-
      $
184,875
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-180

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 3043 Highway 81 S
  
Landa Series 313 Blue Heron Drive
   Landa Series 3202 Chippewa Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(10,720)
      $
(11,659)
      $
(10,186)
      $
(3,696)
      $
(18,390)
      $
(6,382)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,190      952      4,960      1,521      4,458      1,360     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (1,173)      -      -      -      -      -     
Due from related party    11,098      19,020      9,789      4,454      13,932      4,943     
Prepaid rent    (1,173)      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    (1,143)     1,180     935     1,553     -     -    
Net cash provided by (used in) operating activities    79     9,493     5,498     3,832     -     (79)    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    1,739      5,838      15,669      9,643      36      1,411     
Shareholder Dividends    (1,456)      (289)      (2,605)      (537)      -      (45)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (1,657)      (5,414)      (15,560)      (8,112)      (36)      (1,267)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,374)     135     (2,496)     994     -     99    
                                 
Net increase (decrease) in cash    (1,295)      9,628      3,002      4,826      -      20     
Cash and restricted cash at beginning of year    10,018     -     2,426     -     8     -    
Cash and restricted cash at end of year    $
8,723
      $
9,628
      $
5,428
      $
4,826
      $
8
      $
20
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,860
      $
1,433
      $
3,707
      $
1,791
      $
-
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
163,940
      $
-
      $
258,175
      $
-
      $
235,614
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
8,065
      $
-
      $
33,909
      $
-
      $
83,364
     
Bridge note payable    $
-
      $
155,875
      $
-
      $
174,000
      $
-
      $
152,250
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

F-181

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 35 Clay Court
  
Landa Series 350 Cadiz Lane S
   Landa Series 351 Wesley Park Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(9,862)
      $
(3,623)
      $
(18,522)
      $
(4,735)
      $
(10,961)
      $
(4,409)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,613      1,708      4,126      1,237      3,874      1,145     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      (4,900)      -      -      -     
Due from related party    5,390      2,910      19,564      3,674      10,027      2,834     
Prepaid rent    -      -      -      -      1,675      -     
Other liabilities    -      -      -      117      -      -     
Security deposit    601     1,699     1,200     -     1,200     900    
Net cash provided by (used in) operating activities    742     2,694     1,468     293     5,815     470    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    14,542      3,420      344      3,115      1,304      5,675     
Shareholder Dividends    (1,892)      (367)      (937)      -      (2,252)      (667)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (13,669)      (975)      (344)      (2,671)      (1,304)      (4,163)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,019)     2,078     (937)     444     (2,252)     845    
                                 
Net increase (decrease) in cash    (277)      4,772      531      737      3,563      1,315     
Cash and restricted cash at beginning of year    4,883     -     669     -     2,301     -    
Cash and restricted cash at end of year    $
4,606
      $
4,772
      $
1,200
      $
737
      $
5,864
      $
1,315
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $    
5,290
      $    
2,011
      $  
1,886
      $  
917
      $  
4,656
      $  
2,703
     
                                 
Supplemental disclosure of non-cash investing and financing activities:    -                              
Property acquisition, related party    $  
-
      $  
293,433
      $  
-
      $  
214,266
      $  
-
      $  
198,255
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $  
-
      $  
92,411
      $  
-
      $  
51,141
      $  
-
      $  
46,005
     
Bridge note payable    $  
-
      $  
174,000
      $  
-
      $  
163,125
      $  
-
      $  
152,250
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-182

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 3667 Patti Parkway
  
Landa Series 412 Kendall Lane
   Landa Series 43 Darwin Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(15,410)
      $
(3,628)
      $
(13,316)
      $
(6,237)
      $
(16,737)
      $
(5,776)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    5,656      1,211      4,424      940      3,741      1,096     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (2,200)      -      -      -      -      -     
Due from related party    13,955      2,895      11,137      6,869      12,987      5,449     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    (450)     -     250     -     -     -    
Net cash provided by (used in) operating activities    1,551     478     2,495     1,572     (9)     769    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    1,426      -      962      1,721      212      2,592     
Shareholder Dividends    (1,460)      (98)      (1,073)      -      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (1,426)      -      (862)      (1,484)      (212)      (2,592)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,460)     (98)     (973)     237     -     -    
                                 
Net increase (decrease) in cash    91      380      1,522      1,809      (9)      769     
Cash and restricted cash at beginning of year    3,371     -     2,315     -     9     -    
Cash and restricted cash at end of year    $
3,462
      $
380
      $
3,837
      $
1,809
      $
-
      $
769
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
7,087
      $
3,949
      $
5,552
      $
1,113
      $
-
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
314,606
      $
-
      $
243,304
      $
-
      $
189,715
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
69,231
      $
-
      $
71,256
      $
-
      $
26,590
     
Bridge note payable    $
-
      $
245,375
      $
-
      $
162,325
      $
-
      $
163,125
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-183

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 45 Blue Jay Drive
  
Landa Series 45 Laurel Way
   Landa Series 4702 Saint James Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(22,902)
      $
(5,731)
      $
(20,035)
      $
(4,618)
      $
(10,869)
      $
(8,942)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    5,292      1,668      5,091      1,062      4,267      1,181     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    15,997      3,751      14,671      3,370      10,854      7,966     
Prepaid rent    -      -      -      -      1,635      -     
Other liabilities    -      1,750      -      -      -      1,550     
Security deposit    325     1,425     -     975     (700)     1,550    
Net cash provided by (used in) operating activities    (1,288)     2,863     (273)     789     5,187     3,305    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      1,159      150      1,034      1,348      2,011     
Shareholder Dividends    (171)      (103)      -      -      (1,592)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      (678)      (150)      (803)      (1,270)      (1,102)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (171)     378     -     231     (1,514)     909    
                                 
Net increase (decrease) in cash    (1,459)      3,241      (273)      1,020      3,673      4,214     
Cash and restricted cash at beginning of year    3,209     -     644     -     3,153     -    
Cash and restricted cash at end of year    $
1,750
      $
3,241
      $
371
      $
1,020
      $
6,826
      $
4,214
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,948
      $
3,676
      $
-
      $
-
      $
4,861
      $
1,778
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
288,984
      $
-
      $
276,115
      $
-
      $
204,667
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
66,409
      $
-
      $
113,790
      $
-
      $
58,942
     
Bridge note payable    $
-
      $
222,575
      $
-
      $
162,325
      $
-
      $
145,725
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-184

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 4732 Pinedale Drive
  
Landa Series 5040 Huntshire Lane
   Landa Series 513 Jarrett Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(12,093)
      $
(2,747)
      $
(31,214)
      $
(6,348)
      $
(21,147)
      $
(6,871)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,017      1,127      6,852      2,535      4,145      1,534     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (1,170)      -      -      -      -      -     
Due from related party    7,457      5,337      23,833      4,951      16,931      2,555     
Prepaid rent    (649)      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    1,075     800     (2,499)     2,499     -     1,599    
Net cash provided by (used in) operating activities    (2,363)     4,517     (3,028)     3,637     (71)     (1,183)    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    573      873      3,418      12,798      2,348      28,082     
Shareholder Dividends    (388)      -      (1,415)      (417)      -      (369)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (463)      (723)      (3,314)      (12,798)      (2,270)      (22,792)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (278)     150     (1,311)     (417)     78     4,921    
                                 
Net increase (decrease) in cash    (2,641)      4,667      (4,339)      3,220      7      3,738     
Cash and restricted cash at beginning of year    3,984     -     7,585     -     (5)     -    
Cash and restricted cash at end of year    $
1,343
      $
4,667
      $
3,246
      $
3,220
      $
2
      $
3,738
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,314
      $
780
      $
4,812
      $
4,594
      $
-
      $
2,900
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
192,886
      $
-
      $
436,458
      $
-
      $
262,115
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
49,436
      $
-
      $
98,814
      $
-
      $
44,823
     
Bridge note payable    $
-
      $
123,250
      $
-
      $
308,125
      $
-
      $
181,250
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-185

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 5143 Pinecrest Drive SW
  
Landa Series 540 Cowan Road
   Landa Series 5411 Rocky Pine Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(7,163)
      $
(2,735)
      $
(8,660)
      $
(3,661)
      $
(19,674)
      $
(3,026)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,114      1,163      4,469      1,364      3,985      991     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (1,287)      -      -      -      -      -     
Due from related party    6,719      2,323      8,338      3,273      15,757      3,024     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    400     1,225     (995)     995     (80)     1,775    
Net cash provided by (used in) operating activities    1,783     1,976     3,152     1,971     (12)     2,764    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    745      2,181      2,169      3,943      161      3,471     
Shareholder Dividends    (1,448)      (261)      (1,998)      (654)      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (636)      (1,145)      (1,935)      (2,181)      (161)      (2,653)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,339)     775     (1,764)     1,108     -     818    
                                 
Net increase (decrease) in cash    444      2,751      1,388      3,079      (12)      3,582     
Cash and restricted cash at beginning of year    3,273     -     3,544     -     1,775     -    
Cash and restricted cash at end of year    $
3,717
      $
2,751
      $
4,932
      $
3,079
      $
1,763
      $
3,582
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,081
      $
2,360
      $
5,486
      $
3,107
      $
-
      $
2,043
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
198,017
      $
-
      $
236,323
      $
-
      $
256,640
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
34,712
      $
-
      $
47,823
      $
-
      $
65,260
     
Bridge note payable    $
-
      $
130,500
      $
-
      $
188,500
      $
-
      $
181,200
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-186

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 550 Cowan Road
  
Landa Series 5581 Fox Glen Circle
   Landa Series 565 Mountainview Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(20,152)
      $
(2,353)
      $
(12,703)
      $
(4,333)
      $
(9,011)
      $
(3,703)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,946      942      6,362      1,539      4,266      1,582     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (1,217)      -      -      -      -      -     
Due from related party    29,036      1,455      15,075      2,967      9,351      4,795     
Prepaid rent    -      -      (2,389)      -      -      -     
Other liabilities    -      1,475      -      1,615      -      -     
Security deposit    1,200     1,475     (1,425)     2,275     125     1,675    
Net cash provided by (used in) operating activities    12,813     2,994     4,920     4,063     4,731     4,349    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    (11,430)      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    (11,430)     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    2,669      3,743      3,565      470      1,518      2,402     
Shareholder Dividends    -      (408)      (2,103)      (102)      (2,640)      (447)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (2,669)      (3,341)      (2,807)      (460)      (1,405)      (1,042)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    -     (6)     (1,345)     (92)     (2,527)     913    
                                 
Net increase (decrease) in cash    1,383      2,988      3,575      3,971      2,204      5,262     
Cash and restricted cash at beginning of year    430     -     5,350     -     4,473     -    
Cash and restricted cash at end of year    $
1,813
      $
2,988
      $
8,925
      $
3,971
      $
6,677
      $
5,262
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
882
      $
2,607
      $
8,069
      $
3,077
      $
4,978
      $
1,881
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
240,421
      $
-
      $
400,341
      $
-
      $
271,900
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
240,421
      $
-
      $
400,341
      $
-
      $
271,900
     
Bridge note payable    $
-
      $
196,300
      $
-
      $
284,635
      $
-
      $
188,500
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-187

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 5801 Strathmoor Manor Circle
  
Landa Series 6107 Shadow Glen Court
   Landa Series 6113 Pine Glen Circle SW
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(8,902)
      $
(4,019)
      $
(5,118)
      $
(2,445)
      $
(23,997)
      $
(7,642)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,327      1,246      3,006      1,114      7,167      2,252     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (1,625)      -      (3,884)      -      -      -     
Due from related party    9,663      4,099      7,257      2,173      18,094      5,421     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      1,625      -      -      -      -     
Security deposit    25     1,575     (1,400)     1,175     -     500    
Net cash provided by (used in) operating activities    2,488     4,526     (139)     2,017     1,264     531    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    2,567      3,892      7,599      4,140      420      5,533     
Shareholder Dividends    (2,197)      (567)      (973)      (266)      (889)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (2,566)      (1,462)      (7,599)      (3,135)      (229)      (5,497)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (2,196)     1,863     (973)     739     (698)     36    
                                 
Net increase (decrease) in cash    292      6,389      (1,112)      2,756      566      567     
Cash and restricted cash at beginning of year    3,363     -     3,119     -     1,625     -    
Cash and restricted cash at end of year   
3,655
     
6,389
     
2,007
     
2,756
     
2,191
     
567
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,601
      $
2,727
      $
2,919
      $
2,205
      $
4,999
      $
1,504
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
214,307
      $
-
      $
189,001
      $
-
      $
390,389
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
56,839
      $
-
      $
20,106
      $
-
      $
209,139
     
Bridge note payable    $
-
      $
143,550
      $
-
      $
131,225
      $
-
      $
181,250
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-188

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 615 Barshay Drive
  
Landa Series 6168 Wheat Street NE
   Landa Series 6178 Green Acres Drive SW
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(18,610)
      $
(6,337)
      $
(5,754)
      $
(4,052)
      $
(5,059)
      $
(2,113)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,355      1,317      3,047      728      2,997      1,111     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      (1,470)      -     
Due from related party    10,832      3,895      5,977      2,443      7,246      1,914     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    -     1,100     399     -     (435)     1,400    
Net cash provided by (used in) operating activities    (3,423)     (25)     3,669     (881)     3,279     2,312    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    596      4,426      10,629      3,029      8,438      2,460     
Shareholder Dividends    -      (229)      (1,962)      (39)      (2,405)      (506)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (596)      (3,060)      (10,452)      (1,857)      (5,933)      (2,063)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    -     1,137     (1,785)     1,133     100     (109)    
                                 
Net increase (decrease) in cash    (3,423)      1,112      1,884      252      3,379      2,203     
Cash and restricted cash at beginning of year    3,549     -     2,193     -     3,317     -    
Cash and restricted cash at end of year    $
126
      $
1,112
      $
4,077
      $
252
      $
6,696
      $
2,203
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,223
      $
2,063
      $
3,060
      $
622
      $
3,647
      $
2,315
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
228,182
      $
-
      $
125,964
      $
-
      $
189,485
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
54,182
      $
-
      $
17,214
      $
-
      $
30,882
     
Bridge note payable    $
-
      $
174,000
      $
-
      $
108,750
      $
-
      $
130,500
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-189

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 6404 Walnut Way
  
Landa Series 643 Sycamore Drive
   Landa Series 65 Freedom Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(10,458)
      $
(1,905)
      $
(9,585)
      $
(3,364)
      $
(9,898)
      $
(3,209)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,132      833      4,018      1,198      4,386      1,324     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      (3,224)      -      -      -     
Due from related party    675      4,867      5,922      2,875      5,127      2,680     
Prepaid rent    -      -      -      -      1,695      -     
Other liabilities    -      -      -      1,535      -      -     
Security deposit    1,650     800     (200)     1,125     820     500    
Net cash provided by (used in) operating activities    (4,001)     4,595     (3,069)     3,369     2,160     1,295    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      17,283      8,182      6,831      1,105      1,928     
Shareholder Dividends    (1,810)      (1,122)      (1,466)      (480)      (1,392)      (426)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      (13,719)      (8,033)      (3,048)      (993)      (635)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,810)     2,442     (1,317)     3,303     (1,280)     867    
                                 
Net increase (decrease) in cash    (5,811)      7,037      (4,386)      6,672      880      2,162     
Cash and restricted cash at beginning of year    7,461     -     5,662     -     2,775     -    
Cash and restricted cash at end of year    $
1,650
      $
7,037
      $
1,276
      $
6,672
      $
3,655
      $
2,162
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,163
      $
2,884
      $
3,789
      $
2,783
      $
5,426
      $
3,055
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
216,403
      $
-
      $
207,494
      $
-
      $
229,293
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
27,653
      $
-
      $
29,144
      $
-
      $
69,793
     
Bridge note payable    $
-
      $
188,750
      $
-
      $
178,350
      $
-
      $
159,500
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-190

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 6635 Kimberly Mill Road
  
Landa Series 6653 Bedford Road
   Landa Series 6762 Bent Creek Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(21,294)
      $
(7,197)
      $
(7,769)
      $
(3,671)
      $
(8,614)
      $
(4,377)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    5,206      1,529      4,546      1,670      3,982      1,475     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      (1,600)      -      -      -     
Due from related party    16,008      5,514      8,331      2,704      10,053      3,335     
Prepaid rent    -      -      (1,600)      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    -     -     (1,475)     1,475     (995)     1,595    
Net cash provided by (used in) operating activities    (80)     (154)     433     2,178     4,426     2,028    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    197      1,091      3,232      1,304      7,530      5,474     
Shareholder Dividends    -      -      (1,742)      (249)      (2,424)      (336)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (97)      (907)      (3,132)      (680)      (7,363)      (2,715)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    100     184     (1,642)     375     (2,257)     2,423    
                                 
Net increase (decrease) in cash    20      30      (1,209)      2,553      2,169      4,451     
Cash and restricted cash at beginning of year    85     -     4,266     -     5,062     -    
Cash and restricted cash at end of year    $
105
      $
30
      $
3,057
      $
2,553
      $
7,231
      $
4,451
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
-
      $
-
      $
5,145
      $
2,896
      $
4,787
      $
2,999
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
264,938
      $
-
      $
282,433
      $
-
      $
251,753
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
88,038
      $
-
      $
55,856
      $
-
      $
24,275
     
Bridge note payable    $
-
      $
176,900
      $
-
      $
159,500
      $
-
      $
192,125
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-191

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 709 Georgetown Court
  
Landa Series 7107 Geiger Street NW
   Landa Series 750 Georgetown Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(4,685)
      $
(3,047)
      $
(7,268)
      $
(1,573)
      $
(9,233)
      $
(3,148)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,700      1,383      2,056      767      3,357      954     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (3,570)      -      -      -      (2,440)      -     
Due from related party    8,631      (1,087)      7,092      1,586      8,134      2,419     
Prepaid rent    (1,785)      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    (105)     1,700     1,840     1,150     210     1,190    
Net cash provided by (used in) operating activities    2,186     (1,051)     3,720     1,930     28     1,415    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    35,087      37,482      675      37,320      4,605      2,462     
Shareholder Dividends    (2,982)      (615)      (906)      (801)      (482)      (138)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (28,049)      (28,481)      (675)      (33,839)      (4,487)      (1,890)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    4,056     8,386     (906)     2,680     (364)     434    
                                 
Net increase (decrease) in cash    6,242      7,335      2,814      4,610      (336)      1,849     
Cash and restricted cash at beginning of year    10,052     -     3,695     -     2,704     -    
Cash and restricted cash at end of year    $
16,294
      $
7,335
      $
6,509
      $
4,610
      $
2,368
      $
1,849
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,382
      $
2,746
      $
1,820
      $
1,596
      $
4,047
      $
2,360
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
237,140
      $
-
      $
129,585
      $
-
      $
165,164
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
42,885
      $
-
      $
(26,824)
      $
-
      $
12,914
     
Bridge note payable    $
-
      $
170,375
      $
-
      $
126,875
      $
-
      $
152,250
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-192

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 752 Chestnut Drive
  
Landa Series 773 Villa Way
   Landa Series 7781 Mountain Creek Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(9,551)
      $
(3,957)
      $
(8,423)
      $
(2,480)
      $
(20,119)
      $
(7,237)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    2,906      788      1,952      737      4,493      1,372     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      530      -      -      -     
Due from related party    9,560      951      19,241      6,298      15,350      5,447     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      12      -      -     
Security deposit    750     675     649     -     -     -    
Net cash provided by (used in) operating activities    3,665     (1,543)     85,855     4,567     (276)     (418)    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      (13,700)      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     (13,700)     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    3,464      4,311      -      47,938      650      1,192     
Shareholder Dividends    (872)      (215)      -      (946)      (262)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (2,621)      (1,815)      -      (47,950)      (650)      (723)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (29)     2,281     -     (958)     (262)     469    
                                 
Net increase (decrease) in cash    3,636      738      249      3,609      (538)      51     
Cash and restricted cash at beginning of year    904     -     2,002     -     2,047     -    
Cash and restricted cash at end of year   
4,540
     
738
     
74,157
     
3,609
     
1,509
     
51
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
2,867
      $
2,035
      $
2,709
      $
776
      $
2,231
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
136,383
      $
-
      $
88,384
      $
-
      $
237,818
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
31,258
      $
-
      $
88,384
      $
-
      $
34,890
     
Bridge note payable    $
-
      $
105,125
      $
(71,906)
      $
-
      $
-
      $
202,928
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-193

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 7950 Woodlake Drive
  
Landa Series 80 High Ridge Road
   Landa Series 808 Hillandale Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(7,920)
      $
(2,881)
      $
(21,004)
      $
(8,011)
      $
(19,122)
      $
(5,027)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,724      1,090      4,508      1,379      4,253      1,281     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    7,809      1,194      16,450      5,954      14,502      3,193     
Prepaid rent    2,890      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    (200)     1,200     -     1,350     -     1,075    
Net cash provided by (used in) operating activities    6,303     603     (46)     672     (367)     522    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    1,757      1,175      85      3,565      297      2,899     
Shareholder Dividends    (1,573)      (35)      -      (184)      -      (285)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (1,757)      (522)      -      (2,562)      (297)      (2,055)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,573)     618     85     819     -     559    
                                 
Net increase (decrease) in cash    4,730      1,221      39      1,491      (367)      1,081     
Cash and restricted cash at beginning of year    1,717     -     46     -     368     -    
Cash and restricted cash at end of year    $
6,447
      $
1,221
      $
85
      $
1,491
      $
1
      $
1,081
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,650
      $
-
      $
-
      $
2,139
      $
-
      $
2,962
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
188,648
      $
-
      $
238,816
      $
-
      $
221,772
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
188,648
      $
-
      $
238,816
      $
-
      $
221,772
     
Bridge note payable    $
-
      $
142,100
      $
-
      $
184,875
      $
-
      $
171,000
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-194

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8110 Devonshire Drive
  
Landa Series 8121 Spillers Drive SW
   Landa Series 8233 Creekline Court
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(4,729)
      $
(1,633)
      $
(12,898)
      $
(2,573)
      $
(14,935)
      $
(5,850)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,140      874      3,631      1,055      4,389      1,383     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (3,505)      -      (1,628)      -      -      -     
Due from related party    7,434      2,575      9,731      2,257      11,674      16,042     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      1,750     
Security deposit    950     2,500     -     875     (1,750)     1,750    
Net cash provided by (used in) operating activities    3,290     4,316     (1,164)     1,614     (622)     15,075    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      (11,685)     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     (11,685)    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      25,753      2,283      2,832      517      2,291     
Shareholder Dividends    (1,048)      (973)      -      (439)      (674)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      (21,877)      (2,283)      (1,842)      (388)      (1,856)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,048)     2,903     -     551     (545)     435    
                                 
Net increase (decrease) in cash    2,242      7,219      (1,164)      2,165      (1,167)      3,825     
Cash and restricted cash at beginning of year    8,146     -     1,222     -     3,319     -    
Cash and restricted cash at end of year    $
10,388
      $
7,219
      $
58
      $
2,165
      $
2,152
      $
3,825
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
1,933
      $
2,191
      $
924
      $
2,544
      $
2,166
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
151,331
      $
-
      $
182,723
      $
-
      $
226,617
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
17,206
      $
-
      $
55,848
      $
-
      $
74,498
     
Bridge note payable    $
-
      $
134,125
      $
-
      $
126,875
      $
-
      $
152,119
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-195

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 843 Tramore Drive
  
Landa Series 85 Kirkland Court
   Landa Series 85 Thorn Thicket Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(9,924)
      $
1,891
      $
(21,259)
      $
(7,738)
      $
(12,102)
      $
(3,962)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    2,516      1,387      4,528      1,684      4,393      1,336     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    1,764      -      -      -      -      -     
Due from related party    3,322      (315)      16,730      5,705      7,166      2,260     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      212      -      -      -      -     
Security deposit    1,600     -     -     -     625     1,050    
Net cash provided by (used in) operating activities    (722)     3,175     (1)     (349)     82     684    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      78,196      186      3,699      2,451      1,462     
Shareholder Dividends    (2,313)      (1,286)      -      -      (887)      (16)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      (74,842)      (13)      (3,301)      (949)      (909)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (2,313)     2,068     173     398     615     537    
                                 
Net increase (decrease) in cash    (3,035)      5,243      172      49      697      1,221     
Cash and restricted cash at beginning of year    4,635     -     -     -     2,218     -    
Cash and restricted cash at end of year    $
118,893
      $
5,243
      $
172
      $
49
      $
2,915
      $
1,221
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
5,235
      $
1,271
      $
-
      $
-
      $
5,476
      $
3,065
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
164,198
      $
-
      $
289,518
      $
-
      $
231,411
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
144,226
      $
-
      $
61,010
      $
-
      $
58,861
     
Bridge note payable    $
(117,293)
      $
-
      $
-
      $
206,625
      $
-
      $
172,550
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-196

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8855 Rugby Court
  
Landa Series 9434 Cedar Creek Place
   Landa Series 9597 Pintail Trail
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(8,390)
      $
(2,091)
      $
(14,588)
      $
(4,637)
      $
(13,777)
      $
(7,456)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,273      923      5,255      1,545      4,298      1,591     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    7,228      3,147      13,048      2,996      11,383      2,901     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    575     1,075     (45)     1,150     (300)     1,775    
Net cash provided by (used in) operating activities    2,686     3,054     3,670     1,054     1,604     (1,189)    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    2,944      2,829      1,593      3,438      5,436      13,885     
Shareholder Dividends    (1,635)      (418)      (1,918)      (9)      (2,731)      (666)     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (2,909)      (1,100)      (1,334)      (2,986)      (5,324)      (8,787)     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,600)     1,311     (1,659)     443     (2,619)     4,432    
                                 
Net increase (decrease) in cash    1,086      4,365      2,011      1,497      (1,015)      3,243     
Cash and restricted cash at beginning of year    2,919     -     3,166     -     5,312     -    
Cash and restricted cash at end of year    $
4,005
      $
4,365
      $
5,177
      $
1,497
      $
4,297
      $
3,243
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,670
      $
1,560
      $
4,929
      $
3,451
      $
5,101
      $
3,094
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
159,874
      $
-
      $
267,653
      $
-
      $
272,179
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
36,624
      $
-
      $
71,903
      $
-
      $
74,704
     
Bridge note payable    $
-
      $
123,250
      $
-
      $
195,750
      $
-
      $
163,125
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-197

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 1000 Fox Valley Trail
  
Landa Series 105 Anne Street
   Landa Series 11447 S Grove Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(5,083)
      $
-
      $
(14,262)
      $
-
      $
(15,446)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,430      -      3,701      -      4,175      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    10,180      -      10,561      -      11,271      -     
Prepaid rent    (1,943)      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    (660)     -     -     -     -     -    
Net cash provided by (used in) operating activities    6,924     -     -     -     -     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    15,734      -      405      -      148      -     
Shareholder Dividends    (3,009)      -      -      -      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (15,573)      -      (224)      -      (148)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (2,848)     -     181     -     -     -    
                                 
Net increase (decrease) in cash    4,076      -      181      -      -      -     
Cash and restricted cash at beginning of year    5,127     -     35     -     4     -    
Cash and restricted cash at end of year    $
9,203
      $
-
      $
216
      $
-
      $
4
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
5,267
      $
-
      $
-
      $
-
      $
-
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-198

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 114 Starlake Drive
  
Landa Series 120 Rosewood Drive
   Landa Landa Series 12 Mintz Street
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(10,295)
      $
-
      $
(8,946)
      $
-
      $
(9,213)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,705      -      4,183      -      3,842      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (1,230)      -      -      -      -      -     
Due from related party    7,880      -      7,306      -      7,765      -     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    1,650     -     1,400     -     1,650     -    
Net cash provided by (used in) operating activities    1,710     -     3,943     -     4,044     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    436      -      10,087      -      5,640      -     
Shareholder Dividends    (175)      -      (2,359)      -      (1,283)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (436)      -      (9,449)      -      (5,640)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (175)     -     (1,721)     -     (1,283)     -    
                                 
Net increase (decrease) in cash    1,535      -      2,222      -      2,761      -     
Cash and restricted cash at beginning of year    115     -     635     -     93     -    
Cash and restricted cash at end of year    $
1,650
      $
-
      $
2,857
      $
-
      $
2,854
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,763
      $
-
      $
5,257
      $
-
      $
4,906
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-199

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 1443 Pebble Ridge Lane
  
Landa Series 1485 Bola Court
   Landa Series 157 Wells Road
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(16,781)
      $
-
      $
(7,121)
      $
-
      $
(13,474)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    5,026      -      3,760      -      3,239      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    1,595      -      -      -      -      -     
Due from related party    10,648      -      7,872      -      10,203      -     
Prepaid rent    1,470      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    55     -     1,173     -     271     -    
Net cash provided by (used in) operating activities    2,013     -     5,684     -     239     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    486      -      5,876      -      1,596      -     
Shareholder Dividends    (523)      -      (2,621)      -      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (386)      -      (5,721)      -      (1,587)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (423)     -     (2,466)     -     9     -    
                                 
Net increase (decrease) in cash    1,590      -      3,218      -      248      -     
Cash and restricted cash at beginning of year    1,735     -     586     -     723     -    
Cash and restricted cash at end of year    $
3,325
      $
-
      $
3,804
      $
-
      $
133,943
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
5,977
      $
-
      $
3,839
      $
-
      $
5,885
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
132,972
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-200

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 1683 Spoonbill Road
  
Landa Series 1903 Old Concord Drive Southeast
   Landa Series 195 Branchwood Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(9,746)
      $
-
      $
(13,448)
      $
-
      $
(18,120)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,511      -      4,559      -      4,977      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (3,050)      -      -      -      -      -     
Due from related party    7,698      -      10,332      -      12,587      -     
Prepaid rent    (1,525)      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    163     -     (1,500)     -     -     -    
Net cash provided by (used in) operating activities    (2,949)     -     (57)     -     (556)     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    6,855      -      1,951      -      797      -     
Shareholder Dividends    (1,500)      -      (1,155)      -      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (3,721)      -      (1,868)      -      (672)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    1,634     -     (1,072)     -     125     -    
                                 
Net increase (decrease) in cash    (1,315)      -      (1,129)      -      (431)      -     
Cash and restricted cash at beginning of year    5,978     -     2,894     -     557     -    
Cash and restricted cash at end of year    $
4,663
      $
-
      $
1,765
      $
-
      $
126
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,558
      $
-
      $
2,296
      $
-
      $
1,212
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-201

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 204 North Main Court
  
Landa Series 2443 Hodges Farm Road
   Landa Series 440 Freestone Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(6,115)
      $
-
      $
(12,914)
      $
-
      $
(9,661)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,290      -      3,592      -      5,186      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (1,470)      -      -      -      -      -     
Due from related party    6,658      -      10,517      -      4,977      -     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    575     -     (2,300)     -     530     -    
Net cash provided by (used in) operating activities    2,938     -     (1,105)     -     1,032     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    8,530      -      825      -      2,533      -     
Shareholder Dividends    (1,866)      -      (589)      -      (1,193)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (8,530)      -      (706)      -      (1,611)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,866)     -     (470)     -     (271)     -    
                                 
Net increase (decrease) in cash    1,072      -      (1,575)      -      761      -     
Cash and restricted cash at beginning of year    926     -     3,996     -     3,245     -    
Cash and restricted cash at end of year    $
1,998
      $
-
      $
2,421
      $
-
      $
4,006
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,301
      $
-
      $
2,720
      $
-
      $
6,190
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-202

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 497 Georgia Highway 212
  
Landa Series 524 Sawmill Road
   Landa Series 5329 Shirewick Lane
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(9,456)
      $
-
      $
(11,174)
      $
-
      $
(8,881)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,093      -      4,480      -      4,986      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    (1,260)      -      -      -      -      -     
Due from related party    6,838      -      7,954      -      8,472      -     
Prepaid rent    -      -      (1,628)      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    775     -     1,888     -     850     -    
Net cash provided by (used in) operating activities    990     -     1,520     -     5,427     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    402      -      2,009      -      3,840      -     
Shareholder Dividends    (17)      -      (1,193)      -      (3,491)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (302)      -      (1,875)      -      (3,740)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    83     -     (1,059)     -     (3,391)     -    
                                 
Net increase (decrease) in cash    1,073      -      461      -      2,036      -     
Cash and restricted cash at beginning of year    564     -     1,676     -     2,569     -    
Cash and restricted cash at end of year    $
1,637
      $
-
      $
2,137
      $
-
      $
4,605
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,212
      $
-
      $
5,303
      $
-
      $
6,154
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-203

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 55 Myrtle Grove Lane
  
Landa Series 5737 Strathmoor Manor Circle
   Landa Series 6386 Forester Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(9,126)
      $
-
      $
(13,401)
      $
-
      $
(13,778)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,094      -      3,695      -      4,667      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    6,817      -      9,630      -      10,572      -     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    1,137     -     -     -     (1,800)     -    
Net cash provided by (used in) operating activities    2,922     -     (76)     -     (339)     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    11,975      -      1,953      -      166      -     
Shareholder Dividends    (1,497)      -      (330)      -      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (11,859)      -      (1,953)      -      (12)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,381)     -     (330)     -     154     -    
                                 
Net increase (decrease) in cash    1,541      -      (406)      -      (185)      -     
Cash and restricted cash at beginning of year    449     -     406     -     2,175     -    
Cash and restricted cash at end of year    $
1,990
      $
-
      $
-
      $
-
      $
1,990
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
5,353
      $
-
      $
2,882
      $
-
      $
2,178
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-204

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 6710 Sunset Hills Boulevard
  
Landa Series 70 Shenandoah Lane
   Landa Landa Series 800 Mills Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(9,949)
      $
-
      $
(11,707)
      $
-
      $
(21,348)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,461      -      4,971      -      5,250      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      1,856      -      -      -     
Due from related party    7,129      -      6,703      -      15,952      -     
Prepaid rent    (1,208)      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    1,623     -     650     -     -     -    
Net cash provided by (used in) operating activities    1,056     -     2,473     -     (146)     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    2,075      -      1,195      -      1,442      -     
Shareholder Dividends    (893)      -      (1,234)      -      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (2,070)      -      (1,195)      -      (1,302)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (888)     -     (1,234)     -     140     -    
                                 
Net increase (decrease) in cash    168      -      1,239      -      (6)      -     
Cash and restricted cash at beginning of year    3,833     -     1,534     -     147     -    
Cash and restricted cash at end of year    $
4,001
      $
-
      $
2,773
      $
-
      $
141
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,315
      $
-
      $
4,976
      $
-
      $
-
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-205

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 9020 Sterling Ridge Lane
  
Landa Series 9150 Spillers Drive SW
   Landa Landa Series 9409 Forest Knoll Drive
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(6,207)
      $
-
      $
(8,005)
      $
-
      $
(8,937)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,480      -      3,679      -      4,519      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      (5,600)      -      (3,200)      -     
Due from related party    6,627      -      9,821      -      9,251      -     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    1,410     -     650     -     (600)     -    
Net cash provided by (used in) operating activities    5,310     -     545     -     1,033     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    21,889      -      6,400      -      4,197      -     
Shareholder Dividends    (2,416)      -      (1,195)      -      (683)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (20,965)      -      (4,673)      -      (4,084)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (1,492)     -     532     -     (570)     -    
                                 
Net increase (decrease) in cash    3,818      -      1,077      -      463      -     
Cash and restricted cash at beginning of year    729     -     901     -     1,703     -    
Cash and restricted cash at end of year    $
4,547
      $
-
      $
1,978
      $
-
      $
2,166
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,547
      $
-
      $
1,978
      $
-
      $
2,166
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-206

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 1445 Maple Valley Court
  
Landa Series 8658 Ashley Way
   Landa Landa Series 8667 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(2,843)
      $
-
      $
(16,503)
      $
-
      $
(6,008)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    2,662      -      2,778      -      1,682      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    (59)      -      13,645      -      4,648      -     
Prepaid rent    1,295      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    1,700     -     -     -     1,000     -    
Net cash provided by (used in) operating activities    2,755     -     (80)     -     1,322     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    5,980      -      3,575      -      7,220      -     
Shareholder Dividends    (1,571)      -      -      -      (1,640)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (5,267)      -      (1,748)      -      (6,323)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (858)     -     1,827     -     (743)     -    
                                 
Net increase (decrease) in cash    1,897      -      1,747      -      579      -     
Cash and restricted cash at beginning of year    1,825     -     76     -     639     -    
Cash and restricted cash at end of year    $
3,722
      $
-
      $
1,823
      $
-
      $
1,218
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
3,287
      $
-
      $
1,166
      $
-
      $
4,286
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
(114,545)
      $
-
      $
82,042
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-207

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8671 Ashley Way
  
Landa Series 8691 Ashley Way
   Landa Landa Series 8697 Ashley Way
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(12,867)
      $
-
      $
(7,057)
      $
-
      $
(7,943)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    2,904      -      2,113      -      4,733      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    9,840      -      7,396      -      3,608      -     
Prepaid rent    -      -      1,313      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    150     -     800     -     1,323     -    
Net cash provided by (used in) operating activities    27     -     4,565     -     1,721     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    5,559      -      35,982      -      2,062      -     
Shareholder Dividends    (932)      -      (2,012)      -      (762)      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (4,753)      -      (34,599)      -      (1,811)      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (126)     -     (629)     -     (511)     -    
                                 
Net increase (decrease) in cash    (99)      -      3,936      -      1,210      -     
Cash and restricted cash at beginning of year    1,399     -     661     -     113     -    
Cash and restricted cash at end of year    $
1,300
      $
-
      $
4,597
      $
-
      $
1,323
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
4,202
      $
-
      $
3,978
      $
-
      $
5,678
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
(120,466)
      $
-
      $
(89,133)
      $
-
      $
(131,075)
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-208

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 141 Longstreet Circle
  
Landa Series 2962 Hunt Street
   Landa Landa Series 141 Longstreet Circle
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(21,906)
      $
-
      $
(23,500)
      $
-
      $
(21,181)
      $
-
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    4,905      -      1,063      -      4,469      -     
Gain on Sale of Real Estate    -      -      -      -      -      -     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      -      -      -     
Accounts receivable    -      -      -      -      -      -     
Due from related party    17,983      -      24,022      -      16,712      -     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      -      -      -      -     
Security deposit    70     -     -     -     -     -    
Net cash provided by (used in) operating activities    1,052     -     1,585     -     -     -    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    1,989      -      -      -      -      -     
Shareholder Dividends    (522)      -      -      -      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    (1,841)      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    (374)     -     -     -     -     -    
                                 
Net increase (decrease) in cash    678      -      1,585      -      -      -     
Cash and restricted cash at beginning of year    1,623     -     -     -     -     -    
Cash and restricted cash at end of year    $
2,301
      $
-
      $
1,585
      $
-
      $
-
      $
-
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
2,428
      $
-
      $
699
      $
-
      $
-
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
(191,077)
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
(16,671)
      $
-
      $
-
      $
-
     
Repayment of promissory note - related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
(143,550)
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-209

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 8152 Arble Drive
  
Landa Series 29 Holly Grove Road
   Landa Landa Series 115 Sardis Street
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(12,368)
      $
-
      $
21,753
      $
(641)
      $
-
      $
30,341
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    3,445      -      1,536      1,536      -      981     
Gain on Sale of Real Estate    -      -      -      -      -      (32,421)     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      -      -      (927)      -      -     
Accounts receivable    -      -      -      -      -      851     
Due from related party    11,072      -      54,641      (184)      23,486      (325)     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    -      -      7,251      1,497      (9,301)      -     
Security deposit    1,700     -     (600)     -     -     -    
Net cash provided by (used in) operating activities    3,849     -     84,581     1,281     14,185     (573)    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    -      -      -      -      (14,195)      -     
Shareholder Dividends    -      -      -      -      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      (84,500)      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    -     -     (84,500)     -     (14,195)     -    
                                 
Net increase (decrease) in cash    3,849      -      81      1,281      (10)      (573)     
Cash and restricted cash at beginning of year    -     -     618     799     10     583    
Cash and restricted cash at end of year    $
3,849
      $
-
      $
699
      $
2,080
      $
-
      $
10
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
-
      $
-
      $
843
      $
418
      $
-
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
99,120
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
-
      $
25,028
      $
-
      $
-
      $
136,770
     
Repayment of promissory note - related party    $
-
      $
-
      $
(9,229)
      $
-
      $
-
      $
(117,304)
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
-
      $
(84,500)
      $
-
      $
-
      $
-
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-210

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Landa Series 209 Timber Wolf Trail
  
Landa Series 2505 Oak Circle
   Landa Landa Series 271 Timber Wolf Trail
 
   Unaudited   Unaudited   Unaudited 
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
 
Cash flows from operating activities:                                 
Net income (loss)    $
(154)
      $
(12,273)
      $
-
      $
31,655
      $
-
      $
(12,603)
     
Adjustments to reconcile net income (loss) to net cash    -      -      -      -      -      -     
provided by (used in) operating activities:    -      -      -      -      -      -     
Depreciation expense    -      1,442      -      1,330      -      1,093     
Gain on Sale of Real Estate    -      8,208      -      (46,645)      -      8,845     
Changes in assets and liabilities:    -      -      -      -      -      -     
Escrow    -      (235)      -      (494)      -      33     
Accounts receivable    -      -      -      -      -      -     
Due from related party    (13,552)      1,706      27,688      11,019      (21,652)      2,348     
Prepaid rent    -      -      -      -      -      -     
Other liabilities    (1,080)      (586)      (9,563)      309      (974)      282     
Security deposit    -     (500)     -     (1,250)     -     -    
Net cash provided by (used in) operating activities    (14,786)     (2,238)     18,125     (4,076)     (22,626)     (2)    
                                 
Cash flows from investing activities:    -      -      -      -      -      -     
Additions to building and improvements    -      -      -      -      -      -     
Proceeds from sale of real estate investments    -     -     -     -     -     -    
Net cash provided by (used in) investing activities    -     -     -     -     -     -    
                                 
Cash flows from financing activities:    -      -      -      -      -      -     
Shareholder Proceeds    14,145      -      (18,135)      -      22,621      -     
Shareholder Dividends    -      -      -      -      -      -     
Repayment of promissory note - related party    -      -      -      -      -      -     
Repayment of bridge note - related party    -      -      -      -      -      -     
Repayment of acquisition note - related party    -      -      -      -      -      -     
Proceeds from mortgage    -      -      -      -      -      -     
Repayment of mortgage    -     -     -     -     -     -    
Net cash provided by (used in) financing activities    14,145     -     (18,135)     -     22,621     -    
                                 
Net increase (decrease) in cash    (641)      (2,238)      (10)      (4,076)      (5)      (2)     
Cash and restricted cash at beginning of year    641     2,879     10     4,086     5     7    
Cash and restricted cash at end of year    $
-
      $
641
      $
-
      $
10
      $
-
      $
5
     
                                 
Supplemental disclosure of cash flow information:                                 
Cash paid for income taxes    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Cash paid for interest    $
-
      $
249
      $
-
      $
280
      $
-
      $
-
     
                                 
Supplemental disclosure of non-cash investing and financing activities:                                 
Property acquisition, related party    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Net proceeds from property disposition, net    $
-
      $
99,950
      $
-
      $
142,401
      $
-
      $
108,080
     
Repayment of promissory note - related party    $
-
      $
(34,328)
      $
-
      $
(11,210)
      $
-
      $
(40,306)
     
Acquisition notes payable for property acquisition, net    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Bridge note payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Mortgage payable    $
-
      $
-
      $
-
      $
-
      $
-
      $
-
     
Repayment of mortgage    $
-
      $
(61,750)
      $
-
      $
(76,700)
      $
-
      $
(62,400)
     

 

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

 

F-211

 

LANDA APP LLC AND SERIES

COMBINED AND COMBINING STATEMENTS OF CASH FLOWS

(CONTINUED)

 

  
Combined Statement of Cashflows
  
   Unaudited   
   For the six
months ended
June 30, 2024
   For the six
months ended
June 30, 2023
  
Cash flows from operating activities:             
Net income (loss)    $
(1,790,012)
      $
(404,567)
     
Adjustments to reconcile net income (loss) to net cash    -      -     
provided by (used in) operating activities:    -      -     
Depreciation expense    614,808      201,981     
Gain on Sale of Real Estate    -      (62,013)     
Changes in assets and liabilities:    -      -     
Escrow    -      (41,137)     
Accounts receivable    (51,720)      4,983     
Due from related party    1,925,002      392,796     
Prepaid rent    (2,722)      -     
Other liabilities    (12,583)      62,401     
Security deposit    29,041     100,588    
Net cash provided by (used in) operating activities    711,814     255,032    
             
Cash flows from investing activities:    -      -     
Additions to building and improvements    (35,364)      (20,920)     
Proceeds from sale of real estate investments    -     -    
Net cash provided by (used in) investing activities    (35,364)     (20,920)    
             
Cash flows from financing activities:             
Shareholder Proceeds    503,168      775,033     
Shareholder Dividends    (195,343)      (138,286)     
Repayment of promissory note - related party    -      -     
Repayment of bridge note - related party    (238,538)      -     
Repayment of acquisition note - related party    (459,541)      (612,743)     
Proceeds from mortgage    (84,500)      -     
Repayment of mortgage    -     -    
Net cash provided by (used in) financing activities    (474,754)     24,004    
             
Net increase (decrease) in cash    201,696      258,116     
Cash and restricted cash at beginning of year    498,867     216,945    
Cash and restricted cash at end of year    $
700,563
      $
475,061
     
             
Supplemental disclosure of cash flow information:             
Cash paid for income taxes    $
-
      $
-
     
Cash paid for interest    $
515,126
      $
282,739
     
             
Supplemental disclosure of non-cash investing and financing activities:             
Property acquisition, related party    $
(91,957)
      $
27,791,090
     
Net proceeds from property disposition, net    $
8,357
      $
487,201
     
Repayment of promissory note - related party    $
(9,229)
      $
(203,148)
     
Acquisition notes payable for property acquisition, net    $
(143,550)
      $
5,441,485
     
Bridge note payable    $
(978,701)
      $
15,414,049
     
Mortgage payable    $
-
      $
119,269
     
Repayment of mortgage    $
(84,500)
      $
(200,850)
     

 

The accompanying notes are an integral part of these combined and combining financial statements.

 

F-212

 

 

NOTES TO THE FINANCIAL STATEMENTS (UNAUDITED)

 

1. ORGANIZATION, NATURE OF ACTIVITIES AND GOING CONCERN

 

Landa App LLC (“we,” “us,” “our,” or the “Company”) is currently a Delaware series limited liability company organized on November 25, 2019. On April 30, 2020, the Company changed its name from Landa Properties A LLC. The Company is a wholly owned subsidiary of Landa Holdings, Inc. and currently operates under an operating agreement with Landa Holdings, Inc. (the “Manager”). The Manager serves as the asset manager for the real estate properties owned by the Company and each underlying Series (as defined below).

 

The Company was formed to engage in the business of acquiring, managing and renting residential properties (each a “Property,” and collectively, the “Properties”). The Company has created, and it is expected that the Company will continue to create, separate series of interests registered under the Company (each a “Series,” and collectively, the “Series”), that each Property will be owned by a separate Series and that the assets and liabilities of each Series will be separate in accordance with Delaware law. Investors acquire membership interest, or shares, in each Series and will be entitled to share in the return of that particular Series but will not be entitled to share in the return of any other Series. The Company intends to treat each Series as a separate entity for U.S. federal income tax purposes and will elect to be treated as a corporation. The Company and each Series grouped together, (the “Landa App Series Group”) are herein, referred to as (the “Combined Group”).

 

On May 19, 2020, the Company filed Certificates of Registered Series Limited Liability Company with the Secretary of State of the State of Delaware to register each of the Series.

 

On July 10, 2020, the initial set of properties were acquired from a related party (Landa Properties LLC) by each of the respective Series. The acquisitions were accounted for as a commonly controlled transaction and recorded, accordingly at their carryover basis. 

 

Each Series has commenced its planned operations. However, each Series is dependent upon additional capital resources from its planned offering. Each Series is subject to significant risks and uncertainties, including failing to secure funding to commence the Series' planned operations or failing to profitably operate the business.

 

2. Substantial Doubt about the Company's Ability to continue as a Going Concern

 

The accompanying combined and combining financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has a lack of liquidity, nominal cash, and losses from operations since inception. These factors, among others, raise substantial doubt about the ability of the Company to continue as a going concern. The Company's ability to continue as a going concern for the next twelve months from the date of this Annual Report is dependent upon their ability to continue to generate cash flow from their rental Properties and/or obtain financing from the Manager. However, there are no assurances that the Company can continue to generate cash flow from their rental Properties or that the Manager will always be in the position to provide funding when needed. The combined and combining financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern

 

F-213

 

 

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (GAAP). The Company has adopted a calendar year as its fiscal year. 

 

The Company is an emerging growth company as the term is used in The Jumpstart Our Business Startups Act, enacted on April 5, 2012 and has elected to comply with certain reduced public company reporting requirements; however, the Company may adopt accounting standards based on the effective dates for public entities.

 

The combined financial statements of Landa App LLC and each of the Series are being presented on a combined basis, in accordance with U.S. GAAP (ASC 810, Consolidation) due to common control by Landa Holdings, Inc., in its capacity as manager to the Company and each Series.

 

The combined financial statements include one hundred and seventy seven (177) Series, which own one hundred seventy four (136) single-family homes located in the Atlanta metropolitan area in the state of Georgia and 3 single-family homes located in the Jacksonville metropolitan area in the state of Florida as of June 30, 2024.

 

Series Name

Series Inception Date

Acquisition Date

Landa App LLC - 115 Sardis Street Barnesville GA LLC

05/19/20

07/10/20

Landa App LLC - 1394 Oakview Circle Forest Park GA LLC

05/19/20

07/10/20

Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC

05/19/20

07/10/20

Landa App LLC - 2505 Oak Circle Ellenwood GA LLC

05/19/20

07/10/20

Landa App LLC - 271 Timber Wolf Trail Griffin GA LLC

05/19/20

07/10/20

Landa App LLC - 29 Holly Grove Road Griffin GA LLC

05/19/20

07/10/20

Landa App LLC - 1703 Summerwoods Lane Griffin GA LLC

01/09/22

01/12/22

Landa App LLC - 1712 Summerwoods Lane Griffin GA LLC

01/09/22

01/12/22

Landa App LLC - 1743 Summerwoods Lane Griffin GA LLC

01/09/22

01/12/22

Landa App LLC - 1750 Summerwoods Lane Griffin GA LLC

01/09/22

01/12/22

Landa App LLC - 4267 High Park Lane East Point GA LLC

01/09/22

01/12/22

Landa App LLC - 4474 Highwood Park Drive East Point GA LLC

01/09/22

01/12/22

Landa App LLC - 8569 Creekwood Way Jonesboro GA LLC

01/09/22

01/12/22

Landa App LLC - 9439 Lakeview Road Union City GA LLC

01/09/22

01/12/22

Landa App LLC - 10167 Port Royal Court Jonesboro GA LLC

01/09/22

01/12/22

Landa App LLC - 1246 Elgin Way Riverdale GA LLC

01/09/22

01/12/22

Landa App LLC - 1910 Grove Way Hampton GA LLC

01/09/22

01/12/22

Landa App LLC - 593 Country Lane Drive Jonesboro GA LLC

01/09/22

01/12/22

Landa App LLC - 6436 Stone Terrace Morrow GA LLC

01/09/22

01/12/22

Landa App LLC - 6440 Woodstone Terrace Morrow GA LLC

01/09/22

01/12/22

Landa App LLC - 6848 Sandy Creek Drive Riverdale GA LLC

01/09/22

01/12/22

Landa App LLC - 687 Utoy Court Jonesboro GA LLC

01/09/22

01/12/22

Landa App LLC - 729 Winter Lane Jonesboro GA FLC

01/09/22

01/12/22

Landa App LLC - 7349 Exeter Court Riverdale GA LLC

01/09/22

01/12/22

Landa App LLC - 8645 Embrey Drive Jonesboro GA LLC

01/09/22

01/12/22

Landa App LLC - 8780 Churchill Place Jonesboro GA LLC

01/09/22

01/12/22

Landa App LLC - 8796 Parliament Place Jonesboro GA LLC

01/09/22

01/12/22

Landa App LLC - 8641 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8651 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8652 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 1653 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8654 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8655 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8659 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8662 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8668 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8670 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8674 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8675 Ashley Way Douglasville OA LLC

01/09/22

01/12/22

Landa App LLC - 8677 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8678 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8679 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 8683 Ashley Way Douglasville GA LLC

01/09/22

01/12/22

Landa App LLC - 843 Tramore Drive Stockbridge GA LLC

03/28/23

03/28/23

Landa App LLC - 168 Brookview Drive Riverdale GA LLC

03/28/23

03/28/23

Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC

05/19/20

07/10/20

Landa App LLC - 268 Brookview Drive Riverdale GA LLC

03/28/23

03/28/23

Landa App LLC - 773 Villa Way Jonesboro GA LLC

03/28/23

03/28/23

Landa App LLC - 1741 Park Lane Griffin GA LLC

03/28/23

03/28/23

Landa App LLC - 10121 Torris Drive SW Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 10183 Starr Street SW Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 103 Starlake Drive Jackson GA LLC

04/28/23

04/28/23

Landa App LLC - 10433 Candlelight Rofd Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 110 Shenandoah Drive Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 111 Fir Drive Mcdonough GA LVC

04/28/23

04/28/23

Landa App LLC - 112 Ridge Street Locust Grove GA LLC

04/28/23

04/28/23

Landa App LLC - 11322 Michelle Way Hampton GA LLC

04/28/23

04/28/23

Landa App LLC - 1147 Village Way Stone Mountain GA LLC

04/28/23

04/28/23

Landa App LLC - 1160 Gable Terrace Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 1201 Kilrush Drive Mableton GA LLC

04/28/23

04/28/23

Landa App LLC - 124 Libby Lane Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 1320 Winona Avenue Griffin GA LLC

04/28/23

04/28/23

Landa App LLC - 137 Southern Shores Road Jackson GA LLC

04/28/23

04/28/23

Landa App LLC - 138 Sandalwood Circle Lawrenceville GA LLC

04/28/23

04/28/23

Landa App LLC - 140 High Ridge Road Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 116 Crystal Brook Griffin GA LLC

04/28/23

04/28/23

Landa App LLC - 153 Cliffside Court Riverdale GA LLC

04/28/23

04/28/23

Landa App LLC - 1666 W Poplar Street Griffin GA LFC

04/28/23

04/28/23

Landa App LLC - 1689 Viceroy Way Riverdale GA LLC

04/28/23

04/28/23

Landa App LLC - 181 Watercress Court Stockbridge GA LLC

04/28/23

04/28/23

Landa App LLC - 188 Timberline Road Jackson GA LLC

04/28/23

04/28/23

Landa App LLC - 189 Shenandoah Drive Riverdale GA LLC

04/28/23

04/28/23

Landa App LLC - 195 Hunters Trace Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 196 Montego Circle Riverdale GA LLC

04/28/23

04/28/23

Landa App LLC - 212 Fleeta Drive Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 217 Glenloch Court Stockbridge GA LLC

04/28/23

04/28/23

Landa App LLC - 2264 Chestnut Hill Circle Decatur GA LLC

04/28/23

04/28/23

Landa App LLC - 25 Pleasant Valley Road Mcdonough GA LLC

04/28/23

04/28/23

Landa App LLC - 253 Marco Drive Social Circle GA LLC

04/28/23

04/28/23

Landa App LLC - 258 Rocky Point Road Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 270 Mountain Lane Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 270 Pleasant Hills Drive Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 2813 Vicksburg Court Decatur GA LLC

04/28/23

04/28/23

Landa App LLC - 2933 Coffer Drive Ellenwood GA LLC

04/28/23

04/28/23

Landa App LLC - 30 High Ridge Road Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 30 Roosevelt Road Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 3011 Raintree Drive SE Conyers GA LLC

04/28/23

04/28/23

Landa App LLC - 3043 Highway 81 S Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 363 Blue Heron Drive Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 3202 Chippewa Drive Rex GA LLC

04/28/23

04/28/23

Landa App LLC - 35 Clfy Court Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 350 Cadiz Lane S College Park GA LLC

04/28/23

04/28/23

Landa App LLC - 351 Wesley Park Drive Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 43 Darwin Drive Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 45 Blue Jay Drive Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 4702 Saint James Way Decatur GA LLC

04/28/23

04/28/23

Landa App LLC - 4732 Rinedale Drive Forest Park GA LLC

04/28/23

04/28/23

Landa App LLC - 5040 Huntshire Lane Lilburn GA LLC

04/28/23

04/28/23

Landa App LLC - 513 Jarrett Court Mcdonough GA LLC

04/28/23

04/28/23

Landa App LLC - 5143 Pinecrest Drive SW Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 540 Cowan Road Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 565 Mountainview Drive Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 5801 Strathmoor Manor Circle Lithonia GA LLC

04/28/23

04/28/23

Landa App LLC - 6107 Shadow Glen Court Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 6113 Pine Glen Circle SW Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 615 Barshay Drive Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 6168 Wheat Street NE Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 6178 Green Acres Drive SW Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 643 Sycamore Drive Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 65 Freedom Court Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 6635 Kimberly Mill Road College Park GA LLQ

04/28/23

04/28/23

Landa App LLC - 6653 Bedford Road Rex GA LLC

04/28/23

04/28/23

Landa App LLC - 6762 Bent Creek Drive Rex GA LLC

04/28/23

04/28/23

Landa App LLC - 709 Georgetown Court Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 7107 Geiger Street NW Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 750 Georgetown Court Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 752 Chestnut Drive Jackson GY LLC

04/28/23

04/28/23

Landa App LLC - 7781 Mountain Creek Way Douglasville GA LLC

04/28/23

04/28/23

Landa App LLC - 7950 Woodlake Drive Riverdale GA LLC

04/28/23

04/28/23

Landa App LLC - 80 High Ridge Road Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 808 Hillandale Lane Lithonia GA LLC

04/28/23

04/28/23

Landa App LLC - 8110 Devonshire Drive Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 8121 Spillens Drive SW Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 8233 Creekline Court Riverdale GA LLC

04/28/23

04/28/23

Landa App LLC - 85 Kirkland Court Covington GA LLC

04/28/23

04/28/23

Landa App LLC - 85 Thorn Thicket Way Rockmart GA LLC

04/28/23

04/28/23

Landa App LLC - 8855 Rugby Court Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 9434 Cedar Creek Place Douglasville GA LLC

04/28/23

04/28/23

Landa App LLC - 9597 Pintail Trail Jonesboro GA LLC

04/28/23

04/28/23

Landa App LLC - 20 Chimney Smoke Drive Stockbridge GA LLC

05/19/23

05/19/23

Landa App LLC - 2425 Cornell Circle Mcdonough GA LLC

05/19/23

05/19/23

Landa App LLC - 3667 Patti Parkway Decatur GA LLC

05/19/23

05/19/23

Landa App LLC - 412 Kendall Lane Mcdonough GA LLC

05/19/23

05/19/23

Landa App LLC - 45 Laurel Way Covington GA LLC

05/19/23

05/19/23

Landa App LLC - 5411 Rocky Pine Drive Lithonia GA LLC

05/19/23

05/19/23

Landa App LLC - 550 Cowan Road Covington GA LLC

05/19/23

05/19/23

Landa App LLC - 5581 Fox Glen Circle Lithonia GA LLC

05/19/23

05/19/23

Landa App LLC - 6404 Walnut Way Union City GA LLC

05/19/23

05/19/23

Landa App LLC - 107 Oakwood Circle Griffin GA LLC

06/08/23

06/08/23

Landa App LLC - 1007 Leeward Way Jonesboro GA LLC

03/28/23

03/28/23

Landa App LLC - 1000 Fox Valley Trail Stone Mountain GA LLC

03/28/23

03/28/23

Landa App LLC - 105 Anne Street Hampton GA LLC

03/28/23

03/28/23

Landa App LLC - 11447 S Grove Drive Hampton GA LLC

03/28/23

03/28/23

Landa App LLC - 114 Starlake Drive Jackson GA LLC

03/28/23

03/28/23

Landa App LLC - 120 Rosewood Drive Mcdonough GA LLC

03/28/23

03/28/23

Landa App LLC - 12 Mintz Street Griffin GA LLC

03/28/23

03/28/23

Landa App LLC - 1443 Pebble Ridge Lane Hampton GA LLC

03/28/23

03/28/23

Landa App LLC - 1485 Bola Court Jonesboro GA LLC

03/28/23

03/28/23

Landa App LLC - 157 Wells Road Jenkinsburg GA LLC

03/28/23

03/28/23

Landa App LLC - 1683 Spoonbill Road Hampton GA LLC

03/28/23

03/28/23

Landa App LLC - 1903 Old Concord Drive SE Covington GA LLC

03/28/23

03/28/23

Landa App LLC - 195 Branchwood Drive Covington GA LLC

03/28/23

03/28/23

Landa App LLC - 204 N Main Court Stockbridge GA LLC

03/28/23

03/28/23

Landa App LLC - 2443 Hodges Farm Road Mansfield GA LLC

03/28/23

03/28/23

Landa App LLC - 440 Freestone Drive Newnan GA LLC

03/28/23

03/28/23

Landa App LLC - 497 Georgia Highway 212 Covington GA LLC

03/28/23

03/28/23

Landa App LLC - 524 Sawmill Road Hampton GA LLC

03/28/23

03/28/23

Landa App LLC - 5329 Shirewick Lane Lithonia GA LLC

03/28/23

03/28/23

Landa App LLC - 55 Myrtle Grove Lane Covington GA LLC

03/28/23

03/28/23

Landa App LLC - 5737 Strathmoor Manor Circle Lithonia GA LLC

03/28/23

03/28/23

Landa App LLC - 6386 Forester Way Lithonia GA LLC

03/28/23

03/28/23

Landa App LLC - 6710 Sunset Hills Boulevard Rex GA LLC

03/28/23

03/28/23

Landa App LLC - 70 Shenandoah Lane Covington GA LLC

03/28/23

03/28/23

Landa App LLC - 800 Mills Drive Covington GA LLC

03/28/23

03/28/23

Landa App LLC - 9020 Sterling Ridge Lane Jonesboro GA LLC

03/28/23

03/28/23

Landa App LLC - 9150 Spillers Drive SW Covington GA LLC

03/28/23

03/28/23

Landa App LLC - 9409 Forest Knoll Drive Jonesboro GA LLC

03/28/23

03/28/23

Landa App LLC - 1445 Maple Valley Court Union City GA LLC

03/28/23

03/28/23

Landa App LLC - 8658 Ashley Way Douglasville GA LLC

03/28/23

03/28/23

Landa App LLC - 8667 Ashley Way Douglasville GA LLC

10/27/23

10/27/23

Landa App LLC - 8671 Ashley Way Douglasville GA LLC

10/27/23

10/27/23

Landa App LLC - 8691 Ashley Way Douglasville GA LLC

10/27/23

10/27/23

Landa App LLC - 8697 Ashley Way Douglasville GA LLC

10/27/23

10/27/23

Landa App LLC - 141 Longstreet Circle Oxford GA LLC

03/28/23

03/28/23

Landa App LLC - 2962 Hunt Street Jacksonville FL LLC

04/28/23

04/28/23

Landa App LLC - 5066 Greenway Drive Jacksonville FL LLC

04/28/23

04/28/23

Landa App LLC - 8152 Arble Drive Jacksonville FL LLC

04/28/23

04/28/23

 

Principals of combination

 

The combined and combining financial statements include the accounts of Landa App LLC and each Series listed in the table above. All inter-company transactions and balances have been eliminated in the combined and combining financial statements.

 

F-214

 

 

Significant Risks and Uncertainties

 

The Company is subject to customary risks and uncertainties with development of new technology including, but not limited to, new technological innovations, protection of proprietary technology, dependence on key personnel, costs of services provided by third parties, the need to obtain additional financing, and limited operating history.

 

Use of Estimates

 

The preparation of the combined financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates inherent in the preparation of these financial statements include, but are not limited to, useful life of assets and depreciation expenses.

 

Restricted cash

 

Each Series held the following amount of restricted cash as of June 30, 2024 and December 31, 2023:

 

 

F-215

 

 

Series  Unaudited
June 30, 2024
   December 31, 2023 
Landa Series 115 Sardis Street, Barnesville, Georgia, 30204  $-   $- 
Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297   746    775 
Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224   -    - 
Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294   -    - 
Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224   -    - 
Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224   -    600 
Landa Series 1703 Summerwoods Lane, Griffin, Georgia, 30224   -    1,400 
Landa Series 1712 Summerwoods Lane, Griffin, Georgia, 30224   1,595    1,450 
Landa Series 1743 Summerwoods Lane, Griffin, Georgia, 30224   1,400    1,225 
Landa Series 1750 Summerwoods Lane, Griffin, Georgia, 30224   1,550    - 
Landa Series 4267 High Park Lane, East Point, Georgia, 30344   1,595    - 
Landa Series 4474 Highwood Park Drive, East Point, Georgia, 30344   -    439 
Landa Series 8569 Creekwood Way, Jonesboro, Georgia, 30238   900    1,600 
Landa Series 9439 Lakeview Road, Union City, Georgia, 30291   -    1,050 
Landa Series 10167 Port Royal Court, Jonesboro, Georgia, 30238   1,725    915 
Landa Series 1246 Elgin Way, Riverdale, Georgia, 30296   1,475    1,150 
Landa Series 1910 Grove Way, Hampton, Georgia, 30228   -    1 
Landa Series 593 Country Lane Drive, Jonesboro, Georgia, 30238   1,200    971 
Landa Series 6436 Stone Terrace, Morrow, Georgia, 30260   1,300    1,000 
Landa Series 6440 Woodstone Terrace, Morrow, Georgia, 30260   -    832 
Landa Series 6848 Sandy Creek Drive, Riverdale, Georgia, 30274   -    1,475 
Landa Series 687 Utoy Court, Jonesboro, Georgia, 30238   1,625    1,157 
Landa Series 729 Winter Lane, Jonesboro, Georgia, 30238   -    - 
Landa Series 7349 Exeter Court, Riverdale, Georgia, 30296   1,850    1,000 
Landa Series 8645 Embrey Drive, Jonesboro, Georgia, 30236   800    1,050 

 

F-216

 

 

Landa Series 8780 Churchill Place, Jonesboro, Georgia, 30238   -    1,323 
Landa Series 8796 Parliament Place, Jonesboro, Georgia, 30238   1,050    975 
Landa Series 8641 Ashley Way, Douglasville, Georgia, 30134   1,050    900 
Landa Series 8651 Ashley Way, Douglasville, Georgia, 30134   1,100    800 
Landa Series 8652 Ashley Way, Douglasville, Georgia, 30134   700    2,200 
Landa Series 8653 Ashley Way, Douglasville, Georgia, 30134   1,350    700 
Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134   -    1,350 
Landa Series 8655 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8659 Ashley Way, Douglasville, Georgia, 30134   1,250    2,125 
Landa Series 8662 Ashley Way, Douglasville, Georgia, 30134   1,100    1,250 
Landa Series 8668 Ashley Way, Douglasville, Georgia, 30134   -    1,000 
Landa Series 8670 Ashley Way, Douglasville, Georgia, 30134   -    975 
Landa Series 8674 Ashley Way, Douglasville, Georgia, 30134   1,100    - 
Landa Series 8675 Ashley Way, Douglasville, Georgia, 30134   1,150    1,100 
Landa Series 8677 Ashley Way, Douglasville, Georgia, 30134   -    900 
Landa Series 8678 Ashley Way, Douglasville, Georgia, 30134   1,400    900 
Landa Series 8679 Ashley Way, Douglasville, Georgia, 30134   1,075    - 
Landa Series 8683 Ashley Way, Douglasville, Georgia, 30134   1,250    2,000 
Landa Series 843 Tramore Drive, Stockbridge, Georgia, 30281   1,600    - 
Landa Series 168 Brookview Drive, Riverdale, Georgia, 30274   -    - 
Landa Series 1701 Summerwoods Lane, Griffin, Georgia, 30224   -    925 
Landa Series 268 Brookview Drive, Riverdale, Georgia, 30274   -    - 
Landa Series 773 Villa Way, Jonesboro, Georgia, 30238   1,675    1,026 
Landa Series 1741 Park Lane, Griffin, Georgia, 30224   -    - 
Landa Series 10121 Morris Drive SW, Covington, Georgia, 30014   975    1,600 
Landa Series 10183 Starr Street SW, Covington, Georgia, 30014   1,725    850 
Landa Series 103 Starlake Drive, Jackson, Georgia, 30233   900    990 
Landa Series 10433 Candlelight Road, Jonesboro, Georgia, 30238   700    - 
Landa Series 110 Shenandoah Drive, Covington, Georgia, 30016   2,499    850 
Landa Series 111 Fir Drive, McDonough, Georgia, 30253   -    1,250 
Landa Series 112 Ridge Street, Locust Grove, Georgia, 30248   1,550    1,650 
Landa Series 11322 Michelle Way, Hampton, Georgia, 30228   1,175    900 
Landa Series 1147 Village Way, Stone Mountain, Georgia, 30088   1,525    1,525 
Landa Series 1160 Gable Terrace, Jonesboro, Georgia, 30236   1,750    2,200 
Landa Series 1201 Kilrush Drive, Mableton, Georgia, 30126   800    2,100 
Landa Series 124 Libby Lane, Jonesboro, Georgia, 30238   1,000    - 
Landa Series 1320 Winona Avenue, Griffin, Georgia, 30223   -    - 
Landa Series 137 Southern Shores Road, Jackson, Georgia, 30233   400    500 
Landa Series 138 Sandalwood Circle, Lawrenceville, Georgia, 30046   -    1,750 
Landa Series 140 High Ridge Road, Covington, Georgia, 30014   1,379    1,450 
Landa Series 146 Crystal Brook, Griffin, Georgia, 30223   950    975 
Landa Series 153 Cliffside Court, Riverdale, Georgia, 30274   1,400    - 
Landa Series 1666 West Poplar Street, Griffin, Georgia, 30224   1,746    950 
Landa Series 1689 Viceroy Way, Riverdale, Georgia, 30296   1,450    1,200 
Landa Series 181 Watercress Court, Stockbridge, Georgia, 30281   500    1,600 
Landa Series 188 Timberline Road, Jackson, Georgia, 30233   -    - 
Landa Series 189 Shenandoah Drive, Riverdale, Georgia, 30274   1,000    1,675 
Landa Series 195 Hunters Trace, Covington, Georgia, 30014   -    - 
Landa Series 196 Montego Circle, Riverdale, Georgia, 30274   -    900 
Landa Series 212 Fleeta Drive, Covington, Georgia, 30016   1,865    1,175 
Landa Series 217 Glenloch Court, Stockbridge, Georgia, 30281   -    1,400 
Landa Series 2264 Chestnut Hill Circle, Decatur, Georgia, 30032   -    - 
Landa Series 25 Pleasant Valley Road, McDonough, Georgia, 30253   1,475    775 
Landa Series 253 Marco Drive, Social Circle, Georgia, 30025   -    600 
Landa Series 258 Rocky Point Road, Covington, Georgia, 30014   -    - 
Landa Series 270 Mountain Lane, Covington, Georgia, 30016   1,600    - 
Landa Series 270 Pleasant Hills Drive, Covington, Georgia, 30016   1,200    1,623 
Landa Series 2813 Vicksburg Court, Decatur, Georgia, 30034   1,150    1,275 
Landa Series 2933 Coffer Drive, Ellenwood, Georgia, 30294   -    - 
Landa Series 30 High Ridge Road, Covington, Georgia, 30014   1,460    935 
Landa Series 30 Roosevelt Road, Covington, Georgia, 30016   2,000    - 
Landa Series 3011 Raintree Drive SE, Conyers, Georgia, 30094   1,680    - 
Landa Series 3043 Highway 81 S, Covington, Georgia, 30016   -    1,180 
Landa Series 313 Blue Heron Drive, Jonesboro, Georgia, 30238   935    1,725 
Landa Series 3202 Chippewa Drive, Rex, Georgia, 30273   -    - 
Landa Series 35 Clay Court, Covington, Georgia, 30016   2,300    1,699 
Landa Series 350 Cadiz Lane S, College Park, Georgia, 30349   1,200    - 
Landa Series 351 Wesley Park Drive, Jonesboro, Georgia, 30238   1,200    - 
Landa Series 43 Darwin Drive, Jonesboro, Georgia, 30238   -    - 
Landa Series 45 Blue Jay Drive, Covington, Georgia, 30016   1,750    1,425 
Landa Series 4702 Saint James Way, Decatur, Georgia, 30035   850    1,550 
Landa Series 4732 Pinedale Drive, Forest Park, Georgia, 30297   1,075    - 
Landa Series 5040 Huntshire Lane, Lilburn, Georgia, 30047   -    2,499 
Landa Series 513 Jarrett Court, McDonough, Georgia, 30253   -    - 
Landa Series 5143 Pinecrest Drive SW, Covington, Georgia, 30014   1,625    1,225 
Landa Series 540 Cowan Road, Covington, Georgia, 30016   -    995 
Landa Series 565 Mountainview Drive, Covington, Georgia, 30016   1,800    1,675 
Landa Series 5801 Strathmoor Manor Circle, Lithonia, Georgia, 3005   1,600    1,575 

 

F-217

 

 

Landa Series 6107 Shadow Glen Court, Covington, Georgia, 30014   -    1,400 
Landa Series 6113 Pine Glen Circle SW, Covington, Georgia, 30014   -    - 
Landa Series 615 Barshay Drive, Covington, Georgia, 30016   -    - 
Landa Series 6168 Wheat Street NE, Covington, Georgia, 30014   1,699    1,300 
Landa Series 6178 Green Acres Drive SW, Covington, Georgia, 30014   965    1,400 
Landa Series 643 Sycamore Drive, Jonesboro, Georgia, 30238   925    1,125 
Landa Series 65 Freedom Court, Covington, Georgia, 30016   1,320    500 
Landa Series 6635 Kimberly Mill Road, College Park, Georgia, 30349   -    - 
Landa Series 6653 Bedford Road, Rex, Georgia, 30273   -    1,475 
Landa Series 6762 Bent Creek Drive, Rex, Georgia, 30273   600    1,595 
Landa Series 709 Georgetown Court, Jonesboro, Georgia, 30236   1,595    1,700 
Landa Series 7107 Geiger Street NW, Covington, Georgia, 30014   1,840    - 
Landa Series 750 Georgetown Court, Jonesboro, Georgia, 30236   1,400    1,190 
Landa Series 752 Chestnut Drive, Jackson, Georgia, 30233   1,425    675 
Landa Series 7781 Mountain Creek Way, Douglasville, Georgia, 30134   -    1,725 
Landa Series 7950 Woodlake Drive, Riverdale, Georgia, 30274   1,000    1,200 
Landa Series 80 High Ridge Road, Covington, Georgia, 30014   -    - 
Landa Series 808 Hillandale Lane, Lithonia, Georgia, 30058   -    - 
Landa Series 8110 Devonshire Drive, Jonesboro, Georgia, 30238   950    - 
Landa Series 8121 Spillers Drive SW, Covington, Georgia, 30014   -    - 
Landa Series 8233 Creekline Court, Riverdale, Georgia, 30274   -    1,750 
Landa Series 85 Kirkland Court, Covington, Georgia, 30016   -    - 
Landa Series 85 Thorn Thicket Way, Rockmart, Georgia, 30153   1,675    1,050 
Landa Series 8855 Rugby Court, Jonesboro, Georgia, 30238   1,650    1,075 
Landa Series 9434 Cedar Creek Place, Douglasville, Georgia, 30135   1,105    1,150 
Landa Series 9597 Pintail Trail, Jonesboro, Georgia, 30238   1,475    1,775 
Landa Series 20 Chimney Smoke Drive, Stockbridge, Georgia, 30281   -    - 
Landa Series 2425 Cornell Circle, McDonough, Georgia, 30253   800    1,150 
Landa Series 3667 Patti Parkway, Decatur, Georgia, 30034   1,550    2,200 
Landa Series 412 Kendall Lane, McDonough, Georgia, 30253   1,800    1,550 
Landa Series 45 Laurel Way, Covington, Georgia, 30016   -    - 
Landa Series 5411 Rocky Pine Drive, Lithonia, Georgia, 30038   1,695    1,775 
Landa Series 550 Cowan Road, Covington, Georgia, 30016   1,200    - 
Landa Series 5581 Fox Glen Circle, Lithonia, Georgia, 30038   850    2,275 
Landa Series 6404 Walnut Way, Union City, Georgia, 30291   1,650    - 
Landa Series 107 Oakwood Circle, Griffin, Georgia, 30223   2,500    825 
Landa Series 1007 Leeward Way, Jonesboro, Georgia, 30238   1,500    950 
Landa Series 1000 Fox Valley Trail, Stone Mountain, Georgia, 30088   1,190    1,850 
Landa Series 105 Anne Street, Hampton, Georgia, 30228   -    - 
Landa Series 11447 S Grove Drive, Hampton, Georgia, 30228   -    - 
Landa Series 114 Starlake Drive, Jackson, Georgia, 30233   1,650    - 
Landa Series 120 Rosewood Drive, McDonough, Georgia, 30253   1,400    - 
Landa Series 12 Mintz Street, Griffin, Georgia, 30223   1,650    - 
Landa Series 1443 Pebble Ridge Lane, Hampton, Georgia, 30228   1,650    1,595 
Landa Series 1485 Bola Court, Jonesboro, Georgia, 30238   1,173    - 
Landa Series 157 Wells Road, Jenkinsburg, Georgia, 30234   971    700 
Landa Series 1683 Spoonbill Road, Hampton, Georgia, 30238   1,688    1,525 
Landa Series 1903 Old Concord Drive Southeast, Covington, Georgia, 30016   -    1,500 
Landa Series 195 Branchwood Drive, Covington, Georgia, 30016   -    - 
Landa Series 204 North Main Court, Stockbridge, Georgia, 30281   1,450    875 
Landa Series 2443 Hodges Farm Road, Mansfield, Georgia, 30055   -    2,300 
Landa Series 440 Freestone Drive, Newnan, Georgia, 30265   1,705    1,175 
Landa Series 497 Georgia Highway 212, Covington, Georgia, 30016   775    475 
Landa Series 524 Sawmill Road, Hampton, Georgia, 30228   1,888    - 
Landa Series 5329 Shirewick Lane, Lithonia, Georgia, 30058   1,250    400 
Landa Series 55 Myrtle Grove Lane, Covington, Georgia, 30014   1,150    13 
Landa Series 5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058   -    - 
Landa Series 6386 Forester Way, Lithonia, Georgia, 30038   -    1,800 
Landa Series 6710 Sunset Hills Boulevard, Rex, Georgia, 30273   1,623    1,200 
Landa Series 70 Shenandoah Lane, Covington, Georgia, 30016   1,650    1,000 
Landa Series 800 Mills Drive, Covington, Georgia, 30016   -    - 
Landa Series 9020 Sterling Ridge Lane, Jonesboro, Georgia, 30238   1,410    - 
Landa Series 9150 Spillers Drive SW, Covington, Georgia, 30014   1,150    500 
Landa Series 9409 Forest Knoll Drive, Jonesboro, Georgia, 30238   1,000    1,600 
Landa Series 1445 Maple Valley Court, Union City, Georgia, 30291   1,700    - 
Landa Series 8658 Ashley Way, Douglasville, Georgia, 30134   -    - 
Landa Series 8667 Ashley Way, Douglasville, Georgia, 30134   1,000    - 
Landa Series 8671 Ashley Way, Douglasville, Georgia, 30134   1,300    1,150 
Landa Series 8691 Ashley Way, Douglasville, Georgia, 30134   800    - 
Landa Series 8697 Ashley Way, Douglasville, Georgia, 30134   1,323    - 
Landa Series 141 Longstreet Circle, Oxford, Georgia, 30054   1,595    1,525 
Landa Series 2962 Hunt Street, Jacksonville, Florida, 32254   -    - 
Landa Series 5066 Greenway Drive, Jacksonville, Florida, 32244   -    - 
Landa Series 8152 Arble Drive, Jacksonville, Florida, 32211   1,700    - 
Total Restricted Cash  $153,810   $140,778 

 

Restricted cash is made up of security deposits, held in escrow accounts of the states that the Series are located in; only Florida and Georgia require tenant security deposit funds to be maintained in a separate escrow account.

 

As a matter of performing its duties, the Manager, at times, will collect and hold cash on behalf of the Series.

 

Concentration of Credit Risk Involving Cash

 

The Company maintains cash and restricted cash balances at multiple financial institutions. As of June 30, 2024 and December 31, 2023, all cash balances were within the federally insured limit of $250,000 per depositor under the Federal Deposit Insurance Corporation (FDIC).

 

F-218

 

 

Revenue

 

The Company adopted FASB ASC 606, Revenue form Contracts with Customers, and its related amendments, effective at inception using the modified retrospective transition approach applied to all contracts. There are no cumulative impacts there were made. The Company determines revenue recognition through the following steps:

 

   ● Identification of a contract with a customer;

 

   ● Identification of the performance obligations in the contract;

 

  ●  Determination of the transaction price;

 

  ●  Allocation of the transaction price to the performance obligations in the contract; and

 

  ●  Recognition of revenue when or as the performance obligations are satisfied

 

Revenue is recognized when control of the promised goods or services is transferred to customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. As a practical expedient, the Company does not adjust the transaction price for the effects of a significant financing component if, at contract inception, the period between customer payment and the transfer of goods or services is expected to be one year or less.

 

The Company recognizes rental revenue on a monthly basis when earned. Revenue from leasing arrangements is outside the scope of FASB ASC 606 and is accounted for under the provisions of FASB ASC 842.

 

Accounts Receivables

 

Accounts receivable are uncollateralized obligations due under normal rental terms generally requiring payment within 1 to 30 days from the start of the month. Accounts receivable are presented net of an allowance for credit losses, which is an estimate of amounts that may not be collectible. Management estimates the allowance for credit losses using a loss rate approach based on historical loss information, adjusted for management's expectations about current and future economic conditions, as the basis to determine expected credit losses. Management exercises significant judgment in determining expected credit losses. Key inputs include macroeconomic factors, industry trends, the creditworthiness of counterparties, historical experience, the financial conditions of the customers, and the amount and age of past due accounts. Management believes that the composition of receivables at year end is consistent with historical conditions as credit terms and practices and the client base has not changed significantly. The Company evaluates accounts receivable on a case to case basis to determine expected credit losses. The Company does not record rental revenue when recovery is uncertain.

 

The Company determined it was not necessary to record an allowance for credit losses as of June 30, 2024 and 2023.

 

Real Estate Property Acquisitions

 

Upon acquisition from a third-party, the Company evaluates the acquired single-family properties for purposes of determining whether a transaction should be accounted for as an asset acquisition or business combination. Upon adoption of FASB ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, the purchases of properties are treated as asset acquisitions and are recorded at their purchase price, which is allocated between land and building 

 

Fair value is determined in accordance with ASC 820, Fair Value Measurements and Disclosures, and is primarily based on unobservable data inputs. In making estimates of fair values for purposes of allocating the purchase price of individually acquired properties subject to an existing lease, the Company utilizes its own market knowledge obtained from historical transactions, its internal construction program and published market data. In this regard, the Company also utilizes information obtained from county tax assessment records to assist in the determination of the fair value of the land and building.

 

Acquired leases are generally short-term in nature (less than one year).

 

Property acquisitions from Landa Holdings, Inc are considered transactions between entities under common control. Under FASB ASC 805-50-30-5, when accounting for a transfer of assets or exchange of shares between entities under common control, the entity that receives the net assets or the equity interests, in this case, the Series, shall initially measure the recognized assets and liabilities transferred at their carrying amounts in the accounts of the transferring entity at the date of transfer.

 

Property and equipment

 

Property and equipment are stated at cost less accumulated depreciation. Depreciation is computed on a straight-line basis over the estimated useful lives of buildings, improvements, and other assets. Buildings are depreciated over twenty-seven and half years and improvements and other assets are depreciated over their estimated economic useful lives, generally three to twenty-seven and one half (27.5) years. Once a property is ready for its intended use, expenditures for ordinary maintenance and repairs are expensed to operations as incurred. The Company capitalizes expenditures above a pre-determined threshold that improve or extend the life of a property.

 

F-219

 

 

Real Estate and Impairment

 

The Company continuously evaluates, by property, whether there are any events or changes in circumstances indicating that the carrying amount of the Series' single-family residential properties may not be recoverable. To the extent an event or change in circumstance is identified, a residential property is considered to be impaired only if its carrying value cannot be recovered through estimated future undiscounted cash flows from the use and eventual disposition of the property. To the extent an impairment has occurred, the carrying amount of our investment in a property is adjusted to its estimated fair value. The process whereby we assess our single-family residential properties for impairment requires significant judgment and assessment of factors that are, at times, subject to significant uncertainty. We evaluate multiple information sources and perform a number of internal analyses, each of which are important components of our process with no one information source or analysis being necessarily determinative. No impairments on any property were recorded as of June 30, 2024 and December 31, 2023.

 

Escrow

 

Escrow represents escrow accounts held by the mortgagee on behalf of the company for the future payment of real estate taxes and property insurance premiums associated with the mortgaged property. These escrow account balances are periodically reviewed and adjusted as necessary. The Company recognizes the applicable expense when the escrow funds are disbursed by the mortgagee.

 

Income Taxes

 

The Company intends to be taxed as a “disregarded entity” for federal income tax purposes and will not make any election or take any action that could cause it to be separately treated as an association taxable as a corporation under Subchapter C of the Internal Revenue Code of 1986. The elements of income and expense are included on the tax returns of the entity's members.

 

Each individual Series has elected to be treated as a corporation for tax purposes. Each separate Series intends to be accounted for as described in ASC Topic 740, “Income Taxes,” which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

 

The Series recognizes the tax benefit from an uncertain tax position only if it is more likely than not the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such positions are then measured based on the largest benefit that has a greater than 50% likelihood of being realized upon settlement. There were no uncertain tax positions as of June 30, 2024 and December 31, 2023.

 

The Series' determinations regarding ASC 740 may be subject to review and adjustment at a later date based upon factors including, but not limited to, an on-going analysis of tax laws, regulations and interpretations thereof.

 

The Series is subject to incomes taxes for US Federal purposes and in the state of Georgia. The Series' tax years are open for examinations for all periods since inception.

 

Organization and Offering Costs

 

The Manager will pay all costs incurred in connection with each Series' organization, including, the Series' registration fee and franchise tax in the states of Delaware and Georgia. In addition, the Manager will pay all costs incurred in connection with each Offering.

 

Comprehensive Income (Loss)

 

The Company follows FASB ASC 220 in reporting comprehensive income (loss). Comprehensive income (loss) is a more inclusive financial reporting methodology that includes disclosure of certain financial information that historically has not been recognized in the calculation of net income. Since the Company has no items of other comprehensive income (loss), comprehensive income (loss) is equal to net income (loss).

 

F-220

 

 

3. RECENT ACCOUNTING STANDARDS

 

In February 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-02, “Leases” (Topic 842). This ASU requires a lessee to recognize a right-of-use asset and a lease liability under most operating leases in its balance sheet. The ASU was effective for annual and interim periods beginning after December 15, 2019, including interim periods within those fiscal years. In April 2020, the FASB voted to defer the effective date of ASC 842 for private companies and certain no-for-profit entities for one year. For private companies and private NFPs, the leasing standard will be effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. For public NFPs the leasing standard will be effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. We are continuing to evaluate the impact of this new standard on our financial reporting and disclosures.

 

In June 2016, the FASB issued Accounting Standards Update (ASU) No. 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments, as modified by FASB ASU No. 2019-10 and other subsequently issued related ASUs. The amendments in this Update affect loans, debt securities, trade receivables, and any other financial assets that have the contractual right to receive cash. The ASU requires an entity to recognize expected credit losses rather than incurred losses for financial assets. The amendments in this Update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company adopted this new guidance effective January 1, 2023 utilizing the modified retrospective transition method. The adoption of this standard did not have a material impact on the Company's combined and combining financial statements, but did change how the allowance for credit losses is determined. 

 

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which improves the transparency of income tax disclosures by requiring consistent categories and greater disaggregation of information in the effective tax rate reconciliation and income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. This guidance will be effective for the annual periods beginning the year ended December 31, 2025. Early adoption is permitted. Upon adoption, the guidance can be applied prospectively or retrospectively. The Company is currently evaluating the impact of this accounting standard on its combined and combining financial statements.

 

Management does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying financial statements. As new accounting pronouncements are issued, we will adopt those that are applicable under the circumstances.

 

4. FAIR VALUE MEASUREMENTS

 

Fair value is an exit price, representing the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants based on the highest and best use of the asset or liability. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. The Company uses valuation techniques to measure fair value that maximize the use of observable inputs and minimize the use of unobservable inputs. These inputs are prioritized as follows:

 

Level 1 - Observable inputs, such as quoted prices for identical assets or liabilities in active markets;

 

Level 2 - Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly, such as quoted prices for similar assets or liabilities, or market-corroborated inputs; and

 

Level 3 - Unobservable inputs for which there is little or no market data which require the reporting entity to develop its own assumptions about how market participants would price the assets or liabilities.

 

The valuation techniques that may be used to measure fair value are as follows:

 

Market approach - Uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.

 

Income approach - Uses valuation techniques to convert future amounts to a single present amount based on current market expectations about those future amounts, including present value techniques, option-pricing models, and excess earnings method.

 

Cost approach - Based on the amount that currently would be required to replace the service capacity of an asset (replacement cost).

 

As of June 30, 2024, each of the Series' significant financial instruments consist of cash and related party payables. We believe the carrying amount of each of the Series' financial instruments approximates their fair values due to their short-term nature.The Company believes the carrying amount of acquisition notes payable, related party and bridge note payable approximate fair value based on rates and other terms currently available to the Company for similar debt instruments.

 

There were no assets or liabilities measured at fair value on a recurring or non-recurring basis as of June 30, 2024 and December 31, 2023.

 

F-221

 

 

5. INVESTMENTS IN SINGLE-FAMILY RESIDENTIAL PROPERTIES

 

The following table sets forth the net carrying amounts associated with each Series' property by component as of June 30, 2024.

 

Series

Land

Building

Total Property

Less: Accumulated depreciation

Property and equipment net

Landa App LLC - 115 Sardis Street Barnesville GA LLC

$              -   

$              -   

$              -   

$                 -   

$              -   

Landa App LLC - 1394 Oakview Circle Forest Park GA LLC

         17,325

         61,119

         78,444

              8,847

         69,597

Landa App LLC - 209 Timber Wolf Trail Griffin GA LLC

               -   

               -   

               -   

                   -   

               -   

Landa App LLC - 2505 Oak Circle Ellenwood GA LLC

               -   

               -   

               -   

                   -   

               -   

Landa App LLC - 271 Timber Wolf Trail Griffin GA LLC

               -   

               -   

               -   

                   -   

               -   

Landa App LLC - 29 Holly Grove Road Griffin GA LLC

               -   

               -   

               -   

                   -   

               -   

Landa App LLC - 1703 Summerwoods Lane Griffin GA LLC

         11,160

       100,444

       111,604

              9,014

       102,590

Landa App LLC - 1712 Summerwoods Lane Griffin GA LLC

         11,160

       100,444

       111,604

              9,014

       102,590

Landa App LLC - 1743 Summerwoods Lane Griffin GA LLC

         11,160

       100,444

       111,604

              9,014

       102,590

Landa App LLC - 1750 Summerwoods Lane Griffin GA LLC

         11,160

       100,444

       111,604

              9,014

       102,590

Landa App LLC - 4267 High Park Lane East Point GA LLC

         14,908

       152,637

       167,545

            12,972

       154,573

Landa App LLC - 4474 Highwood Park Drive East Point GA LLC

         13,413

       120,717

       134,130

            10,833

       123,297

Landa App LLC - 8569 Creekwood Way Jonesboro GA LLC

          8,182

         73,638

         81,820

              6,608

         75,212

Landa App LLC - 9439 Lakeview Road Union City GA LLC

         17,779

       160,013

       177,792

            14,359

       163,433

Landa App LLC - 10167 Port Royal Court Jonesboro GA LLC

         10,856

         97,708

       108,564

              8,767

         99,797

Landa App LLC - 1246 Elgin Way Riverdale GA LLC

         13,107

       117,967

       131,074

            10,586

       120,488

Landa App LLC - 1910 Grove Way Hampton GA LLC

         10,264

         92,374

       102,638

              8,290

         94,348

Landa App LLC - 593 Country Lane Drive Jonesboro GA LLC

          9,408

         84,671

         94,079

              7,598

         86,481

Landa App LLC - 6436 Stone Terrace Morrow GA LLC

          5,937

         53,434

         59,371

              4,790

         54,581

Landa App LLC - 6440 Woodstone Terrace Morrow GA LLC

          6,356

         57,201

         63,557

              5,127

         58,430

Landa App LLC - 6848 Sandy Creek Drive Riverdale GA LLC

          8,478

         76,302

         84,780

              6,840

         77,940

Landa App LLC - 687 Utoy Court Jonesboro GA LLC

         11,330

       101,967

       113,297

              9,140

       104,157

Landa App LLC - 729 Winter Lane Jonesboro GA LLC

         11,163

       100,464

       111,627

              9,006

       102,621

Landa App LLC - 7349 Exeter Court Riverdale GA LLC

         10,860

         97,741

       108,601

              8,761

         99,840

Landa App LLC - 8645 Embrey Drive Jonesboro GA LLC

         11,670

       105,035

       116,705

              9,415

       107,290

Landa App LLC - 8780 Churchill Place Jonesboro GA LLC

         13,011

       117,103

       130,114

            10,496

       119,618

Landa App LLC - 8796 Parliament Place Jonesboro GA LLC

         10,782

         97,035

       107,817

              8,698

         99,119

Landa App LLC - 8641 Ashley Way Douglasville GA LLC

         13,977

       125,797

       139,774

            11,276

       128,498

Landa App LLC - 8651 Ashley Way Douglasville GA LLC

         11,687

       105,185

       116,872

              9,428

       107,444

Landa App LLC - 8652 Ashley Way Douglasville GA LLC

         12,996

       116,964

       129,960

            10,485

       119,475

Landa App LLC - 8653 Ashley Way Douglasville GA LLC

         11,578

       104,204

       115,782

              9,341

       106,441

Landa App LLC - 8654 Ashley Way Douglasville GA LLC

         12,996

       116,963

       129,959

            10,485

       119,474

Landa App LLC - 8655 Ashley Way Douglasville GA LLC

         12,123

       109,111

       121,234

              9,770

       111,464

Landa App LLC - 8659 Ashley Way Douglasville GA LLC

         13,868

       124,815

       138,683

            11,176

       127,507

Landa App LLC - 8662 Ashley Way Douglasville GA LLC

         13,432

       120,889

       134,321

            10,825

       123,496

Landa App LLC - 8668 Ashley Way Douglasville GA LLC

         14,414

       129,723

       144,137

            11,616

       132,521

Landa App LLC - 8670 Ashley Way Douglasville GA LLC

         15,177

       136,594

       151,771

            12,231

       139,540

Landa App LLC - 8674 Ashley Way Douglasville GA LLC

         12,887

       115,982

       128,869

            10,386

       118,483

Landa App LLC - 8675 Ashley Way Douglasville GA LLC

         12,669

       114,018

       126,687

            10,209

       116,478

Landa App LLC - 8677 Ashley Way Douglasville GA LLC

         11,905

       107,148

       119,053

              9,594

       109,459

Landa App LLC - 8678 Ashley Way Douglasville GA LLC

         16,049

       144,447

       160,496

            12,934

       147,562

Landa App LLC - 8679 Ashley Way Douglasville GA LLC

         12,887

       115,982

       128,869

            10,386

       118,483

Landa App LLC - 8683 Ashley Way Douglasville GA LLC

         11,796

       117,166

       128,962

              9,784

       119,178

Landa App LLC - 843 Tramore Drive Stockbridge GA LLC

         13,265

       138,390

       151,655

              6,360

       145,295

Landa App LLC - 168 Brookview Drive Riverdale GA LLC

         18,735

         99,935

       118,670

              4,594

       114,076

Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC

         15,900

       153,366

       169,266

              6,986

       162,280

Landa App LLC - 268 Brookview Drive Riverdale GA LLC

         22,526

       139,837

       162,363

              6,427

       155,936

Landa App LLC - 773 Villa Way Jonesboro GA LLC

         12,784

       113,434

       126,218

              4,722

       121,496

Landa App LLC - 1741 Park Lane Griffin GA LLC

         18,000

       173,526

       191,526

              7,905

       183,621

Landa App LLC - 10121 Morris Drive SW Covington GA LLC

         19,800

       227,842

       247,642

              9,827

       237,815

Landa App LLC - 10183 Starr Street SW Covington GA LLC

         18,900

       219,526

       238,426

              9,468

       228,958

Landa App LLC - 103 Starlake Drive Jackson GA LLC

         18,700

       219,427

       238,127

              9,463

       228,664

Landa App LLC - 10433 Candlelight Road Jonesboro GA LLC

         22,330

       251,072

       273,402

            10,828

       262,574

Landa App LLC - 110 Shenandoah Drive Covington GA LLC

         22,800

       255,324

       278,124

            11,012

       267,112

Landa App LLC - 111 Fir Drive Mcdonough GA LLC

         16,300

       177,576

       193,876

              7,660

       186,216

Landa App LLC - 112 Ridge Street Locust Grove GA LLC

         22,700

       254,412

       277,112

            10,972

       266,140

Landa App LLC - 11322 Michelle Way Hampton GA LLC

         17,300

       204,842

       222,142

              8,835

       213,307

Landa App LLC - 1147 Village Way Stone Mountain GA LLC

         21,900

       227,911

       249,811

              9,831

       239,980

Landa App LLC - 1160 Gable Terrace Jonesboro GA LLC

         21,900

       247,228

       269,128

            10,663

       258,465

Landa App LLC - 1201 Kilrush Drive Mableton GA LLC

         43,500

       445,412

       488,912

            19,211

       469,701

Landa App LLC - 124 Libby Lane Jonesboro GA LLC

         16,330

       189,317

       205,647

              8,165

       197,482

Landa App LLC - 1320 Winona Avenue Griffin GA LLC

         14,520

       179,362

       193,882

              7,736

       186,146

Landa App LLC - 137 Southern Shores Road Jackson GA LLC

         16,320

       195,889

       212,209

              8,448

       203,761

Landa App LLC - 138 Sandalwood Circle Lawrenceville GA LLC

         21,030

       212,527

       233,557

              9,165

       224,392

Landa App LLC - 140 High Ridge Road Covington GA LLC

         20,500

       234,213

       254,713

            10,102

       244,611

Landa App LLC - 146 Crystal Brook Griffin GA LLC

         13,730

       172,108

       185,838

              7,422

       178,416

Landa App LLC - 153 Cliffside Court Riverdale GA LLC

         11,300

       149,895

       161,195

              6,466

       154,729

Landa App LLC - 1666 W Poplar Street Griffin GA LLC

         15,500

       188,404

       203,904

              8,126

       195,778

Landa App LLC - 1689 Viceroy Way Riverdale GA LLC

         20,020

       229,862

       249,882

              9,913

       239,969

Landa App LLC - 181 Watercress Court Stockbridge GA LLC

         19,500

       240,940

       260,440

            10,392

       250,048

Landa App LLC - 188 Timberline Road Jackson GA LLC

          9,100

       145,559

       154,659

              6,277

       148,382

Landa App LLC - 189 Shenandoah Drive Riverdale GA LLC

         17,800

       209,431

       227,231

              9,033

       218,198

Landa App LLC - 195 Hunters Trace Covington GA LLC

         21,400

       218,045

       239,445

              9,403

       230,042

Landa App LLC - 196 Montego Circle Riverdale GA LLC

         18,800

       218,610

       237,410

              9,428

       227,982

Landa App LLC - 212 Fleeta Drive Covington GA LLC

         15,700

       200,430

       216,130

              8,298

       207,832

Landa App LLC - 217 Glenloch Court Stockbridge GA LLC

         22,600

       253,495

       276,095

            10,933

       265,162

Landa App LLC - 2264 Chestnut Hill Circle Decatur GA LLC

         29,100

       313,161

       342,261

            13,506

       328,755

Landa App LLC - 25 Pleasant Valley Road Mcdonough GA LLC

         20,300

       232,383

       252,683

            10,022

       242,661

Landa App LLC - 253 Marco Drive Social Circle GA LLC

         15,620

       189,462

       205,082

              8,172

       196,910

Landa App LLC - 258 Rocky Point Road Covington GA LLC

         23,200

       258,996

       282,196

            11,170

       271,026

Landa App LLC - 270 Mountain Lane Covington GA LLC

         24,000

       250,548

       274,548

            10,806

       263,742

Landa App LLC - 270 Pleasant Hills Drive Covington GA LLC

         23,600

       229,412

       253,012

              9,893

       243,119

Landa App LLC - 2813 Vicksburg Court Decatur GA LLC

         25,300

       278,281

       303,581

            12,002

       291,579

Landa App LLC - 2933 Coffer Drive Ellenwood GA LLC

         20,120

       230,780

       250,900

              9,953

       240,947

Landa App LLC - 30 High Ridge Road Covington GA LLC

         24,820

       273,935

       298,755

            11,814

       286,941

Landa App LLC - 30 Roosevelt Road Covington GA LLC

         20,400

       249,195

       269,595

            10,748

       258,847

Landa App LLC - 3011 Raintree Drive SE Conyers GA LLC

         22,100

       258,282

       280,382

            11,140

       269,242

Landa App LLC - 3043 Highway 81 S Covington GA LLC

         14,100

       175,505

       189,605

              7,569

       182,036

Landa App LLC - 313 Blue Heron Drive Jonesboro GA LLC

         19,100

       272,844

       291,944

            11,767

       280,177

Landa App LLC - 3202 Chippewa Drive Rex GA LLC

         21,700

       245,229

       266,929

            10,577

       256,352

Landa App LLC - 35 Clay Court Covington GA LLC

         24,720

       253,719

       278,439

            10,942

       267,497

Landa App LLC - 350 Cadiz Lane S College Park GA LLC

         19,700

       226,955

       246,655

              9,788

       236,867

Landa App LLC - 351 Wesley Park Drive Jonesboro GA LLC

         18,200

       213,103

       231,303

              9,191

       222,112

Landa App LLC - 43 Darwin Drive Jonesboro GA LLC

         17,400

       205,760

       223,160

              8,875

       214,285

Landa App LLC - 45 Blue Jay Drive Covington GA LLC

         26,700

       291,122

       317,822

            12,556

       305,266

Landa App LLC - 4702 Saint James Way Decatur GA LLC

         18,800

       234,673

       253,473

            10,121

       243,352

Landa App LLC - 4732 Pinedale Drive Forest Park GA LLC

         15,800

       165,952

       181,752

              7,157

       174,595

Landa App LLC - 5040 Huntshire Lane Lilburn GA LLC

         37,900

       376,856

       414,756

            16,255

       398,501

Landa App LLC - 513 Jarrett Court Mcdonough GA LLC

         20,800

       228,003

       248,803

              9,833

       238,970

Landa App LLC - 5143 Pinecrest Drive SW Covington GA LLC

         15,100

       171,248

       186,348

              7,386

       178,962

Landa App LLC - 540 Cowan Road Covington GA LLC

         21,760

       245,838

       267,598

            10,603

       256,995

Landa App LLC - 565 Mountainview Drive Covington GA LLC

         23,150

       234,660

       257,810

            10,120

       247,690

Landa App LLC - 5801 Strathmoor Manor Circle Lithonia GA LLC

         18,400

       183,032

       201,432

              7,893

       193,539

Landa App LLC - 6107 Shadow Glen Court Covington GA LLC

         13,800

       165,369

       179,169

              7,132

       172,037

Landa App LLC - 6113 Pine Glen Circle SW Covington GA LLC

         36,200

       394,226

       430,426

            17,003

       413,423

Landa App LLC - 615 Barshay Drive Covington GA LLC

         21,000

       239,533

       260,533

            10,331

       250,202

Landa App LLC - 6168 Wheat Street NE Covington GA LLC

         11,420

       167,612

       179,032

              7,229

       171,803

Landa App LLC - 6178 Green Acres Drive SW Covington GA LLC

         14,740

       164,863

       179,603

              7,111

       172,492

Landa App LLC - 643 Sycamore Drive Jonesboro GA LLC

         19,060

       221,047

       240,107

              9,533

       230,574

Landa App LLC - 65 Freedom Court Covington GA LLC

         21,100

       241,271

       262,371

            10,406

       251,965

Landa App LLC - 6635 Kimberly Mill Road College Park GA LLC

         24,440

       286,346

       310,786

            12,350

       298,436

Landa App LLC - 6653 Bedford Road Rex GA LLC

         19,800

       250,020

       269,820

            10,784

       259,036

Landa App LLC - 6762 Bent Creek Drive Rex GA LLC

         19,900

       218,992

       238,892

              9,445

       229,447

Landa App LLC - 709 Georgetown Court Jonesboro GA LLC

         19,600

       203,472

       223,072

              8,776

       214,296

Landa App LLC - 7107 Geiger Street NW Covington GA LLC

          9,000

       113,082

       122,082

              4,877

       117,205

Landa App LLC - 750 Georgetown Court Jonesboro GA LLC

         15,100

       184,648

       199,748

              7,964

       191,784

Landa App LLC - 752 Chestnut Drive Jackson GA LLC

         12,400

       159,896

       172,296

              6,895

       165,401

Landa App LLC - 7781 Mountain Creek Way Douglasville GA LLC

         21,900

       247,124

       269,024

            10,659

       258,365

Landa App LLC - 7950 Woodlake Drive Riverdale GA LLC

         17,300

       204,842

       222,142

              8,835

       213,307

Landa App LLC - 80 High Ridge Road Covington GA LLC

         22,000

       247,981

       269,981

            10,695

       259,286

Landa App LLC - 808 Hillandale Lane Lithonia GA LLC

         20,400

       233,936

       254,336

            10,089

       244,247

Landa App LLC - 8110 Devonshire Drive Jonesboro GA LLC

         13,800

       172,751

       186,551

              7,450

       179,101

Landa App LLC - 8121 Spillers Drive SW Covington GA LLC

         16,740

       199,745

       216,485

              8,615

       207,870

Landa App LLC - 8233 Creekline Court Riverdale GA LLC

         20,830

       241,448

       262,278

            10,412

       251,866

Landa App LLC - 85 Kirkland Court Covington GA LLC

         24,700

       249,098

       273,798

            10,744

       263,054

Landa App LLC - 85 Thorn Thicket Way Rockmart GA LLC

         21,300

       241,615

       262,915

            10,421

       252,494

Landa App LLC - 8855 Rugby Court Jonesboro GA LLC

         14,600

       180,096

       194,696

              7,767

       186,929

Landa App LLC - 9434 Cedar Creek Place Douglasville GA LLC

         24,700

       289,065

       313,765

            12,467

       301,298

Landa App LLC - 9597 Pintail Trail Jonesboro GA LLC

          21,900

       236,399

       258,299

            10,196

       248,103

Landa App LLC - 20 Chimney Smoke Drive Stockbridge GA LLC

          20,600

       233,677

       254,277

              9,583

       244,694

Landa App LLC - 2425 Cornell Circle Mcdonough GA LLC

         24,700

       271,022

       295,722

            11,114

       284,608

Landa App LLC - 3667 Patti Parkway Decatur GA LLC

         29,100

       311,100

       340,200

            12,759

       327,441

Landa App LLC - 412 Kendall Lane Mcdonough GA LLC

         21,500

       243,339

       264,839

              9,979

       254,860

Landa App LLC - 45 Laurel Way Covington GA LLC

         25,500

       280,046

       305,546

            11,485

       294,061

Landa App LLC - 5411 Rocky Pine Drive Lithonia GA LLC

         22,700

       219,197

       241,897

              8,990

       232,907

Landa App LLC - 550 Cowan Road Covington GA LLC

         18,200

       222,585

       240,785

              8,766

       232,019

Landa App LLC - 5581 Fox Glen Circle Lithonia GA LLC

         37,300

       349,927

       387,227

            14,351

       372,876

Landa App LLC - 6404 Walnut Way Union City GA LLC

         19,900

       227,301

       247,201

              9,321

       237,880

Landa App LLC - 107 Oakwood Circle Griffin GA LLC

         12,500

       159,537

       172,037

              6,220

       165,817

Landa App LLC - 1007 Leeward Way Jonesboro GA LLC

         21,800

       244,206

       266,006

              9,003

       257,003

Landa App LLC - 1000 Fox Valley Trail Stone Mountain GA LLC

         22,900

       243,719

       266,619

            11,274

       255,345

Landa App LLC - 105 Anne Street Hampton GA LLC

         17,500

       203,574

       221,074

              9,283

       211,791

Landa App LLC - 11447 S Grove Drive Hampton GA LLC

         20,400

       229,680

       250,080

            10,624

       239,456

Landa App LLC - 114 Starlake Drive Jackson GA LLC

         17,500

       203,769

       221,269

              9,427

       211,842

Landa App LLC - 120 Rosewood Drive Mcdonough GA LLC

         20,600

       230,104

       250,704

            10,643

       240,061

Landa App LLC - 12 Mintz Street Griffin GA LLC

         18,500

       211,340

       229,840

              9,776

       220,064

Landa App LLC - 1443 Pebble Ridge Lane Hampton GA LLC

         23,600

       276,448

       300,048

            12,789

       287,259

Landa App LLC - 1485 Bola Court Jonesboro GA LLC

         18,000

       206,873

       224,873

              9,568

       215,305

Landa App LLC - 157 Wells Road Jenkinsburg GA LLC

         14,600

       178,182

       192,782

              8,241

       184,541

Landa App LLC - 1683 Spoonbill Road Hampton GA LLC

         16,700

       193,109

       209,809

              8,934

       200,875

Landa App LLC - 1903 Old Concord Drive SE Covington GA LLC

         22,600

       250,800

       273,400

            11,601

       261,799

Landa App LLC - 195 Branchwood Drive Covington GA LLC

         23,300

       273,721

       297,021

            12,663

       284,358

Landa App LLC - 204 N Main Court Stockbridge GA LLC

         15,100

       180,961

       196,061

              8,371

       187,690

Landa App LLC - 2443 Hodges Farm Road Mansfield GA LLC

         16,800

       197,608

       214,408

              9,140

       205,268

Landa App LLC - 440 Freestone Drive Newnan GA LLC

         24,000

       285,300

       309,300

            13,197

       296,103

Landa App LLC - 497 Georgia Highway 212 Covington GA LLC

         19,900

       225,179

       245,079

            10,416

       234,663

Landa App LLC - 524 Sawmill Road Hampton GA LLC

         22,000

       246,459

       268,459

            11,400

       257,059

Landa App LLC - 5329 Shirewick Lane Lithonia GA LLC

         25,300

       274,293

       299,593

            12,687

       286,906

Landa App LLC - 55 Myrtle Grove Lane Covington GA LLC

         21,000

       225,230

       246,230

            10,418

       235,812

Landa App LLC - 5737 Strathmoor Manor Circle Lithonia GA LLC

         17,600

       203,299

       220,899

              9,403

       211,496

Landa App LLC - 6386 Forester Way Lithonia GA LLC

         21,500

       256,734

       278,234

            11,876

       266,358

Landa App LLC - 6710 Sunset Hills Boulevard Rex GA LLC

         16,000

       190,390

       206,390

              8,807

       197,583

Landa App LLC - 70 Shenandoah Lane Covington GA LLC

         25,100

       273,451

       298,551

            12,650

       285,901

Landa App LLC - 800 Mills Drive Covington GA LLC

         25,200

       288,789

       313,989

            13,359

       300,630

Landa App LLC - 9020 Sterling Ridge Lane Jonesboro GA LLC

         18,700

       191,442

       210,142

              8,856

       201,286

Landa App LLC - 9150 Spillers Drive SW Covington GA LLC

         17,500

       202,405

       219,905

              9,362

       210,543

Landa App LLC - 9409 Forest Knoll Drive Jonesboro GA LLC

         22,500

       248,584

       271,084

            11,499

       259,585

Landa App LLC - 1445 Maple Valley Court Union City GA LLC

         24,990

       146,457

       171,447

              6,774

       164,673

Landa App LLC - 8658 Ashley Way Douglasville GA LLC

         11,785

       152,806

       164,591

              7,069

       157,522

Landa App LLC - 8667 Ashley Way Douglasville GA LLC

          9,670

         92,547

       102,217

              2,290

         99,927

Landa App LLC - 8671 Ashley Way Douglasville GA LLC

         12,188

       159,748

       171,936

              3,953

       167,983

Landa App LLC - 8691 Ashley Way Douglasville GA LLC

          7,857

       116,186

       124,043

              2,876

       121,167

Landa App LLC - 8697 Ashley Way Douglasville GA LLC

         13,599

       260,341

       273,940

              6,444

       267,496

Landa App LLC - 141 Longstreet Circle Oxford GA LLC

         24,700

       269,827

       294,527

            12,481

       282,046

Landa App LLC - 2962 Hunt Street Jacksonville FL LLC

               -   

               -   

               -   

                   -   

               -   

Landa App LLC - 5066 Greenway Drive Jacksonville FL LLC

         21,231

       245,849

       267,080

            10,603

       256,477

Landa App LLC - 8152 Arble Drive Jacksonville FL LLC

         18,579

       189,529

       208,108

              8,173

       199,935

 

$  3,103,819

$33,691,118

$36,794,937

     1,647,729

$35,147,208

 

F-222

 

 

During the six months ended June 30, 2024, each Series recognized the following depreciation expense:

 

Series

June 30, 2024

June 30, 2023

Landa App LLC - 115 Sardis Street Barnesville GA LLC

$                         -   

$                      981

Landa App LLC - 1394 Oakview Circle Forest Park GA LLC

                      1,111

                     1,111

Landa App LLC - 209 Timber Wolf Trail Griffin GA LLC

                           -   

                     1,442

Landa App LLC - 2505 Oak Circle Ellenwood GA LLC

                           -   

                     1,330

Landa App LLC - 271 Timber Wolf Trail Griffin GA LLC

                           -   

                     1,093

Landa App LLC - 29 Holly Grove Road Griffin GA LLC

                      1,536

                     1,536

Landa App LLC - 1703 Summerwoods Lane Griffin GA LLC

                      1,826

                     1,826

Landa App LLC - 1712 Summerwoods Lane Griffin GA LLC

                      1,826

                     1,826

Landa App LLC - 1743 Summerwoods Lane Griffin GA LLC

                      1,826

                     1,826

Landa App LLC - 1750 Summerwoods Lane Griffin GA LLC

                      1,826

                     1,826

Landa App LLC - 4267 High Park Lane East Point GA LLC

                      2,790

                     2,613

Landa App LLC - 4474 Highwood Park Drive East Point GA LLC

                      2,195

                     2,195

Landa App LLC - 0569 Creekwood Way Jonesboro GA LLC

                      1,339

                     1,339

Landa App LLC - 9439 Lakeview Road Union City GA LLC

                      2,909

                     2,909

Landa App LLC - 10167 Port Royal Court Jonesboro GA LLC

                      1,776

                     1,776

Landa App LLC - 1246 Elgin Way Riverdale GA LLC

                      2,145

                     2,145

Landa App LLC - 1910 Grove Way Hampton GA LLC

                      1,680

                     1,680

Landa App LLC - 593 Country Lane Drive Jonesboro GA LLC

                      1,539

                     1,539

Landa App LLC - 6436 Stone Terrace Morrow GA LLC

                        972

                        972

Landa App LLC - 6440 Woodstone Terrace Morrow GA LLC

                      1,040

                     1,040

Landa App LLC - 6848 Sandy Creek Drive Riverdale GA LLC

                      1,387

                     1,387

Landa App LLC - 687 Utoy Court Jonesboro GA LLC

                      1,854

                     1,854

Landa App LLC - 729 Winter Lane Jonesboro GA LLC

                      1,827

                     1,827

Landa App LLC - 7349 Exeter Court Riverdale GA LLC

                      1,777

                     1,777

Landa App LLC - 8645 Embrey Drive Jonesboro GA LLC

                      1,910

                     1,910

Landa App LLC - 8780 Churchill Place Jonesboro GA LLC

                      2,129

                     2,129

Landa App LLC - 8796 Parliament Place Jonesboro GA LLC

                      1,764

                     1,764

Landa App LLC - 8641 Ashley Way Douglasville GA LLC

                      2,287

                     2,287

Landa App LLC - 8651 Ashley Way Douglasville GA LLC

                      1,912

                     1,912

Landa Avp LLC - 8652 Ashley Way Douglasville GA LLC

                      2,127

                     2,127

Landa App LLC - 8653 Ashley Way Douglasville GA LLC

                      1,895

                     1,895

Landa App LLC - 8654 Ashley Way Douglasville GA LLC

                      2,127

                     2,127

Landa App LLC - 8655 Ashley Way Douglasville GA LLC

                      1,984

                     1,984

Landa App LLC - 8659 Ashley Way Douglasville GA LLC

                      2,269

                     2,269

Landa App LLC - 8662 Ashley Way Douglasville GA LLC

                      2,198

                     2,198

Landa App LLC - 8668 Ashley Way Douglasville GA LLC

                      2,359

                     2,359

Landa App LLC - 8670 Ashley Way Douglasville GA LLC

                      2,484

                     2,484

Landa App LLC - 8674 Ashley Way Douglasville GA LLC

                      2,109

                     2,109

Landa App LLC - 8675 Ashley Way Douglasville GA LLC

                      2,073

                     2,073

Lanya App LLC - 8677 Ashley Way Douglasville GA LLC

                      1,948

                     1,948

Landa App LLC - 8678 Ashley Way Douglasville GA LLC

                      2,626

                     2,626

Landa App LLC - 8679 Ashley Way Douglasville GA LLC

                      2,109

                     2,109

Landa App LLC - 8683 Ashley Way Douglasville GA LLC

                      2,144

                     1,930

Landa App LLC - 843 Tramore Drive Stockbridge GA LLC

                      2,516

                     1,387

Landa App LLC - 168 Brookview Drive Riverdale GA LLC

                      1,817

                     1,074

Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC

                      2,788

                     1,348

Landa App LLC - 268 Brookview Drive Riverdale GA LLC

                      2,542

                     1,062

Landa App LLC - 773 Villa Way Jonesboro GA LLC

                      1,952

                        737

Landa App LLC - 1741 Park Lane Griffin GA LLC

                      3,154

                     1,525

Landa App LLC - 10121 Morris Drive SW Covington GA LLC

                      4,142

                     1,243

Landa App LLC - 10183 Starr Street SW Covington GA LLC

                      3,990

                     1,188

Landa App LLC - 103 Starlake Drive Jackson GA LLC

                      3,989

                     1,175

Landa App LLC - 10433 Candlelight Road Jonesboro GA LLC

                      4,564

                     1,399

Landa App LLC - 110 Shenandoah Drive Covington GA LLC

                      4,641

                     1,428

Landa App LLC - 111 Fir Drive Mcdonough GA LLC

                      3,229

                     1,202

Landa App LLC - 112 Ridge Street Locust Grove GA LLC

                      4,625

                     1,421

Landy App LLC - 11322 Michelle Way Hampton GA LLC

                      3,724

                     1,090

Landa App LLC - 1147 Village Way Stone Mountain GA LLC

                      4,144

                     1,539

Landa App LLC - 1160 Gable Terrace Jonesboro GA LLC

                      4,495

                     1,372

Landa App LLC - 1201 Kilrush Drive Mableton GA LLC

                      8,098

                     2,701

Landa App LLC - 124 Libby Lane Jonesboro GA LLC

                      3,442

                     1,274

Landa App LLC - 1320 Winona Avenue Griffin GA LLC

                      3,261

                        919

Landa App LLC - 137 Southern Shores Road Jackson GA LLC

                      3,560

                     1,029

Landa App LLC - 138 Sandalwood Circle Lawrenceville GA LLC

                      3,863

                     1,430

Landa App LLC - 140 High Ridge Road Covington GA LLC

                      4,258

                     1,286

Landa App LLC - 146 Crystal Brook Griffin GA LLC

                      3,128

                        870

Landa App LLC - 153 Cliffside Court Riverdale GA LLC

                      2,725

                        720

Landa App LLC - 1666 W Poplar Street Griffin GA LLC

                      3,425

                        979

Landa App LLC - 1689 Viceroy Way Riverdale GA LLC

                      4,178

                     1,257

Landa App LLC - 181 Watercress Court Stockbridge GA LLC

                      4,380

                     1,225

Landa App LLC - 188 Timberline Road Jackson GA LLC

                      2,646

                        585

Landa App LLC - 189 Shenandoah Drive Riverdale GA GLC

                      3,807

                     1,120

Landa App LLC - 195 Hunters Trace Covington GA LLC

                      3,963

                     1,490

Landa App LLC - 196 Montego Circle Riverdale GA LLC

                      3,974

                     1,181

Landa App LLC - 212 Fleeta Drive Covington GA LLC

                      3,552

                        991

Landa App LLC - 217 Glenloch Court Stockbridge GA LLC

                      4,608

                     1,415

Landa App LLC - 2264 Chestnut Hill Circle Decatur GA LLC

                      5,693

                     1,815

Landa App LLC - 25 Pleasant Valley Road Mcdonough GA LLC

                      4,224

                     1,274

Landa App LLC - 253 Marco Drive Social Circle GA LLC

                      3,444

                        986

Landa App LLC - 258 Rocky Point Road Covington GA LLC

                      4,708

                     1,452

Landa App LLC - 270 Mountain Lane Covington GA LFC

                      4,555

                     1,491

Landa App LLC - 270 Pleasant Hills Drive Covington GA LLC

                      4,170

                     1,542

Landa App LLC - 2813 Vicksburg Court Decatur GA LLC

                      5,058

                     1,581

Landa App LLC - 2933 Coffer Drive Ellenwood GA LLC

                      4,195

                     1,263

Landa App LLC - 30 High Ridge Road Covington GA LLC

                      4,979

                     1,552

Landa App LLC - 30 Roosevelt Road Covington GA LLC

                      4,530

                     1,280

Landa App LLC - 3011 Raintree Drive SE Conyers GA LLC

                      4,696

                     1,741

Landa App LLC - 3043 Highway 81 S Covington GA LLC

                      3,190

                        952

Landa App LLC - 313 Blue Heron Drive Jonesboro GA LLC

                      4,960

                     1,521

Landa App LLC - 3272 Chippewa Drive Rex GA LLC

                      4,458

                     1,360

Landa App LLC - 35 Clay Court Covington GA LLC

                      4,613

                     1,708

Landa App LLC - 350 Cadiz Lane S College Park GA LLC

                      4,126

                     1,237

Landa App LLC - 351 Wesley Park Drive Jonesboro GA LLC

                      3,874

                     1,145

Landa App LLC - 43 Darwin Drive Jonesboro GA LLC

                      3,741

                     1,096

Landa App LLC - 45 Blue Jay Drive Covington GA LLC

                      5,292

                     1,668

Landa App LLC - 4702 Saint James Way Decatur GA LLC

                      4,267

                     1,181

Landa App LLC - 4732 Pinedale Drive Forest Park GA LLC

                      3,017

                     1,127

Landa App LLC - 5040 Huntshire Lane Lilburn GA LLC

                      6,852

                     2,535

Landa App LLC - 513 Jarrett Court Mcdonough GA LLC

                      4,145

                     1,534

Landa App LLC - 5143 Pinecrest Drive SW Covington GA LLC

                      3,114

                     1,163

Landa App LLC - 540 Cowan Road Covington GA LLC

                      4,469

                     1,364

Landa App LLC - 565 Mountainview Drive Covington GA LLC

                      4,266

                     1,582

Landa App LLC - 5901 Strathmoor Manor Circle Lithonia GA LLC

                      3,327

                     1,246

Landa App LLC - 6107 Shadow Glen Court Covington GA LLC

                      3,006

                     1,114

Landa App LLC - 6113 Pine Glen Circle SW Covington GA LLC

                      7,167

                     2,252

Landa App LLC - 615 Barshay Drive Covington GA LLC

                      4,355

                     1,317

Landa App LLC - 6168 Wheat Street NE Covington GA LLC

                      3,047

                        728

Landa App LLC - 6178 Green Acres Drive SW Covington GA LLC

                      2,997

                     1,111

Landa App LLC - 643 Sycamore Drive Jonesboro GA LLC

                      4,018

                     1,198

Landa App LLC - 65 Freedom Court Covington GA LLC

                      4,386

                     1,324

Landa App LLC - 6635 Kimberly Mill Road College Park GA LLC

                      5,206

                     1,529

Landa App LLC - 6653 Bedford Road Rex GA LLC

                      4,546

                     1,670

Landa App LLC - 6762 Bent Creek Drive Rex GA LLC

                      3,982

                     1,475

Landa App LLC - 709 Georgetown Court Jonesboro GA LLC

                      3,700

                     1,383

Landa App LLC - 7107 Geiger Street NW Covington GA LLC

                      2,056

                        767

Landa App LLC - 750 Georgetown Court Jonesboro GA LLC

                      3,357

                        954

Landa App LLC - 752 Chestnut Drive Jackson GA LLC

                      2,906

                        788

Landa App LLC - 7781 Mountain Creek Way Douglasville GA LLC

                      4,493

                     1,372

Landa App LLC - 7950 Woodlake Drive Riverdale GA LLC

                      3,724

                     1,090

Landa App LLC - 80 High Ridge Road Covington GA LLC

                      4,508

                     1,379

Landa App LLC - 808 Hillandale Lane Lithonia GA LLC

                      4,253

                     1,281

Landa App LLC - 8110 Devonshire Drive Jonesboro GA LLC

                      3,140

                        874

Landa App LLC - 8121 Spillers Drive SW Covington MA LLC

                      3,631

                     1,055

Landa App LLC - 8233 Creekline Court Riverdale GA LLC

                      4,389

                     1,383

Landa App LLC - 85 Kirkland Court Covington GA LLC

                      4,528

                     1,684

Landa App LLC - 85 Thorn Thicket Way Rockmart GA LLC

                      4,393

                     1,336

Landa App LLC - 8855 Rugby Court Jonesboro GA LLC

                      3,273

                        923

Landa App LLC - 9434 Cedar Creek Ulace Douglasville GA LLC

                      5,255

                     1,545

Landa App LLC - 9597 Pintail Trail Jonesboro GA LLC

                      4,298

                     1,591

Landa App LLC - 20 Chimney Smoke Drive Stockbridge GA LLC

                      4,248

                        862

Landa App LLC - 2425 Cornell Circle Mcdonough GF LLC

                      4,927

                     1,030

Landa App LLC - 3667 Patti Parkway Decatur GA LLC

                      5,656

                     1,211

Landa App LLC - 412 Kendall Lane Mcdonough GA LLC

                      4,424

                        940

Landa App LLC - 45 Laurel Way Covington GA LLC

                      5,091

                     1,062

Landa App LLC - 5411 Rocky Pine Drive Lithonia GA LLC

                      3,985

                        991

Landa App LLC - 550 Cowan Road Covington GA LLC

                      3,946

                        942

Landa App LLC - 5581 Fox Glen Circle Lithonia GA LLC

                      6,362

                     1,539

Landa App LLC - 6404 Walnut Way Union City GA LLC

                      4,132

                        833

Landa App LLC - 107 Oakwood Circle Griffin GA LLC

                      2,900

                        278

Landa App LLC - 1007 Leeward Way Jonesboro GA LLC

                      4,440

                          22

Landa App LLC - 1000 Fox Valley Trail Stone Mountain GA LLC

                      4,430

                          -   

Landa App LLC - 105 Anne Street Hampton GA LLC

                      3,701

                          -   

Landa App LLC - 11447 S Grove Drive Hampton GA LLC

                      4,175

                          -   

Landa App LLC - 114 Starlake Drive Jackson GA LLC

                      3,705

                          -   

Landa App LLC - 120 Rosewood Drive Mcdonough GA LLC

                      4,183

                          -   

Landa App LLC - 12 Mintz Street Griffin GA LLC

                      3,842

                          -   

Landa Aqp LLC - 1443 Pebble Ridge Lane Hampton GA LLC

                      5,026

                          -   

Landa App LLC - 1485 Bola Court Jonesboro GA LLC

                      3,760

                          -   

Landa App LLC - 157 Wells Road Jenkinsburg GA LLC

                      3,239

                          -   

Landa App LLC - 1683 Spoonbirl Road Hampton GA LLC

                      3,511

                          -   

Landa App LLC - 1903 Old Concord Drive SE Covington GA LLC

                      4,559

                          -   

Landa App LLC - 195 Branchwood Drive Covington GA LLC

                      4,977

                          -   

Landa App LLC - 200 N Main Court Stockbridge GA LLC

                      3,290

                          -   

Landa App LLC - 2443 Hodges Farm Road Mansfield GA LLC

                      3,592

                          -   

Landa App LLC - 440 Freestone Drive Newnan GA LLC

                      5,186

                          -   

Landa App LLC - 497 Georgia Highway 212 Covington GA LLC

                      4,093

                          -   

Landa App LLC - 524 Sawmill Road Hampton GA LLC

                      4,480

                          -   

Landa App LLC - 5329 Shirewick Lane Lithonia GA LLC

                      4,986

                          -   

Landa App LLC - 55 Myrtle Grove Lane Covington GA LLC

                      4,094

                          -   

Landa App LLC - 5737 Strathmoor Manor Circle Lithonia GA LLC

                      3,695

                          -   

Landa App LLC - 6386 Forester Way Lithonia GA LLC

                      4,667

                          -   

Landa App LLC - 6710 Sunset Hills Boulevard Rex GA LLC

                      3,461

                          -   

Landa App LLC - 70 Shenandoah Lane Covington GA LLC

                      4,971

                          -   

Landa App LLC - 800 Mills Drive Covington GA LLC

                      5,250

                          -   

Landa App LLC - 9020 Sterling Ridge Lane Jonesboro GA LLC

                      3,480

                          -   

Landa App LLC - 9150 Spillers Drive SW Covington GA LLC

                      3,679

                          -   

Landa App LLC - 9409 Forest Knoll Drive Jonesboro GA LLC

                      4,519

                          -   

Landa App LLC - 1445 Maple Valley Court Union City GA LLC

                      2,662

                          -   

Landa App LLC - 8658 Ashley Way Douglasville GA LLC

                      2,778

                          -   

Landa App LLC - 8667 Ashley Way Douglasville GA LLC

                      1,682

                          -   

Landa App LLC - 8671 Ashley Way Douglasville GA LLC

                      2,904

                          -   

Landa App LLC - 8691 Ashley Way Douglasville GA LLC

                      2,113

                          -   

Landa App LLC - 8697 Ashley Way Douglasville GA LLC

                      4,733

                          -   

Landa App LLC - 141 Longstreet Circle Oxford GA LLC

                      4,905

                          -   

Landa App LLC - 2962 Hunt Street Jacksonville FL LLC

                      1,063

                          -   

Landa App LLC - 5066 Greenway Drive Jacksonville FL LLC

                      4,469

                          -   

Landa App LLC - 8152 Arble Drive Jacksonville FL LLC

                      3,445

                          -   

 

$                614,808

$                201,981

 

F-223

 

 

6. RELATED PARTY TRANSACTIONS

 

Landa Holdings Inc., Manager

 

Acquisition Notes

 

Each Series financed 100% of the costs associated with the acquisition of its Property, including an acquisition fee and expenses associated with sourcing its Property, with an Acquisition Note issued by such Series to the Manager, the terms of which are listed in the table below. Each of these Acquisition Notes represents a related-party loan between each respective Series and the Manager. The Acquisition Notes are non-interest-bearing and are an unsecured obligation of the applicable Series. The interest expense related to the Acquisition Notes during the six months ended June 30, 2024 was $83,689.

 

The following table sets forth the net amounts of the Acquisition Notes as of June 30, 2024:

 

Series

Unaudited
June 30, 2024

December 31, 2023

Landa Series 115 Sardis Street, Barnesville, Georgia, 30204

$                       -

$                        -

Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297

-

-

Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224

-

-

Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294

-

-

Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224

-

-

Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224

-

-

Landa App LLC - 1703 Summerwoods Lane Griffin GA LLC

-

-

Landa App LLC - 1712 Summerwoods Lane Griffin GA LLC

-

-

Landa App LLC - 1743 Summerwoods Lane Griffin GA LLC

-

-

Landa App LLC - 1750 Summerwoods Lane Griffin GA LLC

-

-

Landa App LLC - 4267 High Park Lane East Point GA LLC

-

-

Landa App LLC - 4474 Highwood Park Drive East Point GA LLC

-

-

Landa App LLC - 8569 Creekwood Way Jonesboro GA LLC

-

-

Landa App LLC - 9439 Lakeview Road Union City GA LLC

-

-

Landa App LLC - 10167 Port Royal Court Jonesboro GA LLC

-

-

Landa App LLC - 1246 Elgin Way Riverdale GA LLC

-

-

Landa App LLC - 1910 Grove Way Hampton GA LLC

-

-

Landa App LLC - 593 Country Lane Drive Jonesboro GA LLC

-

-

Landa App LLC - 6436 Stone Terrace Morrow GA LLC

-

-

Landa App LLC - 6440 Woodstone Terrace Morrow GA LLC

-

-

Landa App LLC - 6848 Sandy Creek Drive Riverdale GA LLC

-

-

Landa App LLC - 687 Utoy Court Jonesboro GA LLC

-

-

Landa App LLC - 729 Winter Lane Jonesboro GA LLC

-

-

Landa App LLC - 7349 Exeter Court Riverdale GA LLC

-

-

Landa App LLC - 8645 Embrey Drive Jonesboro GA LLC

-

-

Landa App LLC - 8780 Churchill Place Jonesboro GA LLC

-

-

Landa App LLC - 8796 Parliament Place Jonesboro GA LLC

-

-

Landa App LLC - 8641 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8651 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8652 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8653 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8654 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8655 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8659 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8662 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8668 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8670 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8674 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8675 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8677 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8678 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8679 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 8683 Ashley Way Douglasville GA LLC

-

-

Landa App LLC - 843 Tramore Drive Stockbridge GA LLC

120,639

120,639

Landa App LLC - 168 Brookview Drive Riverdale GA LLC

81,764

81,759

Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC

106,504

106,504

Landa App LLC - 268 Brookview Drive Riverdale GA LLC

177,795

178,451

Landa App LLC - 773 Villa Way Jonesboro GA LLC

71,822

71,822

Landa App LLC - 1741 Park Lane Griffin GA LLC

181,866

184,098

Landa App LLC - 10121 Morris Drive SW Covington GA LLC

95,519

97,867

Landa App LLC - 10183 Starr Street SW Covington GA LLC

92,128

92,661

Landa App LLC - 103 Starlake Drive Jackson GA LLC

119,033

120,340

Landa App LLC - 10433 Candlelight Road Jonesboro GA LLC

130,515

134,584

Landa App LLC - 110 Shenandoah Drive Covington GA LLC

117,582

117,718

Landa App LLC - 111 Fir Drive Mcdonough GA LLC

69,286

78,017

Landa App LLC - 112 Ridge Street Locust Grove GA LLC

128,223

128,829

Landa App LLC - 11322 Michelle Way Hampton GA LLC

106,628

108,134

Landa App LLC - 1147 Village Way Stone Mountain GA LLC

146,577

147,679

Landa App LLC - 1160 Gable Terrace Jonesboro GA LLC

79,470

80,988

Landa App LLC - 1201 Kilrush Drive Mableton GA LLC

212,152

213,295

Landa App LLC - 124 Libby Lane Jonesboro GA LLC

70,765

79,535

Landa App LLC - 1320 Winona Avenue Griffin GA LLC

110,105

111,506

Landa App LLC - 137 Southern Shores Road Jackson GA LLC

74,770

75,852

Landa App LLC - 138 Sandalwood Circle Lawrenceville GA LLC

26,748

34,891

Landa App LLC - 140 High Ridge Road Covington GA LLC

106,122

107,617

Landa App LLC - 146 Crystal Brook Griffin GA LLC

8

-

Landa App LLC - 153 Cliffside Court Riverdale GA LLC

51,390

53,817

Landa App LLC - 1666 W Poplar Street Griffin GA LLC

60,165

62,830

Landa App LLC - 1689 Viceroy Way Riverdale GA LLC

89,051

90,006

Landa App LLC - 181 Watercress Court Stockbridge GA LLC

112,012

114,028

Landa App LLC - 188 Timberline Road Jackson GA LLC

88,881

88,881

Landa App LLC - 189 Shenandoah Drive Riverdale GA LLC

108,740

109,458

Landa App LLC - 195 Hunters Trace Covington GA LLC

125,481

133,022

Landa App LLC - 196 Montego Circle Riverdale GA LLC

105,892

106,715

Landa App LLC - 212 Fleeta Drive Covington GA LLC

34,910

40,381

Landa App LLC - 217 Glenloch Court Stockbridge GA LLC

61,996

63,561

Landa App LLC - 2264 Chestnut Hill Circle Decatur GA LLC

153,113

153,113

Landa App LLC - 25 Pleasant Valley Road Mcdonough GA LLC

116,789

118,470

Landa App LLC - 253 Marco Drive Social Circle GA LLC

73,020

74,240

Landa App LLC - 258 Rocky Point Road Covington GA LLC

126,571

126,633

Landa App LLC - 270 Mountain Lane Covington GA LLC

79,132

83,473

Landa App LLC - 270 Pleasant Hills Drive Covington GA LLC

62,187

68,340

Landa App LLC - 2813 Vicksburg Court Decatur GA LLC

123,197

123,719

Landa App LLC - 2933 Coffer Drive Ellenwood GA LLC

103,465

103,476

Landa App LLC - 30 High Ridge Road Covington GA LLC

163,503

166,305

Landa App LLC - 30 Roosevelt Road Covington GA LLC

82,810

92,685

Landa App LLC - 3011 Raintree Drive SE Conyers GA LLC

121,579

123,501

Landa App LLC - 3043 Highway 81 S Covington GA LLC

48,679

50,336

Landa App LLC - 313 Blue Heron Drive Jonesboro GA LLC

60,895

76,455

Landa App LLC - 3202 Chippewa Drive Rex GA LLC

143,787

143,823

Landa App LLC - 35 Clay Court Covington GA LLC

105,643

119,312

Landa App LLC - 350 Cadiz Lane S College Park GA LLC

91,287

91,631

Landa App LLC - 351 Wesley Park Drive Jonesboro GA LLC

107,216

108,520

Landa App LLC - 43 Darwin Drive Jonesboro GA LLC

84,083

84,295

Landa App LLC - 45 Blue Jay Drive Covington GA LLC

125,125

125,125

Landa App LLC - 4702 Saint James Way Decatur GA LLC

112,335

113,605

Landa App LLC - 4732 Pinedale Drive Forest Park GA LLC

95,579

96,042

Landa App LLC - 5040 Huntshire Lane Lilburn GA LLC

112,677

115,991

Landa App LLC - 513 Jarrett Court Mcdonough GA LLC

66,566

68,836

Landa App LLC - 5143 Pinecrest Drive SW Covington GA LLC

86,624

87,260

Landa App LLC - 540 Cowan Road Covington GA LLC

103,219

105,154

Landa App LLC - 565 Mountainview Drive Covington GA LLC

76,319

77,724

Landa App LLC - 5801 Strathmoor Manor Circle Lithonia GA LLC

101,822

104,388

Landa App LLC - 6107 Shadow Glen Court Covington GA LLC

58,753

66,352

Landa App LLC - 6113 Pine Glen Circle SW Covington GA LLC

262,087

262,316

Landa App LLC - 615 Barshay Drive Covington GA LLC

112,320

112,916

Landa App LLC - 6168 Wheat Street NE Covington GA LLC

51,238

61,690

Landa App LLC - 6178 Green Acres Drive SW Covington GA LLC

62,351

68,284

Landa App LLC - 643 Sycamore Drive Jonesboro GA LLC

73,840

81,873

Landa App LLC - 65 Freedom Court Covington GA LLC

129,069

130,062

Landa App LLC - 6635 Kimberly Mill Road College Park GA LLC

149,466

149,563

Landa App LLC - 6653 Bedford Road Rex GA LLC

112,258

115,390

Landa App LLC - 6762 Bent Creek Drive Rex GA LLC

61,075

68,438

Landa App LLC - 709 Georgetown Court Jonesboro GA LLC

17,855

45,904

Landa App LLC - 7107 Geiger Street NW Covington GA LLC

(675)

-

Landa App LLC - 750 Georgetown Court Jonesboro GA LLC

61,530

66,017

Landa App LLC - 752 Chestnut Drive Jackson GA LLC

85,452

88,073

Landa App LLC - 7781 Mountain Creek Way Douglasville GA LLC

94,480

95,130

Landa App LLC - 7950 Woodlake Drive Riverdale GA LLC

104,304

106,061

Landa App LLC - 80 High Ridge Road Covington GA LLC

114,467

114,467

Landa App LLC - 808 Hillandale Lane Lithonia GA LLC

111,747

112,044

Landa App LLC - 8110 Devonshire Drive Jonesboro GA LLC

-

-

Landa App LLC - 8121 Spillers Drive SW Covington GA LLC

110,461

112,744

Landa App LLC - 8233 Creekline Court Riverdale GA LLC

137,700

138,088

Landa App LLC - 85 Kirkland Court Covington GA LLC

119,615

119,628

Landa App LLC - 85 Thorn Thicket Way Rockmart GA LLC

118,620

119,569

Landa App LLC - 8855 Rugby Court Jonesboro GA LLC

71,754

74,663

Landa App LLC - 9434 Cedar Creek Place Douglasville GA LLC

129,931

131,265

Landa App LLC - 9597 Pintail Trail Jonesboro GA LLC

109,543

114,867

Landa App LLC - 20 Chimney Smoke Drive Stockbridge GA LLC

80,254

80,334

Landa App LLC - 2425 Cornell Circle Mcdonough GA LLC

20,638

59,865

Landa App LLC - 3667 Patti Parkway Decatur GA LLC

128,960

130,386

Landa App LLC - 412 Kendall Lane Mcdonough GA LLC

131,283

132,145

Landa App LLC - 45 Laurel Way Covington GA LLC

176,278

176,428

Landa App LLC - 5411 Rocky Pine Drive Lithonia GA LLC

122,156

122,317

Landa App LLC - 550 Cowan Road Covington GA LLC

32,718

35,387

Landa App LLC - 5581 Fox Glen Circle Lithonia GA LLC

141,751

144,558

Landa App LLC - 6404 Walnut Way Union City GA LLC

-

-

Landa App LLC - 107 Oakwood Circle Griffin GA LLC

-

-

Landa App LLC - 1007 Leeward Way Jonesboro GA LLC

154,529

157,705

Landa App LLC - 1000 Fox Valley Trail Stone Mountain GA LLC

64,554

80,127

Landa App LLC - 105 Anne Street Hampton GA LLC

135,361

135,585

Landa App LLC - 11447 S Grove Drive Hampton GA LLC

136,725

136,873

Landa App LLC - 114 Starlake Drive Jackson GA LLC

90,692

91,128

Landa App LLC - 120 Rosewood Drive Mcdonough GA LLC

107,168

116,617

Landa App LLC - 12 Mintz Street Griffin GA LLC

106,020

111,660

Landa App LLC - 1443 Pebble Ridge Lane Hampton GA LLC

137,759

138,145

Landa App LLC - 1485 Bola Court Jonesboro GA LLC

102,367

108,088

Landa App LLC - 157 Wells Road Jenkinsburg GA LLC

191,464

193,051

Landa App LLC - 1683 Spoonbill Road Hampton GA LLC

85,401

89,122

Landa App LLC - 1903 Old Concord Drive SE Covington GA LLC

136,492

138,360

Landa App LLC - 195 Branchwood Drive Covington GA LLC

132,398

133,070

Landa App LLC - 204 N Main Court Stockbridge GA LLC

87,237

95,767

Landa App LLC - 2443 Hodges Farm Road Mansfield GA LLC

84,714

85,420

Landa App LLC - 440 Freestone Drive Newnan GA LLC

137,937

139,548

Landa App LLC - 497 Georgia Highway 212 Covington GA LLC

139,330

139,632

Landa App LLC - 524 Sawmill Road Hampton GA LLC

104,996

106,871

Landa App LLC - 5329 Shirewick Lane Lithonia GA LLC

120,407

124,147

Landa App LLC - 55 Myrtle Grove Lane Covington GA LLC

111,212

123,071

Landa App LLC - 5737 Strathmoor Manor Circle Lithonia GA LLC

106,553

108,506

Landa App LLC - 6386 Forester Way Lithonia GA LLC

100,480

100,492

Landa App LLC - 6710 Sunset Hills Boulevard Rex GA LLC

80,242

82,312

Landa App LLC - 70 Shenandoah Lane Covington GA LLC

141,124

142,319

Landa App LLC - 800 Mills Drive Covington GA LLC

175,556

176,858

Landa App LLC - 9020 Sterling Ridge Lane Jonesboro GA LLC

55,340

76,305

Landa App LLC - 9150 Spillers Drive SW Covington GA LLC

96,553

101,226

Landa App LLC - 9409 Forest Knoll Drive Jonesboro GA LLC

142,046

146,130

Landa App LLC - 1445 Maple Valley Court Union City GA LLC

172,833

178,100

Landa App LLC - 8658 Ashley Way Douglasville GA LLC

150,544

152,292

Landa App LLC - 8667 Ashley Way Douglasville GA LLC

79,544

85,867

Landa App LLC - 8671 Ashley Way Douglasville GA LLC

190,751

195,504

Landa App LLC - 8691 Ashley Way Douglasville GA LLC

88,156

122,755

Landa App LLC - 8697 Ashley Way Douglasville GA LLC

207,606

209,417

Landa App LLC - 141 Longstreet Circle Oxford GA LLC

113,343

115,184

Landa App LLC - 2962 Hunt Street Jacksonville FL LLC

11,863

11,863

Landa App LLC - 5066 Greenway Drive Jacksonville FL LLC

63,299

63,299

Landa App LLC - 8152 Arble Drive Jacksonville FL LLC

18,584

18,584

 

$ 13,646,220

$ 14,105,761

 

F-224

 

 

(Due to)/ from Related Party

 

The Manager will provide short term non-interest-bearing loans to the Series to be repaid from operating cash flow. The following table sets forth the net amounts as of June 30, 2024 and Dec 2023.

 

Series

Unaudited
June 30, 2024

December 31, 2023

Landa App LLC - 115 Sardis Street Barnesville GA LLC

$                                            -   

$                  23,486

Landa App LLC - 1394 Oakview Circle Forest Park GA LLC

                                              12

                      2,723

Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC

                                           (154)

                  (13,706)

Landa App LLC - 2505 Oak Circle Ellenwood GA LLC

                                              -   

                    27,688

Landa App LLC - 271 Timber Wolf Trail Griffin GA LLC

                                              -   

                  (21,652)

Landa App LLC - 29 Holly Grove Road Griffin GA LLC

                                      (60,134)

                      1,351

Landa App LLC - 1703 Summerwoods Lane Griffin GA LLC

                                      (11,063)

                    (3,948)

Landa App LLC - 1712 Summerwoods Lane Griffin GA LLC

                                      (20,213)

                    (7,822)

Landa App LLC - 1743 Summerwoods Lane Griffin GA LLC

                                        (4,911)

                       (582)

Landa App LLC - 1750 Summerwoods Lane Griffin GA LLC

                                        (8,592)

                        279

Landa App LLC - 4267 High Park Lane East Point GA LLC

                                      (31,111)

                  (25,281)

Landa App LLC - 4474 Highwood Park Drive East Point GA LLC

                                      (16,996)

                    (8,923)

Landa App LLC - 8569 Creekwood Way Jonesboro GA LLC

                                      (24,957)

                  (14,211)

Landa App LLC - 9439 Lakeview Road Union City GA LLC

                                      (14,414)

                    (4,624)

Landa App LLC - 10107 Port Royal Court Jonesboro GA LLC

                                        (4,161)

                       (420)

Landa App LLC - 1246 Elgin Way Riverdale GA LLC

                                        (3,980)

                        301

Landa App LLC - 1910 Grove Way Hampton GA LLC

                                      (30,733)

                  (23,123)

Landa App LLC - 593 Country Lane Drive Jonesboro GA LLC

                                        (3,342)

                        202

Landa App LLC - 6436 Stone Terrace Morrow GA LLC

                                        (3,028)

                       (950)

Landa App LLC - 6440 Woodstone Terrace Morrow GA LLC

                                      (38,362)

                  (32,999)

Landa App LLC - 6848 Sandy Creek Drive Riverdale GA LLC

                                        (4,329)

                    (1,296)

Landa App LLC - 682 Utoy Court Jonesboro GA LLC

                                        (9,196)

                    (4,369)

Landa App LLC - 729 Winter Lane Jonesboro GA LLC

                                      (22,839)

                  (17,326)

Landa App LLC - 7349 Exeter Court Riverdale GA LLC

                                        (3,237)

                        274

Landa App LLC - 8645 Embrey Drive Jonesboro GA LLC

                                        (4,744)

                       (146)

Landa App LLC - 8780 Churchill Place Jonesboro GA LLC

                                      (22,086)

                  (11,331)

Landa App LLC - 8796 Parliament Place Jonesboro GA LLC

                                        (6,356)

                    (1,069)

Landa App LLC - 8641 Ashley Way Douglasville GA LLC

                                        (4,512)

                       (210)

Landa App LLC - 8651 Ashley Way Douglasville GA LLC

                                      (11,025)

                    (5,796)

Landa Anp LLC - 8652 Ashley Way Douglasville GA LLC

                                      (11,879)

                    (8,347)

Landa App LLC - 8653 Ashley Way Douglasville GA LLC

                                        (2,119)

                      2,585

Landa App LLC - 8654 Ashley Way Douglasville GA LLC

                                        (4,728)

                       (398)

Landa App LLC - 8655 Ashley Way Douglasville GA LLC

                                      (10,514)

                    (6,844)

Landa App LLC - 8659 Ashley Way Douglasville GA LLC

                                        (6,913)

                    (3,263)

Landa App LLC - 8662 Asmley Way Douglasville GA LLC

                                        (4,352)

                       (568)

Landa App LLC - 8668 Ashley Way Douglasville GA LLC

                                        (3,208)

                      1,088

Landa App LLC - 8670 Ashley Way Douglasville GA LLC

                                           (173)

                      4,380

Landa App LLC - 8674 Ashley Way Douglasville GA LLC

                                        (7,561)

                    (3,358)

Landa App LLC - 8676 Ashley Way Douglasville GA LLC

                                        (7,906)

                    (4,158)

Landa App LLC - 8677 Ashley Way Douglasville GA LLC

                                        (4,883)

                        152

Landa App LLC - 8678 Ashley Way Douglasville GA LLC

                                        (6,959)

                    (2,233)

Landa App LLC - 8679 Ashley Way Douglasville GA LLC

                                        (6,609)

                    (1,719)

Landa App LLC - 8683 Ashley Way Douglasville GA LLC

                                      (15,195)

                    (9,133)

Landa App LLC - 843 Tramore Drive Stockbridge GA LLC

                                      268,091

                  154,120

Landa App LLC - 168 Brookview Drive Riverdale GA LLC

                                         6,964

                    11,356

Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC

                                       64,782

                    69,711

Landa App LLC - 268 Brookview Drive Riverdale GA LLC

                                         6,837

                    15,717

Landa App LLC - 773 Villa Way Jonesboro GA LLC

                                      117,580

                    64,915

Landa App LLC - 1741 Park Lane Griffin GA LLC

                                       71,475

                    77,945

Landa App LLC - 10121 Morris Drive SW Covington GA LLC

                                       15,354

                    23,755

Landa App LLC - 10183 Starr Street SW Covington GA LLC

                                         8,262

                    19,410

Landa App LLC - 103 Starlake Drive Jackson GA LLC

                                         3,579

                    13,356

Landa App LLC - 10433 Candlelight Road Jonesboro GA LLC

                                        (6,427)

                      8,126

Landa App LLC - 110 Shenandoah Drive Covington GA LLC

                                       11,086

                    20,997

Landa App LLC - 111 Fir Drive Mcdonough GA LLC

                                       30,239

                    37,671

Landa App LLC - 112 Ridge Street Locust Grove GA LLC

                                         5,633

                    14,691

Landa App LLC - 11322 Michelle Way Hampton GA LLC

                                       12,788

                    20,211

Landa App LLC - 1147 Village Way Stone Mountain GA LLC

                                       33,719

                    41,162

Landa App LLC - 1160 Gable Terrace Jonesboro GA LLC

                                         6,326

                    19,578

Landa App LLC - 1201 Kilrush Drive Mableton GA LLC

                                       16,315

                    36,782

Landa App LLC - 124 Libby Lane Jonesboro GA FLC

                                       10,633

                    22,694

Landa App LLC - 1320 Winona Avenue Griffin GA LLC

                                         2,886

                    13,336

Landa App LLC - 137 Southern Shores Road Jackson GA LLC

                                       11,445

                    19,158

Landa App LLC - 138 Sandalwood Circle Lawrenceville GA LLC

                                        (3,146)

                    10,549

Landa App LLC - 140 High Ridge Road Covington GA LLC

                                         5,405

                    17,598

Landa App LLC - 146 Crystal Brook Griffin GA LLC

                                       19,094

                    28,506

Landa App LLC - 153 Cliffside Court Riverdale GA LLC

                                         6,123

                    15,063

Landa App LLC - 1666 W Poplar Street Griffin GA LLC

                                         6,702

                    19,369

Landa App LLC - 1689 Viceroy Way Riverdale GA LLC

                                           (546)

                    13,538

Landa App LLC - 181 Watercress Court Stockbridge GA LLC

                                        (1,717)

                      6,436

Landa App LLC - 188 Timberline Road Jackson GA LLC

                                       54,792

                    61,420

Landa App LLC - 189 Shenandoah Drive Riverdale GA LLC

                                       10,911

                    19,415

Landa App LLC - 195 Hunters Trace Covington GA LLC

                                       49,591

                    63,755

Landa App LLC - 196 Montego Circle Riverdale GA LLC

                                         8,571

                    20,332

Landa App LLC - 212 Fleeta Drive Covington GA LLC

                                        (1,724)

                    15,835

Landa App LLC - 217 Glenloch Court Stockbridge GA LLC

                                         5,367

                    16,705

Landa App LLC - 2264 Chestnut Hill Circle Decatur GA LLC

                                        (3,980)

                    15,732

Landa App LLC - 25 Pleasant Valley Road Mcdonough GA LLC

                                         3,765

                    16,290

Landa App LLC - 253 Marco Drive Social Circle GA LLC

                                         9,897

                    17,818

Landa App LUC - 258 Rocky Point Road Covington GA LLC

                                         5,430

                    20,741

Landa App LLC - 270 Mountain Lane Covington GA LLC

                                        (1,588)

                      7,566

Landa App LLC - 270 Pleasant Hills Drive Covington GA LLC

                                            289

                    10,110

Landa App LLC - 2813 Vicksburg Court Decatur GA LLC

                                         8,898

                    21,187

Landa App LLC - 2933 Coffer Drive Ellenwood GA LLC

                                        (1,414)

                    13,483

Landa App LLC - 30 High Ridge Road Covington GA LLC

                                       19,067

                    24,636

Landa App LLC - 30 Roosevelt Road Covington HA LLC

                                         3,622

                      2,221

Landa App LLC - 3011 Raintree Drive SE Conyers GA LLC

                                        (4,977)

                      8,175

Landa App LLC - 3043 Highway 81 S Covington GA LLC

                                        (8,471)

                      2,627

Landa App LLC - 313 Blue Heron Drive Jonesboro GA LLC

                                      (40,949)

                  (31,160)

Landa App LLC - 3202 Chippewa Drive Rex GA LLC

                                            740

                    14,672

Landa App LLC - 35 Clay Court Covington GA LLC

                                         9,532

                    14,922

Landa App LLC - 350 Cadiz Lane S College Park GA LLC

                                      (16,632)

                      2,932

Landa App LLC - 351 Wesley Park Drive Jonesboro GA LLC

                                       20,093

                    30,120

Landa App LLC - 43 Darwin Drive Jonesboro GA LLC

                                           (479)

                    12,508

Landa App LLC - 45 Blue Jay Drive Covington GA LLC

                                         4,520

                    20,517

Landa App LLC - 4702 Saint James Way Decatur GA LLC

                                        (7,613)

                      3,241

Landa App LLC - 4732 Pinedale Drive Forest Park GA LLC

                                       35,873

                    43,330

Landa App LLC - 5040 Huntshire Lane Lilburn GA LLC

                                      (22,931)

                        902

Landa App LLC - 513 Jarrett Court Mcdonough GA LLC

                                       12,537

                    29,468

Landa App LLC - 5143 Pinecrest Drive SW Covington GA LLC

                                       27,121

                    33,840

Landa App LLC - 540 Cowan Road Covington GA LLC

                                       12,934

                    21,272

Landa App LLC - 565 Mountainviiw Drive Covington GA LLC

                                         5,121

                    14,472

Landa App LLC - 5801 Strathmoor Manor Circle Lithonia GA LLC

                                       41,623

                    51,286

Landa App LLC - 6107 Shadow Glen Court Covington GA LLC

                                       18,205

                    25,462

Landa App LLC - 6113 Pine Glen Circle SW Covington GA LLC

                                      (18,081)

                          13

Landa App LLC - 615 Barshay Drive Covington GA LLC

                                              83

                    10,915

Landa App LLC - 6168 Wheat Street NE Covington GA LLC

                                        (5,389)

                        588

Landa App LLC - 6178 Green Acres Drive SW Covington GA LLC

                                       28,872

                    36,118

Landa App LLC - 643 Sycamore Drive Jonesboro GA LLC

                                       12,253

                    18,175

Landa App LLC - 65 Freedom Court Covington GA LLC

                                       16,904

                    22,061

Landa App LLC - 6635 Kimberly Mill Road College Park GA LLC

                                      (17,227)

                    (1,219)

Landa App LLC - 6653 Bedford Road Rex GA LLC

                                      (10,288)

                    (1,957)

Landa Apv LLC - 6762 Bent Creek Drive Rex GA LLC

                                       20,559

                    30,612

Landa App LLC - 709 Georgetown Court Jonesboro GA LLC

                                       42,008

                    50,639

Landa App LLC - 7107 Geiger Street NW Covington GA LLC

                                       51,951

                    59,043

Landa App LLC - 750 Georgetown Court Jonesboro GA LLC

                                         9,665

                    17,799

Landa App LLC - 752 Chestnut Drive Jackson GA LLC

                                         8,051

                    17,611

Landa App LLC - 7781 Mountain Creek Way Douglasville GA LLC

                                        (6,152)

                      9,198

Landa App LLC - 7950 Woodlake Drive Riverdale GA LLC

                                         8,976

                    16,785

Landa App LLC - 80 High Ridge Road Covington GA LLC

                                        (3,751)

                    12,699

Landa App LLC - 838 Hillandale Lane Lithonia GA LLC

                                            317

                    14,819

Landa App LLC - 8110 Devonshire Drive Jonesboro GA LLC

                                       15,061

                    22,495

Landa App LLC - 8121 Spillers Drive SW Covington GA LLC

                                       11,156

                    20,887

Landa App LLC - 8233 Creekline Court Riverdale GA LLC

                                         8,177

                    19,851

Landa App LLC - 85 Kirkland Court Covington GA LLC

                                       19,820

                    36,550

Landa App LLC - 85 Thorn Thicket Way Rockmart GA LLC

                                       14,024

                    21,190

Landa App LLC - 8855 Rugby Court Jonesboro GA LLC

                                       11,487

                    18,715

Landa App LLC - 9434 Cedar Creek Place Douglasville GA LLC

                                      (11,708)

                      1,340

Landa App LLC - 9597 Pintail Trail Jonesboro GA LLC

                                       21,229

                    32,612

Landa App LLC - 20 Chimney Smoke Drive Stockbridge GA LLC

                                         1,406

                    18,190

Landa App LLC - 2425 Cornell Circle Mcdonough GA LLC

                                       13,863

                    24,329

Landa App LLC - 3667 Patti Parkway Decatur GA LLC

                                         8,579

                    22,534

Landa App LLC - 412 Kendall Lane Mcdonough GA LLC

                                            420

                    11,557

Landa App LLC - 45 Laurel Way Covington GA LLC

                                         2,433

                    17,104

Landa App LLC - 5411 Rocky Pine Drive Lithonia GA LLC

                                       41,363

                    57,120

Landa App LLC - 550 Cowan Road Covington GA LLC

                                      (21,284)

                      7,752

Landa App LLC - 5581 Fox Glen Circle Lithonia GA LLC

                                       18,764

                    33,839

Landa App LLC - 6404 Walnut Way Union City GA LLC

                                       42,937

                    43,612

Landa App LLC - 107 Oakwood Circle Griffin GA LLC

                                      143,896

                    28,173

Landa App LLC - 1007 Leeward Way Jonesboro GA LLC

                                       67,820

                    73,672

Landa App LLC - 1000 Fox Valley Trail Stone Mountain GA LLC

                                       14,096

                    24,276

Landa App LLC - 105 Anne Street Hampton GA LLC

                                       16,058

                    26,619

Landa App LLC - 11447 S Grove Drive Hampton GA LLC

                                       16,946

                    28,217

Landa App LLC - 114 Starlake Drive Jackson GA LLC

                                       16,054

                    23,934

Landa App LLC - 120 Rosewood Drive Mcdonough GA LLC

                                       22,509

                    29,815

Landa App LLC - 12 Mintz Street Griffin GA LLC

                                       21,284

                    29,049

Landa App LLC - 1443 Pebble Ridge Lane Hampton GA LLC

                                        (3,817)

                      6,831

Landa App LLC - 1485 Bola Court Jonesboro GA LLC

                                       21,216

                    29,088

Landa App LLC - 157 Wells Road Jenkinsburg GA LLC

                                      256,991

                  134,222

Landa App LLC - 1683 Spoonbill Road Hampton GA LLC

                                       16,028

                    23,726

Landa App LLC - 1903 Old Concord Drive SE Covington GA LLC

                                       16,883

                    27,215

Landa App LLC - 195 Branchwood Drive Covington GA LLC

                                        (1,860)

                    10,727

Landa App LLC - 204 N Main Court Stockbridge GA LLC

                                       20,589

                    27,247

Landa App LLC - 2443 Hodges Farm Road Mansfield GA LLC

                                       16,303

                    26,820

Landa App LLC - 440 Freestone Drive Newnan GA LLC

                                       13,032

                    18,009

Landa App LLC - 497 Georgia Highway 212 Covington GA LLC

                                       22,520

                    29,358

Landa App LLC - 524 Sawmill Road Hampton GA LLC

                                         2,532

                    10,486

Landa App LLC - 5329 Shirewick Lane Lithonia GA LLC

                                       25,951

                    34,423

Landa App LLC - 55 Myrtle Grove Lane Covington GA LLC

                                       33,769

                    40,586

Landa App LLC - 5737 Strathmoor Manor Circle Lithonia GA LLC

                                       16,975

                    26,605

Landa App LLC - 6386 Forester Way Lithonia GA LLC

                                         1,174

                    11,746

Landa App LLC - 6710 Sunset Hills Boulevard Rex GA LLC

                                       23,832

                    30,961

Landa App LLC - 70 Shenandoah Lane Covington GA LLC

                                       34,393

                    41,096

Landa App LLC - 800 Mills Drive Covington GA LLC

                                         1,271

                    17,223

Landa App LLC - 9020 Sterling Ridge Lane Jonesboro GA YLC

                                       15,659

                    22,286

Landa App LLC - 9150 Spillers Drive SW Covington GA LLC

                                       18,489

                    28,310

Landa App LLC - 9409 Forest Knoll Drive Jonesboro GA LLC

                                       15,653

                    24,904

Landa App LLC - 1425 Maple Valley Court Union City GA LLC

                                       28,854

                    28,795

Landa App LLC - 8658 Ashley Way Douglasville GA LLC

                                      233,771

                  132,871

Landa App LLC - 8667 Ashley Way Douglasville GA LLC

                                      195,025

                  117,631

Landa App LLC - 8671 Ashley Way Douglasville GA LLC

                                      262,328

                  151,702

Landa App LLC - 8691 Ashley Way Douglasville GA LLC

                                      191,756

                  110,019

Landa App LLC - 8697 Ashley Way Douglasville GA LLC

                                       73,824

                  (53,643)

Landa App LLC - 141 Longstreet Circle Oxford GA LLC

                                         2,998

                    20,981

Landa App LLC - 2962 Hunt Street Jacksonville FL LLC

                                       95,725

                    77,659

Landa App LLC - 5066 Greenway Drive Jacksonville FL LLC

                                       76,671

                    93,383

Landa App LLC - 8152 Arble Drive Jacksonville FL LLC

                                      108,032

                  119,104

 

$                                 3,021,469

$             3,693,988

F-225

 

 

Management Fee

 

The Manager receives fees, reimbursements, and compensation in connection with the acquisition and Property management of the Series' real estate investments. The following shows the amounts incurred from each Series for property management fees: The management fee is calculated as 8% on earned rental income.

 

Series

June 30, 2024

June 30, 2023

Landa Series 115 Sardis Street, Barnesville, Georgia, 30204

$                -   

$                136

Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297

                376

                 410

Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224

                  -   

                 102

Landa Series 2505 Oak Ciccle, Ellenwood, Georgia, 30294

                  -   

                 310

Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224

                  -   

                    -   

Landa Series 29 Holly Grove Road, Griffin, Georgia, 30024

                250

                 364

Landa Series 1703 Summerwoods Lane, Griffin, Georgia, 30224

                648

                 499

Landa Series 1712 Summerwoods Lane, Griffin, Georgia, 30224

                708

                 174

Landa Series 1743 Summerwoods Lane, Griffin, Georgia, 30224

                504

                 581

Landa Series 1750 Summerwoods Lane, Griffin, Georgia, 30224

                491

                 566

Landa Series 4267 High Park Lane, East Point, Georgia, 30344

                288

                   78

Landa Series 4474 Highwood Park Drive, East Point, Georgia, 30344

                635

                 590

Landa Series 8569 Creekwood Way, Jonesboro, Georgia, 30238

                598

                    -   

Landa Series 9439 Lakeview Road, Union City, Georgia, 30291

                585

                 672

Landa Series 10167 Port Royal Court, Jonesboro, Georgia, 30238

                480

                 529

Landa Series 1246 Elgin Way, Riverdale, Georgia, 30296

                630

                 599

Landa Series 1910 Grove Way, Hampton, Georgia, 30228

                  -   

                   44

Landa Series 593 Country Lane Drive, Jonesboro, Georgia, 30238

                514

                 490

Lands Series 6436 Stone Terrace, Morrow, Georgia, 30260

                265

                 504

Landa Series 6440 Woodstone Terrace, Morrow, Georgia, 30260

                716

                 259

Landa Series 6848 Sandy Creek Dreve, Riverdale, Georgia, 30274

                  -   

                 461

Landa Series 687 Utoy Court, Jonesboro, Georgia, 30238

                344

                 481

Landa Series 729 Winter Lane, Jonesboro, Georgia, 30238

                  -   

                 164

Landa Series 7349 Exeter Court, Riverdale, Georgia, 30296

                494

                 558

Landa Series 8645 Embrey Drive, Jonesboro, Georgia, 30236

                588

                 624

Landa Series 8780 Churchill Place, Jonesboro, Georgia, 30238

                318

                 270

Landa Series 8796 Parliament Place, Jonesboro, Georgia, 30238

                680

                 648

Landa Series 8641 Ashley Way, Douglasville, Georgia, 30134

                471

                 532

Landa Series 8651 Ashley Way, Douglasville, Georgia, 30134

                573

                 525

Landa Series 8632 Ashley Way, Douglasville, Georgia, 30134

                554

                 528

Landa Series 8653 Ashley Way, Douglasville, Georgia, 30134

                554

                 532

Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134

                556

                 529

Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134

                224

                 528

Landa Series 8659 Ashley Way, Douglasville, Georgia, 30134

                525

                 670

Landa Series 8662 Ashley Way, Douglasville, Georgia, 30134

                600

                 468

Landa Series 8660 Ashley Way, Douglasville, Georgia, 30134

                580

                 552

Landa Series 8670 Ashley Way, Douglasville, Georgia, 30134

                353

                 504

Landa Series 8674 Ashley Way, Douglasville, Georgia, 30134

                629

                 255

Landa Series 8675 Ashley Way, Douglasville, Georgia, 30134

                277

                 528

Landa Series 8677 Ashley Way, Douglasville, Georgia, 30134

                656

                 528

Landa Series 8678 Ashley Way, Douglasville, Georgia, 30134

                370

                 528

Landa Series 8679 Ashley Way, Douglasville, Georgia, 30134

                448

                 508

Landa Series 8683 Ashley Way, Douglasville, Georgia, 30134

                344

                 410

Landa Series 843 Tramore Drive, Stockbridge, Georgia, 30281

                860

                 408

Landa Series 168 Brookview Drive, Riverdale, Georgia, 30274

                 64

                    -   

Landa Series 1701 Summerwoods Rane, Griffin, Georgia, 30224

                  -   

                 243

Landa Series 268 Brookview Drive, Riverdale, Georgia, 30274

                  -   

                    -   

Landa Series 773 Villa Way, Jonesboro, Georgia, 30238

                528

                    -   

Landa Series 1741 Park Lane, Griffin, Georgia, 30224

                195

                 185

Landa Series 10121 Morris Drive SW, Covington, Georgia, 30014

                704

                 269

Landa Series 10183 Starr Street SW, Covington, Georgia, 30014

                555

                 222

Landa Series 103 Starlake Drive, Jackson, Georgia, 30233

                630

                 211

Landa Series 10433 Candlelight Road, Jonesboro, Georgia, 30238

                325

                    -   

Lanka Series 110 Shenandoah Drive, Covington, Georgia, 30016

                650

                 218

Landa Series 111 Fir Drive, McDonough, Georgia, 30253

                480

                 210

Landa Series 112 Ridge Street, Locust Grove, Georgia, 30248

             1,040

                 156

Landa Series 11322 Michelle Way, Hampton, Georgia, 30228

                796

                 231

Landa Series 1147 Village Way, Stone Mountain, Georgia, 30088

                768

                 256

Landa Series 1160 Gable Terrace, Jonesboro, Georgia, 30236

                861

                 287

Landa Series 1201 Kilrush Drive, Mableton, Georgia, 30126

                627

                 406

Landa Series 124 Libby Lane, Jonesboro, Georgia, 30238

                650

                    -   

Landa Series 1320 Winona Avenue, Griffin, Georgia, 30223

                  -   

                    -   

Landa Series 137 Southern Shores Road, Jackson, Georgia, 30233

                508

                 204

Landa Series 138 Sandalwood Circle, Lawrenceville, Georgia, 30046

                140

                 286

Landa Series 140 High Ridge Road, Covington, Georgia, 30014

                732

                 244

Landa Series 146 Crystal Brook, Griffin, Georgia, 30223

                662

                 220

Landa Series 153 Cliffside Court, Riverdale, Georgia, 30274

                 80

                 168

Landa Series 1666 West Poplar Street, Griffin, Georgia, 30224

                594

                 198

Landa Series 1689 Viceroy Way, Riverdale, Geomgia, 30296

                731

                 249

Landa Series 181 Watercress Court, Stockbridge, Georgia, 30281

                672

                 269

Landa Series 188 Timberline Road, Jackson, Georgia, 30233

                  -   

                    -   

Landa Series 189 Shenandoah Drive, Riverdale, Georgia, 30274

                691

                 236

Landa Series 195 Hunters Trace, Covington, Georgia, 30014

                  -   

                 270

Landa Series 196 Montego Circle, Riverdale, Georgia, 30274

                  -   

                 234

Landa Series 212 Fleeta Drive, Covington, Georgia, 30016

                510

                   51

Landa Series 217 Glenloch Court, Stockbridge, Georgia, 30281

                  -   

                 297

Landa Series 2264 Chestnut Hill Circle, Decatur, Georgia, 30032

                  -   

                    -   

Landa Series 25 Pleasant Valley Road, McDonough, Georgia, 30253

                979

                 282

Landa Series 253 Marco Drive, Social Circle, Georgia, 30025

                107

                 220

Landa Series 258 Rocky Point Road, Covington, Georgia, 30014

                  -   

                 269

Landa Series 270 Mountain Lane, Covington, Georgia, 30016

                852

                 277

Landa Series 270 Pleasant Hills Drive, Covington, Georgia, 30016

                845

                 286

Landa Series 2813 Vicksburg Court, Decatur, Georgia, 30034

                432

                 256

Landn Series 2933 Coffer Drive, Ellenwood, Georgia, 30294

                  -   

                 135

Landa Series 30 High Ridge Road, Covington, Georgia, 30014

                756

                 294

Landa Series 30 Roosevelt Road, Covington, Georgia, 30016

                660

                 143

Landa Serbes 3011 Raintree Drive SE, Conyers, Georgia, 30094

                481

                    -   

Landa Series 3043 Highway 81 S, Covington, Georgia, 30016

                375

                   72

Landa Series 313 Blue Heron Drive, Jonesboro, Georgia, 00238

                828

                 264

Landa Series 3202 Chippewa Drive, Rex, Georgia, 30273

                  -   

                    -   

Landa Series 35 Clay Court, Covington, Georgia, 30016

                856

                 285

Landa Series 350 Cadiz Lane S, College Park, Georgia, 30349

                278

                 134

Landa Series 351 Wesley Park Drive, Jonesboro, Georgia, 30238

                779

                 268

Landa Series 43 Darwin Drive, Jonesboro, Georgia, 30238

                  -   

                    -   

Landa Series 45 Blue Jay Drive, Covington, Georgia, 30016

                199

                 294

Landa Series 4702 Saint James Way, Decatur, Georgia, 30035

                758

                 196

Landa Series 4732 Pinedale Drive, Forest Park, Georgia, 30297

                 94

                 196

Landa Series 5040 Huntshire Lane, Lilburn, Georgia, 30047

                200

                 424

Landa Series 513 Jarrett Courn, McDonough, Georgia, 30253

                  -   

                 269

Landa Series 5143 Pinecrest Drive SW, Covington, Georgia, 30014

                514

                 207

Landa Series 540 Cowan Road, Covington, Georgia, 30016

                857

                 281

Landa Series 565 Mountainview Drive, Covington, Georgia, 30016

                852

                 281

Landa Series 5801 Strathmoor Manor Circle, Lithonia, Georgia, 30058

                650

                 265

Landa Series 6107 Shadow Glen Court, Covington, Georgia, 30014

                249

                 197

Landa Series 6113 Pine Glen Circle SW, Covington, Georgia, 30014

                605

                 202

Landa Series 615 Barshay Drive, Covington, Georgia, 30016

                  -   

                   13

Landa Series 6168 Wheat Street NE, Covington, Georgia, 30014

                624

                    -   

Landa Series 6178 Green Acres Drive SW, Covington, Georgia, 30014

                582

                 235

Landa Series 643 Sycamore Drive, Jonesboro, Georgia, 30238

                516

                 258

Landa Series 65 Freedom Court, Covington, Georgia, 30016

                790

                 271

Landa Series 6635 Kimberly Mill Road, College Park, Georgia, 30349

                  -   

                    -   

Landa Series 6653 Bedford Road, Rex, Georgia, 30273

                512

                 248

Landa Series 6762 Bent Creek Drive, Rex, Georgia, 30273

                804

                 268

Landa Series 709 Georgetown Court, Jonesboro, Georgia, 30236

                571

                 286

Landa Series 7107 Geiger Street NW, Covington, Georgia, 30014

                460

                 193

Landa Series 750 Georgetown Court, Jonesboro, Georgia, 30236

                388

                 201

Landa Series 752 Chestnut Drive, Jackson, Georgia, 30233

                507

                 162

Landa Series 7781 Mountain Creek Way, Douglasville, Georgia, 30134

                138

                    -   

Landa Series 7950 Woodlake Drive, Riverdale, Georgia, 30274

                671

                 231

Landa Series 80 High Ridge Road, Covington, Georgia, 30014

                  -   

                 145

Landa Series 808 Hillandale Lane, Lithonia, Georgia, 30058

                  -   

                 271

Landa Series 8110 Devonshire Drive, Jonesboro, Georgia, 30238

                436

                 260

Landa Series 8121 Spillers Drive SW, Covington, Georgia, 30014

                  -   

                 215

Landa Series 8233 Creekline Court, Riverdale, Georgia, 30274

                140

                   56

Landa Series 85 Kirkland Court, Covington, Georgia, 30016

                  -   

                    -   

Landa Series 85 Thorn Thicket Way, Rockmart, Georgia, 30153

                643

                 222

Landa Series 8855 Rugby Court, Jonesboro, Georgia, 30238

                559

                 226

Landa Series 9434 Cedar Creek Place, Douglasville, Georgia, 30135

                756

                 252

Landa Series 9597 Pintail Trail, Jonesboro, Georgia, 30235

                576

                 298

Landa Series 20 Chimney Smoke Drive, Stockbridge, Georgia, 30281

                  -   

                 133

Landa Series 2425 Cornell Circle, McDonough, Georgia, 30253

             1,094

                 248

Landa Series 3667 Patti Parkway, Decatur, Georgia, 30034

                880

                 227

Landa Series 412 Kendall Lane, McDonough, Georgia, 30253

                744

                    -   

Landa Series 45 Laurel Way, Covington, Georgia, 30016

                  -   

                    -   

Landa Series 5411 Rocky Pine Drive, Lithonia, Georgia, 30038

                 18

                 156

Landa Series 550 Cowan Road, Covington, Georgia, 30016

                158

                 168

Landa Series 5581 Fox Glen Circle, Lithonia, Georgia, 30038

             1,147

                 258

Landa Series 6404 Walnut Way, Union City, Georgia, 30291

                650

                 220

Landa Series 107 Oakwood Circle, Griffin, Georgia, 30223

                651

                   80

Landa Series 1007 Leeward Way, Jonesboro, Georgia, 30238

                736

                     9

Landa Series 1000 Jox Valley Trail, Stone Mountain, Georgia, 30088

                932

                    -   

Landa Series 105 Anne Street, Hampton, Georgia, 30228

                  -   

                    -   

Landa Series 11447 S Grove Drive, Hampton, Georgia, 10228

                  -   

                    -   

Landa Series 114 Starlake Drive, Jackson, Georgia, 30233

                492

                    -   

Landa Series 120 Rosewood Drive, McDonough, Georgia, 30253

                906

                    -   

Landa Series 12 Mintz Street, Griffin, Georgia, 30223

                770

                    -   

Landa Series 1443 Pebble Ridge Lane, Hampton, Georgia, 30228

                766

                    -   

Landa Series 1485 Bola Court, Jonesboro, Georgia, 30238

                836

                    -   

Landa Sfries 157 Wells Road, Jenkinsburg, Georgia, 30234

                495

                    -   

Landa Series 1683 Spoonbill Road, Hampton, Georgia, 30238

                366

                    -   

Landa Series 1903 Old Concord Drive Southeast, Covington, Georgia, 30016

                248

                    -   

Landa Series 195 Branchwood Drive, Covington, Georgia, 30016

                141

                    -   

Landa Series 204 North Main Court, Stockbridge, Georgia, 30281

                588

                    -   

Landa Series 2443 Hodges Farm Road, Mansfield, Georgia, 30055

                215

                    -   

Landa Series 440 Freestone Drive, Newnan, Georgia, 30265

                781

                    -   

Landa Series 497 Georgia Highway 212, Covington, Georgia, 30416

                504

                    -   

Landa Series 524 Sawmill Road, Hampton, Georgia, 30228

                651

                    -   

Landa Series 5329 Shirewick Lane, Lithonia, Georgia, 30058

             1,031

                    -   

Landa Series 55 Myrtle Grove Lane, Covington, Georgia, 39014

                810

                    -   

Landa Series 5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058

                234

                    -   

Landa Series 6386 Forester Way, Lithonia, Georgia, 30038

                  -   

                    -   

Landa Series 6710 Sunset Hills Boulevard, Rex, Georgia, 30273

                483

                    -   

Landa Series 70 Shenandoah Lane, Covington, Georgia, 30016

                936

                    -   

Landa Series 800 Mills Drive, Covington, Georgia, 30016

                  -   

                    -   

Landa Series 9020 Sterling Ridge Lane, Jonesboro, Georgia, 30238

                833

                    -   

Landa Series 9150 Spillers Drive SW, Covington, Georgia, 30014

                224

                    -   

Landa Series 9409 Forest Knoll Drive, Jonesboro, Georgia, 30238

                512

                    -   

Landa Series 1445 Maple Valley Court, Union City, Georgia, 30291

                602

                    -   

Landa Series 8658 Ashley Way, Douglasville, Georgia, 30134

                101

                    -   

Landa Series 8667 Ashley Way, Douglasville, Georgia, 30134

                492

                    -   

Landa Series 8671 Ashley Way, Douglasville, Georgia, 30134

                368

                    -   

Landa Series 8691 Ashley Way, Douglasville, Georgia, 30134

                630

                    -   

Landa Series 8697 Ashley Way, Douglasville, Georgia, 30134

                580

                    -   

Landa Series 141 Longstreet Circle, Oxford, Georgia, 30054

                326

                    -   

Landa Series 2962 Hunt Street, Jacksonville, Florida, 34254

                238

                    -   

Landa Series 5066 Greenway Drive, Jacksonville, Florida, 32244

                  -   

                    -   

Landa Series 8152 Arble Drive, Jacksonville, Florida, 32211

                857

                    -   

 

$         79,784

$          36,273

F-226

 

 

 

7. NOTES PAYABLE

 

Refinance Notes

 

Each Series previously issued a Refinance Note to certain third party lenders or Landa Financing LLC, an affiliate of the Company and the Manager, the terms of which are listed in the table below. Each Refinance Note is secured by the Property underlying the respective Series. Each Series paid down, or otherwise discharged, a portion of the outstanding balance of its Acquisition Note with the Refinance Note. Each Refinance Note is secured by the Property underlying the respective Series. The total interest expense related to the Refinance Notes for the six months ended June 30, 2024 was $1,202,318.

 

The following table sets forth the net amounts as of June 30, 2024:

 

Series

Principal Amount

Annual Interest Rate

Loan Date

Maturity Date

Current Outstanding Amount

Monthly Mortgage Interest Expense

Landa App LLC - 843 Tramore Drive Stockbridge GA LLC

$       117,293

8.17%

10/26/2023

10/26/2025

$     117,293

$          8,606

Landa App LLC - 168 Brookview Drive Riverdale GA LLC

       -

-

-

-

    -

          -

Landa App LLC - 1701 Summerwoods Lane Griffin GA LLC

       -

-

-

-

    -

          -

Landa App LLC - 268 Brookview Drive Riverdale GA LLC

       -

-

-

-

    -

          -

Landa App LLC - 773 Villa Way Jonesboro GA LLC

       71,906

8.17%

9/1/2023

9/1/2025

    71,906

          5,630

Landa App LLC - 1741 Park Lane Griffin GA LLC

       -

-

-

-

    -

          -

Landa App LLC - 10121 Morris Drive SW Covington GA LLC

       160,225

12.50%

4/28/2023

12/31/2025

    160,225

          9,629

Landa App LLC - 10183 Starr Street SW Covington GA LLC

       172,550

12.50%

4/28/2023

12/31/2025

    172,550

          8,768

Landa App LLC - 103 Starlake Drive Jackson GA LLC

       145,000

12.50%

4/28/2023

12/31/2025

    145,000

          9,625

Landa App LLC - 10433 Candlelight Road Jonesboro GA LLC

       170,375

12.50%

4/28/2023

12/31/2025

    170,375

          3,211

Landa App LLC - 110 Shenandoah Drive Covington GA LLC

       192,125

12.50%

4/28/2023

12/31/2025

    192,125

         11,329

Landa App LLC - 111 Fir Drive Mcdonough GA LLC

       145,000

12.50%

4/28/2023

12/31/2025

    145,000

          9,218

Landa App LLC - 112 Ridge Street Locust Drove GA LLC

       178,350

12.50%

4/28/2023

12/31/2025

    178,350

          4,434

Landa App LLC - 11322 Michelle Way Hampton GA LLC

       137,750

12.50%

4/28/2023

12/31/2025

    137,750

          8,995

Landa App LLC - 1147 Village Way Stone Mountain GA LLC

       148,625

12.50%

4/28/2023

12/31/2025

    148,625

         10,840

Landa App LLC - 1160 Gable Terrace Jonesboro GA LLC

       203,000

12.50%

4/28/2023

12/31/2025

    203,000

         10,503

Landa App LLC - 1201 Kilrush Drive Mableton GA LLC

       322,625

12.50%

4/28/2023

12/31/2025

    322,625

         19,397

Landa App LLC - 124 Libby Lane Jonesboro GA LLC

       160,950

12.50%

4/28/2023

12/31/2025

    160,950

          6,089

Landa App LLC - 1320 Winona Avenue Griffin GA LLC

       106,038

12.50%

4/28/2023

12/31/2025

    106,038

               -   

Landa App LLC - 137 Southern Shores Road Jackson GA LLC

       159,500

12.50%

4/28/2023

12/31/2025

    159,500

          9,436

Landa App LLC - 138 Sandalwood Circle Lawrenceville GA LLC

       163,125

12.50%

4/28/2023

12/31/2025

    163,125

          8,053

Landa App LLC - 140 High Ridge Road Covington GA LLC

       174,000

12.50%

4/28/2023

12/31/2025

    174,000

         10,315

Landa App LLC - 146 Crystal Brook Griffin GA LLC

       141,375

12.50%

4/28/2023

12/31/2025

    141,375

          7,007

Landa App LLC - 153 Cliffside Court Riverdale GA LLC

         94,250

12.50%

4/28/2023

12/31/2025

      94,250

          0,923

Landa App LLC - 1666 W Poplar Street Griffin GA LLC

       155,875

12.50%

4/28/2023

12/31/2025

    155,875

          8,833

Landa App LLC - 1689 Viceroy Way Riverdale GA LLC

       188,500

12.50%

4/28/2023

12/31/2025

    188,500

          8,098

Landa App LLC - 181 Watercress Court Stockbridge GA LLC

       142,100

12.50%

4/28/2023

12/31/2025

    142,100

         10,568

Landa App LLC - 188 Timberline Road Jackson GA LLC

         72,500

12.50%

4/28/2023

12/31/2025

      72,500

          1,692

Landa App LLC - 189 Shenandoah Drive Riverdale GA LLC

       143,550

12.50%

4/28/2023

12/31/2025

    143,550

         10,163

Landa App LLC - 195 Hunters Trace Covington GA LLC

       177,625

12.50%

4/28/2023

12/31/2025

    177,625

          6,633

Landa App LLC - 196 Montego Circle Riverdale GA LLC

       159,500

12.50%

4/28/2023

12/31/2025

    159,500

          8,650

Landa App LLC - 212 Fleeta Drive Covington GA LLC

       170,375

12.50%

4/28/2023

12/31/2025

    170,375

          6,490

Landa App LLC - 217 Glenloch Court Stockbridge GA LLC

       232,000

12.50%

4/28/2023

12/31/2025

    232,000

         10,996

Landa App LLC - 2264 Chestnut Hill Circle Decatur GA LLC

       226,200

12.50%

4/28/2023

12/31/2025

    226,200

          5,239

Landa App LLC - 25 Pleasant Valley Road Mcdonough GA LLC

       159,500

12.50%

4/28/2023

12/31/2025

    159,500

         11,283

Landa App LLC - 253 Marco Drive Social Circle GA LLC

       148,625

12.50%

4/28/2023

12/31/2025

    148,625

          9,045

Landa App LLC - 258 Rocky Point Road Covington GA LLC

       184,875

12.50%

4/28/2023

12/31/2025

    184,875

         11,310

Landa App LLC - 270 Mountain Lane Covington GA LLC

       185,600

12.50%

4/28/2023

12/31/2025

    185,600

         11,191

Landa App LLC - 270 Pleasant Hills Drive Covington GA LLC

       170,375

12.50%

4/28/2023

12/31/2025

    170,375

          9,133

Landa App LLC - 2813 Vicksburg Court Decatur GA LLC

       210,250

12.50%

4/28/2023

12/31/2025

    210,250

         12,163

Landa App LLC - 2933 Coffer Drive Ellenwood GA LLC

       174,000

12.50%

4/28/2023

12/31/2025

    174,000

          2,834

Landa App LLC - 30 High Ridge Road Covington GA LLC

       163,125

12.50%

4/28/2023

12/31/2025

    163,125

         13,125

Landa App LLC - 30 Roosevelt Road Covington GA LLC

       184,875

12.50%

4/28/2023

12/31/2025

    184,875

          9,337

Landa App LLC - 3011 Raintree Drive SE Conyers GA LLC

       184,875

12.50%

4/28/2023

12/31/2025

    184,875

          5,722

Landa App LLC - 3043 Highway 81 S Covington GA LLC

       155,875

12.50%

4/28/2023

12/31/2025

    155,875

          7,566

Landa App LLC - 313 Blue Heron Drive Jonesboro GA LLC

       174,000

12.50%

4/28/2023

12/31/2025

    174,000

          8,405

Landa App LLC - 3202 Chippewa Drive Rex GA LLC

       152,250

12.50%

4/28/2023

12/31/2025

    152,250

               -   

Landa App LLC - 35 Clay Court Covington GA LLC

       174,000

12.50%

4/28/2023

12/31/2025

    174,000

         11,809

Landa App LLC - 350 Cadiz Lane S College Park GA LLC

       163,125

12.50%

4/28/2023

12/31/2025

    163,125

          4,855

Landa App LLC - 351 Wesley Park Drive Jonesboro GA LLC

       152,250

12.50%

4/28/2023

12/31/2025

    152,250

          9,150

Landa App LLC - 43 Darwin Drive Jonesboro GA LLC

       163,125

12.50%

4/28/2023

12/31/2025

    163,125

               -   

Landa App LLO - 45 Blue Jay Drive Covington GA LLC

       222,575

12.50%

4/28/2023

12/31/2025

    222,575

         12,700

Landa App LLC - 4702 Saint James Way Decatur GA LLC

       145,725

12.50%

4/28/2023

12/31/2025

    145,725

          9,490

Landa App LLC - 4732 Pinedale Drive Forest Park GA LLC

       123,250

12.50%

4/28/2023

12/31/2025

    123,250

          6,500

Landa App LLC - 5040 Huntshire Lane Lilburn GA LLC

       308,125

12.50%

4/28/2023

12/31/2025

    308,125

         14,084

Landa App LLC - 513 Jarrett Court Mcdonough GA LLC

       181,250

12.50%

4/28/2023

12/31/2025

    181,250

          7,501

Landa App LLC - 5143 Pinecrest Drive SW Covington GA LLC

       130,500

12.50%

4/28/2023

12/31/2025

    130,500

          8,831

Landa App LLC - 540 Cowan Road Covington GA LLC

       188,500

12.50%

4/28/2023

12/31/2025

    188,500

         11,771

Landa App LLC - 565 Mountainview Drive Covington GA LLC

       188,500

12.50%

4/28/2023

12/31/2025

    188,500

         10,990

Landa App LLC - 5601 Strathmoor Manor Circle Lithonia GA LLC

       143,550

12.50%

4/28/2023

12/31/2025

    143,550

         10,102

Landa App LLC - 6107 Shadow Glen Court Covington GA LLC

       131,225

12.50%

4/28/2023

12/31/2025

    131,225

          8,114

Landa App LLC - 6113 Pine Glen Circle SW Covington GA LLC

       181,250

12.50%

4/28/2023

12/31/2025

    181,250

          9,758

Landa App LLC - 615 Barshay Drive Covington GA LLC

       174,000

12.50%

4/28/2023

12/31/2025

    174,000

          5,298

Landa App LLC - 6168 Wheat Street NE Covington GA LLC

       108,750

12.50%

4/28/2023

12/31/2025

    108,750

          4,569

F-227

 

 

Landa App LLC - 6178 Green Acres Drive SW Covington GA LLC

       130,500

12.50%

4/28/2023

12/31/2025

    130,500

          8,378

Landa App LLC - 643 Sycamore Drive Jonesboro GA LLC

       178,350

12.50%

4/28/2023

12/31/2025

    178,350

         10,441

Landa App LLC - 65 Freedom Court Covington GA LLC

       159,500

12.50%

4/28/2023

12/31/2025

    159,500

         11,627

Landa App LLC - 6635 Kimberly Mill Road College Park GA LLC

       176,900

12.50%

4/28/2023

12/31/2025

    176,900

          1,127

Landa App LLC - 6653 Bedford Road Rex GA LLC

       159,500

12.50%

4/28/2023

12/31/2025

    159,500

         10,094

Landa App LLC - 6762 Bent Creek Drive Rex GA LLC

       192,125

12.50%

4/28/2023

12/31/2025

    192,125

         10,808

Landa App LLC - 709 Georgetown Court Jonesboro GA LLC

       170,375

12.50%

4/28/2023

12/31/2025

    170,375

          9,179

Landa App LLC - 7107 Geiger Street NW Covington GA LLC

       126,875

12.50%

4/28/2023

12/31/2025

    126,875

          4,129

Landa App LLC - 750 Georgetown Court Jonesboro GA LLC

       152,250

12.50%

4/28/2023

12/31/2025

    152,250

          8,045

Landa App LLC - 752 Chestnut Drive Jackson GA LLC

       105,125

12.50%

4/28/2023

12/31/2025

    105,125

          7,076

Landa App LLC - 7781 Mountain Creek Way Douglasville GA LLC

       202,928

12.50%

4/28/2023

12/31/2025

    202,928

          5,529

Landa App LLC - 7950 Woodlake Drive Riverdale GA LLC

       142,100

12.50%

4/28/2023

12/31/2025

    142,100

          4,704

Landa App LLC - 80 High Ridge Road Covington GA LAC

       184,875

12.50%

4/28/2023

12/31/2025

    184,875

          3,258

Landa App LLC - 808 Hillandale Lane Lithonia GA LLC

       171,100

12.50%

4/28/2023

12/31/2025

    171,100

          2,962

Landa App LLC - 8110 Devonshire Drive Jonesboro GA LLC

       134,125

12.50%

4/28/2023

12/31/2025

    134,125

          5,665

Landa App LLC - 8121 Spillers Drive SW Covington GA LLC

       126,875

12.50%

4/28/2023

12/31/2025

    126,875

          8,794

Landa App LLC - 8233 Creekline Court Riverdale GA LLC

       152,119

12.50%

4/28/2023

12/31/2025

    152,119

          6,457

Landa App LLC - 85 Kirkland Court Covington GA LLC

       206,625

12.50%

4/28/2023

12/31/2025

    206,625

               -   

Landa App LLC - 85 Thorn Thicket Way Rockmart GA LLC

       172,550

12.50%

4/28/2023

12/31/2025

    172,550

         10,684

Landa App LLC - 8855 Rugby Court Jonesboro GA LLC

       123,250

12.50%

4/28/2023

12/31/2025

    123,250

          6,006

Landa App LLC - 9434 Cedar Creek Place Douglasville GA LLC

       195,750

12.50%

4/28/2023

12/31/2025

    195,750

         13,138

Landa App LLC - 9597 Pintail Trail Jonesboro GA LLC

       163,125

12.50%

4/28/2023

12/31/2025

    163,125

         11,448

Landa App LLC - 20 Chimney Smoke Drive Stockbridge GA LLC

       200,075

12.50%

5/19/2023

12/31/2025

    200,075

          3,934

Landa App LLC - 2425 Cornell Circle Mcdonough GD LLC

       234,050

12.50%

5/19/2023

12/31/2025

    234,050

         12,676

Landa App LLC - 3667 Patti Parkway Decatur GA LLC

       245,375

12.50%

5/19/2023

12/31/2025

    245,375

         10,798

Landa App LLC - 412 Kendall Lane Mcdonough GA LLC

       162,325

12.50%

5/19/2023

12/31/2025

    162,325

          4,343

Landa App LLC - 45 Laurel Way Covington GA LLC

       162,325

12.50%

5/19/2023

12/31/2025

    162,325

               -   

Landa App LLC - 5411 Rocky Pine Drive Lithonia GA LLC

       181,200

12.50%

5/19/2023

12/31/2025

    181,200

          7,636

Landa App LLC - 550 Cowan Road Covington GA LLC

       196,300

12.50%

5/19/2023

12/31/2025

    196,300

          6,981

Landa App LLC - 5581 Fox Glen Circle Lithonia GA LLC

       284,635

12.50%

5/19/2023

12/31/2025

    284,635

         15,864

Landa App LLC - 6404 Walnut Way Union City GA LLC

       188,750

12.50%

5/19/2023

12/31/2025

    188,750

          7,851

Landa App LLC - 107 Oakwood Circle Griffin GA LLC

               -   

               -   

               -   

               -   

    119,269

               -   

Landa App LLC - 1007 Leeward Way Jonesboro GA LLC

       142,000

11.00%

6/29/2023

7/1/2024

    142,000

          9,797

Landa App LLC - 1000 Fox Valley Trail Stone Mountain GA LLC

       206,000

9.85%

11/1/2023

11/1/2024

    206,000

         10,651

Landa App LLC - 105 Anne Street Hampton GA LLC

       112,000

11.50%

11/20/2023

12/1/2024

    112,000

          6,349

Landa App LLC - 11447 S Grove Drive Hampton GA LLC

       140,000

11.50%

11/30/2023

12/1/2024

    140,000

          5,960

Landa App LLC - 114 Starlake Drive Jackson GA LLC

       154,000

11.50%

11/30/2023

12/1/2024

    154,000

          5,434

Landa App LLC - 120 Rosewood Drive Mcdonough GA LLC

       161,000

11.50%

11/20/2023

12/1/2024

    161,000

          9,235

Landa App LLC - 12 Mintz Street Griffin GA LLC

       147,000

11.50%

11/30/2023

12/1/2024

    147,000

          7,660

Landa App LLC - 8443 Pebble Ridge Lane Hampton GA LLC

       178,950

9.85%

11/1/2023

11/1/2024

    178,950

          8,194

Landa App LLC - 1485 Bola Court Jonesboro GA LLC

       141,400

11.50%

11/20/2023

12/1/2024

    141,400

          8,330

Landa App LLC - 757 Wells Road Jenkinsburg GA LLC

               -   

               -   

               -   

               -   

    132,972

               -   

Landa App LLC - 1683 Spoonbill Road Hampton GA LLC

       154,000

11.50%

8/31/2023

9/1/2024

    154,000

          5,373

Landa App LLC - 1953 Old Concord Drive SE Covington GA LLC

       168,750

9.85%

11/1/2023

11/1/2024

    168,750

          8,993

Landa App LLC - 195 Branchwood Drive Covington GA LLC

       180,000

9.85%

11/1/2023

11/1/2024

    180,000

          9,228

Landa App LLC - 204 N Main Court Stockbridge GA LLC

       122,500

11.50%

11/20/2023

12/1/2024

    122,500

          6,466

Landa App LLC - 2443 Hodges Farm Road Mansfield GA LLC

       154,000

11.50%

8/31/2023

9/1/2024

    154,000

          8,805

Landa App LLC - 440 Freestone Drive Newnan GA LLC

       187,650

9.85%

11/1/2023

11/1/2024

    187,650

         13,204

Landa App LLC - 497 Georgia Highway 212 Covington GA LLC

       136,500

11.50%

11/20/2023

12/1/2024

    136,500

          9,046

Landa App LLC - 524 Sawmill Road Hampton GA LLC

       171,500

11.50%

11/20/2023

12/1/2024

    171,500

          8,194

Landa App LLC - 5329 Shirewick Lane Lithonia GA LLC

       204,000

9.85%

11/1/2023

11/1/2024

    204,000

         13,357

Landa App LLC - 55 Myrtle Grove Lane Covington GA LLC

       161,000

11.50%

11/30/2023

12/1/2024

    161,000

          9,393

Landa App LLC - 5737 Strathmoor Manor Circle Lithonia GA LLC

       140,000

11.50%

11/30/2023

12/1/2024

    140,000

          8,252

Landa App LLC - 6386 Forester Way Lithonia GA LLC

       190,000

9.85%

11/1/2023

11/1/2024

    190,000

          7,477

Landa App LLC - 6710 Sunset Hills Boulevard Rex GA LLC

       147,000

11.50%

8/31/2023

9/1/2024

    147,000

          9,366

Landa App LLC - 70 Shenandoah Lane Covington GA LLC

       187,500

9.85%

11/1/2023

11/1/2024

    187,500

         12,187

Landa App LLC - 800 Mills Drive Covington GA LLC

       157,500

11.50%

11/30/2023

12/1/2024

    157,500

          1,304

Landa App LLC - 9020 Sterling Ridge Lane Jonesboro GA LLC

       148,400

11.50%

11/20/2023

12/1/2024

    148,400

          8,370

Landa App LLC - 9150 Spillers Drive SW Covington GA LLC

       147,000

11.50%

11/20/2023

12/1/2024

    147,000

          7,199

Landa App LLC - 9409 Forest Knoll Drive Jonesboro GA LLC

       157,500

11.50%

11/30/2023

12/1/2024

    157,500

          3,489

Landa App LLC - 1445 Maple Valley Court Union City GA LLC

               -   

               -   

               -   

               -   

             -   

               -   

Landa App LLC - 8658 Ashley Way Douglasville GA LLC

114,545

8.17%

8/18/2023

8/18/2025p

    114,545

6,683

F-228

 

 

Landa App LLC - 8667 Ashley Way Douglasville VA LLC

82,042

8.17%

12/19/2023

12/19/2025

      82,042

4,709

Landa App LLC - 8671 Ashley Way Douglasville GA LLC

120,466

8.17%

1/25/2024

1/25/2026

    120,466

6,963

Landa App LLC - 8691 Ashley Way Douglasville GA LLC

89,133

8.17%

11/29/2023

11/29/2025

      89,133

4,911

Landa App LLC - 8697 Ashley Way Douglasville GA LLC

131,075

8.17%

3/15/2024

3/15/2026

    131,075

6,960

Landa App LLC - 141 Longstreet Circle Oxford GA LLC

       212,400

9.85%

11/1/2023

11/1/2024

    212,400

          8,317

Landa App LLC - 2962 Hunt Street Jacksonville FL LLC

               -   

               -   

               -   

               -   

             -   

               -   

Landa App LLC - 5066 Greenway Drive Jacksonville FL LLC

       153,000

12.50%

4/28/2023

4/28/2024

    153,000

          1,951

Landa App LLC - 8152 Arble Drive Jacksonville FL LLC

       178,245

12.50%

4/28/2023

4/28/2024

    168,925

          6,266

Total Refinance Note

$20,182,964

 

 

 

$20,963,146

$    965,487

 

See Note 9. Subsequent Events for information regarding potential defaults alleged by the lenders with respect to certain Series that are subject to Refinance Loans and agreements with the Manager that could result in foreclosure of the properties subject to such Refinance Loans and replacement of the Manager by the lenders.

 

F-229

 

 

8. MEMBER'S EQUITY

 

The Company is organized as a series limited liability company. As such, the liability of the members of the Company for the financial obligations of the Company is limited to each member's contribution of capital.

 

Series

# of membership units issued

Net proceeds
from the issuance of
membership interests

Landa Series 115 Sardis Street, Barnesville, Georgia, 30204

                    -

$                    -

Landa Series 1394 Oakview Circle, Forest Park, Georgia, 30297

-

-

Landa Series 209 Timber Wolf Trail, Griffin, Georgia, 30224

-

-

Landa Series 2505 Oak Circle, Ellenwood, Georgia, 30294

-

-

Landa Series 271 Timber Wolf Trail, Griffin, Georgia, 30224

-

-

Landa Series 29 Holly Grove Road, Griffin, Georgia, 30224

-

-

Landa Series 1703 Summerwoods Lane, Griffin, Georgia, 30224

-

-

Landa Series 1712 Summerwoods Lane, Griffin, Georgia, 30224

-

-

Landa Series 1743 Summerwoods Lane, Griffin, Georgia, 30224

-

-

Landa Series 1750 Summerwoods Lane, Griffin, Georgia, 30224

-

-

Landa Series 4267 High Park Lane, East Point, Georgia, 30344

-

-

Landa Series 4474 Highwood Park Drive, East Point, Georgia, 30344

-

-

Landa Series 8569 Creekwood Way, Jonesboro, Georgia, 30238

-

-

Landa Series 9439 Lakeview Road, Union City, Georgia, 30291

-

-

Landa Series 10167 Port Royal Court, Jonesboro, Georgia, 30238

-

-

Landa Series 1246 Elgin Way, Riverdale, Georgia, 30296

-

-

Landa Series 1910 Grove Way, Hampton, Georgia, 30228

-

-

Landa Series 593 Country Lane Drive, Jonesboro, Georgia, 30238

-

-

Landa Series 6436 Stone Terrace, Morrow, Georgia, 30260

-

-

Landa Series 6440 Woodstone Terrace, Morrow, Georgia, 30260

-

-

Landa Series 6848 Sandy Creek Drive, Riverdale, Georgia, 30274

-

-

Landa Series 687 Utoy Court, Jonesboro, Georgia, 30238

-

-

Landa Series 729 Winter Lane, Jonesboro, Georgia, 30238

-

-

Landa Series 7349 Exeter Court, Riverdale, Georgia, 30296

-

-

Landa Series 8645 Embrey Drive, Jonesboro, Georgia, 30236

-

-

Landa Series 8780 Churchill Place, Jonesboro, Georgia, 30238

-

-

Landa Series 8796 Parliament Place, Jonesboro, Georgia, 30238

-

-

Landa Series 8641 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8651 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8652 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8653 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8654 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8655 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8659 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8662 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8668 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8670 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8674 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8675 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8677 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8678 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8679 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 8683 Ashley Way, Douglasville, Georgia, 30134

-

-

Landa Series 843 Tramore Drive, Stockbridge, Georgia, 30281

-

-

Landa Series 168 Brookview Drive, Riverdale, Georgia, 30274

-

-

Landa Series 1701 Summerwoods Lane, Griffin, Georgia, 30224

-

-

Landa Series 268 Brookview Drive, Riverdale, Georgia, 30274

87

656

Landa Series 773 Villa Way, Jonesboro, Georgia, 30238

-

-

Landa Series 1741 Park Lane, Griffin, Georgia, 30224

286

2,232

Landa Series 10121 Morris Drive SW, Covington, Georgia, 30014

-

2,360

Landa Series 10183 Starr Street SW, Covington, Georgia, 30014

59

634

Landa Series 103 Starlake Drive, Jackson, Georgia, 30233

124

1,329

Landa Series 10433 Candlelight Road, Jonesboro, Georgia, 30238

380

4,563

Landa Series 110 Shenandoah Drive, Covington, Georgia, 30016

21

261

Landa Series 111 Fir Drive, McDonough, Georgia, 30253

919

8,846

Landa Series 112 Ridge Street, Locust Grove, Georgia, 30248

99

1,227

Landa Series 11322 Michelle Way, Hampton, Georgia, 30228

48

1,506

Landa Series 1147 Village Way, Stone Mountain, Georgia, 30088

108

1,301

Landa Series 1160 Gable Terrace, Jonesboro, Georgia, 30236

138

1,663

Landa Series 1201 Kilrush Drive, Mableton, Georgia, 30126

68

1,458

Landa Series 124 Libby Lane, Jonesboro, Georgia, 30238

911

8,966

Landa Series 1320 Winona Avenue, Griffin, Georgia, 30223

176

1,554

Landa Series 137 Southern Shores Road, Jackson, Georgia, 30233

110

1,182

Landa Series 138 Sandalwood Circle, Lawrenceville, Georgia, 30046

-

8,188

Landa Series 140 High Ridge Road, Covington, Georgia, 30014

131

1,498

Landa Series 146 Crystal Brook, Griffin, Georgia, 30223

-

17

Landa Series 153 Cliffside Court, Riverdale, Georgia, 30274

341

2,580

Landa Series 1666 West Poplar Street, Griffin, Georgia, 30224

279

2,759

Landa Series 1689 Viceroy Way, Riverdale, Georgia, 30296

94

1,055

Landa Series 181 Watercress Court, Stockbridge, Georgia, 30281

330

3,739

Landa Series 188 Timberline Road, Jackson, Georgia, 30233

-

-

Landa Series 189 Shenandoah Drive, Riverdale, Georgia, 30274

70

718

Landa Series 195 Hunters Trace, Covington, Georgia, 30014

607

7,696

Landa Series 196 Montego Circle, Riverdale, Georgia, 30274

-

834

Landa Series 212 Fleeta Drive, Covington, Georgia, 30016

620

5,804

Landa Series 217 Glenloch Court, Stockbridge, Georgia, 30281

128

1,580

Landa Series 2264 Chestnut Hill Circle, Decatur, Georgia, 30032

1

30

Landa Series 25 Pleasant Valley Road, McDonough, Georgia, 30253

157

1,781

Landa Series 253 Marco Drive, Social Circle, Georgia, 30025

132

1,229

Landa Series 258 Rocky Point Road, Covington, Georgia, 30014

12

164

Landa Series 270 Mountain Lane, Covington, Georgia, 30016

372

4,341

Landa Series 270 Pleasant Hills Drive, Covington, Georgia, 30016

502

6,175

Landa Series 2813 Vicksburg Court, Decatur, Georgia, 30034

49

662

Landa Series 2933 Coffer Drive, Ellenwood, Georgia, 30294

9

113

Landa Series 30 High Ridge Road, Covington, Georgia, 30014

239

3,182

Landa Series 30 Roosevelt Road, Covington, Georgia, 30016

891

10,363

Landa Series 3011 Raintree Drive SE, Conyers, Georgia, 30094

164

2,034

Landa Series 3043 Highway 81 S, Covington, Georgia, 30016

199

1,739

Landa Series 313 Blue Heron Drive, Jonesboro, Georgia, 30238

1,441

15,684

Landa Series 3202 Chippewa Drive, Rex, Georgia, 30273

2

36

Landa Series 35 Clay Court, Covington, Georgia, 30016

1,197

14,542

Landa Series 350 Cadiz Lane S, College Park, Georgia, 30349

31

344

Landa Series 351 Wesley Park Drive, Jonesboro, Georgia, 30238

125

1,304

Landa Series 43 Darwin Drive, Jonesboro, Georgia, 30238

19

212

Landa Series 45 Blue Jay Drive, Covington, Georgia, 30016

-

-

Landa Series 4702 Saint James Way, Decatur, Georgia, 30035

114

1,348

Landa Series 4732 Pinedale Drive, Forest Park, Georgia, 30297

61

573

Landa Series 5040 Huntshire Lane, Lilburn, Georgia, 30047

192

3,435

Landa Series 513 Jarrett Court, McDonough, Georgia, 30253

201

2,349

Landa Series 5143 Pinecrest Drive SW, Covington, Georgia, 30014

82

745

Landa Series 540 Cowan Road, Covington, Georgia, 30016

181

2,169

Landa Series 565 Mountainview Drive, Covington, Georgia, 30016

127

1,518

Landa Series 5801 Strathmoor Manor Circle, Lithonia, Georgia, 30058

194

2,567

Landa Series 6107 Shadow Glen Court, Covington, Georgia, 30014

894

7,642

Landa Series 6113 Pine Glen Circle SW, Covington, Georgia, 30014

23

420

Landa Series 615 Barshay Drive, Covington, Georgia, 30016

51

596

Landa Series 6168 Wheat Street NE, Covington, Georgia, 30014

1,381

10,629

Landa Series 6178 Green Acres Drive SW, Covington, Georgia, 30014

940

8,491

Landa Series 643 Sycamore Drive, Jonesboro, Georgia, 30238

760

8,214

Landa Series 65 Freedom Court, Covington, Georgia, 30016

94

1,105

Landa Series 6635 Kimberly Mill Road, College Park, Georgia, 30349

15

197

Landa Series 6653 Bedford Road, Rex, Georgia, 30273

290

3,231

Landa Series 6762 Bent Creek Drive, Rex, Georgia, 30273

672

7,530

Landa Series 709 Georgetown Court, Jonesboro, Georgia, 30236

3,142

35,175

Landa Series 7107 Geiger Street NW, Covington, Georgia, 30014

-

675

Landa Series 750 Georgetown Court, Jonesboro, Georgia, 30236

506

4,605

Landa Series 752 Chestnut Drive, Jackson, Georgia, 30233

438

3,464

Landa Series 7781 Mountain Creek Way, Douglasville, Georgia, 30134

-

650

Landa Series 7950 Woodlake Drive, Riverdale, Georgia, 30274

175

1,757

Landa Series 80 High Ridge Road, Covington, Georgia, 30014

7

85

Landa Series 808 Hillandale Lane, Lithonia, Georgia, 30058

25

297

Landa Series 8110 Devonshire Drive, Jonesboro, Georgia, 30238

-

-

Landa Series 8121 Spillers Drive SW, Covington, Georgia, 30014

232

2,283

Landa Series 8233 Creekline Court, Riverdale, Georgia, 30274

43

517

Landa Series 85 Kirkland Court, Covington, Georgia, 30016

13

186

Landa Series 85 Thorn Thicket Way, Rockmart, Georgia, 30153

208

2,498

Landa Series 8855 Rugby Court, Jonesboro, Georgia, 30238

332

2,980

Landa Series 9434 Cedar Creek Place, Douglasville, Georgia, 30135

120

1,593

Landa Series 9597 Pintail Trail, Jonesboro, Georgia, 30238

450

5,436

Landa Series 20 Chimney Smoke Drive, Stockbridge, Georgia, 30281

22

264

Landa Series 2425 Cornell Circle, McDonough, Georgia, 30253

2,928

39,937

Landa Series 3667 Patti Parkway, Decatur, Georgia, 30034

94

1,426

Landa Series 412 Kendall Lane, McDonough, Georgia, 30253

80

962

Landa Series 45 Laurel Way, Covington, Georgia, 30016

10

153

Landa Series 5411 Rocky Pine Drive, Lithonia, Georgia, 30038

12

161

Landa Series 550 Cowan Road, Covington, Georgia, 30016

266

2,669

Landa Series 5581 Fox Glen Circle, Lithonia, Georgia, 30038

205

3,565

Landa Series 6404 Walnut Way, Union City, Georgia, 30291

-

-

Landa Series 107 Oakwood Circle, Griffin, Georgia, 30223

-

-

Landa Series 1007 Leeward Way, Jonesboro, Georgia, 30238

258

3,350

Landa Series 1000 Fox Valley Trail, Stone Mountain, Georgia, 30088

1,301

15,734

Landa Series 105 Anne Street, Hampton, Georgia, 30228

39

405

Landa Series 11447 S Grove Drive, Hampton, Georgia, 30228

13

148

Landa Series 114 Starlake Drive, Jackson, Georgia, 30233

43

436

Landa Series 120 Rosewood Drive, McDonough, Georgia, 30253

782

10,087

Landa Series 12 Mintz Street, Griffin, Georgia, 30223

534

5,682

Landa Series 1443 Pebble Ridge Lane, Hampton, Georgia, 30228

38

486

Landa Series 1485 Bola Court, Jonesboro, Georgia, 30238

549

5,876

Landa Series 157 Wells Road, Jenkinsburg, Georgia, 30234

173

1,596

Landa Series 1683 Spoonbill Road, Hampton, Georgia, 30238

-

6,855

Landa Series 1903 Old Concord Drive Southeast, Covington, Georgia, 30016

158

1,951

Landa Series 195 Branchwood Drive, Covington, Georgia, 30016

63

797

Landa Series 204 North Main Court, Stockbridge, Georgia, 30281

937

8,530

Landa Series 2443 Hodges Farm Road, Mansfield, Georgia, 30055

84

825

Landa Series 440 Freestone Drive, Newnan, Georgia, 30265

191

2,533

Landa Series 497 Georgia Highway 212, Covington, Georgia, 30016

36

402

Landa Series 524 Sawmill Road, Hampton, Georgia, 30228

176

1,997

Landa Series 5329 Shirewick Lane, Lithonia, Georgia, 30058

275

3,840

Landa Series 55 Myrtle Grove Lane, Covington, Georgia, 30014

1,027

12,034

Landa Series 5737 Strathmoor Manor Circle, Lithonia, Georgia, 30058

192

1,953

Landa Series 6386 Forester Way, Lithonia, Georgia, 30038

14

166

Landa Series 6710 Sunset Hills Boulevard, Rex, Georgia, 30273

218

2,075

Landa Series 70 Shenandoah Lane, Covington, Georgia, 30016

84

1,195

Landa Series 800 Mills Drive, Covington, Georgia, 30016

107

1,442

Landa Series 9020 Sterling Ridge Lane, Jonesboro, Georgia, 30238

2,305

21,984

Landa Series 9150 Spillers Drive SW, Covington, Georgia, 30014

630

6,380

Landa Series 9409 Forest Knoll Drive, Jonesboro, Georgia, 30238

341

4,197

Landa Series 1445 Maple Valley Court, Union City, Georgia, 30291

740

5,979

Landa Series 8658 Ashley Way, Douglasville, Georgia, 30134

463

3,582

Landa Series 8667 Ashley Way, Douglasville, Georgia, 30134

1,252

7,220

Landa Series 8671 Ashley Way, Douglasville, Georgia, 30134

692

5,559

Landa Series 8691 Ashley Way, Douglasville, Georgia, 30134

6,038

35,981

Landa Series 8697 Ashley Way, Douglasville, Georgia, 30134

235

2,062

Landa Series 141 Longstreet Circle, Oxford, Georgia, 30054

150

1,989

Landa Series 2962 Hunt Street, Jacksonville, Florida, 32254

-

-

Landa Series 5066 Greenway Drive, Jacksonville, Florida, 32244

-

-

Landa Series 8152 Arble Drive, Jacksonville, Florida, 32211

-

-

     47,394

$     499,566

 

9. SUBSEQUENT EVENTS

 

The Company has evaluated events that occur after the balance sheet date through the date the unaudited financial statements are available to be issued. Management has evaluated events through January 3, 2025, the date these unaudited financial statements were available to be issued.The significant events are disclosed below:

 

Suspension of Secondary Trading via Alternative Trading System

 

As of September 12, 2024, the company suspended secondary trading via PPEX ATS. No trades have been executed on that platform since the suspension. The Company will inform shareholders of any future developments regarding secondary trading opportunities.

 

Notice of Default

 

Certain Series, as listed below, entered into bridge loan agreements dated April 28, 2023, as amended (“Refinance Loans”), with the L Finance LLC as lender (“L Finance”). These Bridge Loans are mortgages on such Series properties and were entered into to refinance the prior mortgages that became due. In addition, the Manager had entered into a financing agreement with Viola GL (“GL”), dated August 19, 2021 (“Agreement”), as amended, for financing its operations and for the benefit of the Series. (each of L Finance and GL a “Lender” and collectively, the “Lenders”) The Agreement provide that upon a default by the Manager, GL has, among other rights, the right to replace the Manager with a substitute manager of GL's choosing with respect to all of the Series. On October 29, 2024, the Lenders issued a notice to these Series and the Manager alleging that they were in default under the Refinance Loans and the Agreement.

 

On November 19, 2024, the Lender filed the complaint Viola Credit GL I L.P. v. Landa Holdings (Index No. 659157/2024) (Document 2) with the New York Supreme Court Commercial Division in relation to the aforementioned Series' defaulting their Bridge loan agreement and the Manager defaulting with respect to its financing agreement.

 

The following Series are subject to the Bridge Loans with L Finance (“Borrower Series”).

 

Landa App LLC - 9597 PINTAIL TRAIL JONESBORO GEORGIA LLC

Landa App LLC - 9434 CEDAR CREEK PLACE DOUGLASVILLE GEORGIA LLC

Landa App LLC - 8855 RUGBY COURT JONESBORO GEORGIA LLC

Landa App LLC - 85 THORN THICKET WAY ROCKMART GEORGIA LLC

Landa App LLC - 85 KIRKLAND COURT COVINGTON GEORGIA LLC

Landa App LLC - 8233 CREEKLINE COURT RIVERDALE GEORGIA LLC

Landa App LLC - 8121 SPILLERS DRIVE SW COVINGTON GEORGIA LLC

Landa App LLC - 8110 DEVONSHIRE DRIVE JONESBORO GEORGIA LLC

Landa App LLC - 808 HILLANDALE LANE LITHONIA GEORGIA LLC

Landa App LLC - 80 HIGH RIDGE ROAD COVINGTON GEORGIA LLC

Landa App LLC - 7950 WOODLAKE DRIVE RIVERDALE GEORGIA LLC

Landa App LLC - 7781 MOUNTAIN CREEK WAY DOUGLASVILLE GEORGIA LLC

Landa App LLC - 752 CHESTNUT DRIVE JACKSON GEORGIA LLC

Landa App LLC - 750 GEORGETOWN COURT JONESBORO GEORGIA LLC

Landa App LLC - 7107 GEIGER STREET NW COVINGTON GEORGIA LLC

Landa App LLC - 709 GEORGETOWN COURT JONESBORO GEORGIA LLC

Landa App LLC - 6762 BENT CREEK DRIVE REX GEORGIA LLC

Landa App LLC - 6653 BEDFORD ROAD REX GEORGIA LLC

Landa App LLC - 6635 KIMBERLY MILL ROAD COLLEGE PARK GEORGIA LLC

Landa App LLC - 65 FREEDOM COURT COVINGTON GEORGIA LLC

Landa App LLC - 643 SYCAMORE DRIVE JONESBORO GEORGIA LLC

Landa App LLC - 6404 WALNUT WAY UNION CITY GEORGIA LLC

Landa App LLC - 6178 GREEN ACRES DRIVE SW COVINGTON GEORGIA LLC

Landa App LLC - 6168 WHEAT STREET NE COVINGTON GEORGIA LLC

Landa App LLC - 615 BARSHAY DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 6113 PINE GLEN CIRCLE SW COVINGTON GEORGIA LLC

Landa App LLC - 6107 SHADOW GLEN COURT COVINGTON GEORGIA LLC

Landa App LLC - 5801 STRATHMOOR MANOR CIRCLE LITHONIA GEORGIA LLC

Landa App LLC - 565 MOUNTAINVIEW DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 5581 FOX GLEN CIRCLE LITHONIA GEORGIA LLC

Landa App LLC - 550 COWAN ROAD COVINGTON GEORGIA LLC

Landa App LLC - 5411 ROCKY PINE DRIVE LITHONIA GEORGIA LLC

Landa App LLC - 540 COWAN ROAD COVINGTON GEORGIA LLC

Landa App LLC - 5143 PINECREST DRIVE SW COVINGTON GEORGIA LLC

Landa App LLC - 513 JARRETT COURT MCDONOUGH GEORGIA LLC

Landa App LLC - 5040 HUNTSHIRE LANE LILBURN GEORGIA LLC

Landa App LLC - 4732 PINEDALE DRIVE FOREST PARK GEORGIA LLC

Landa App LLC - 4702 SAINT JAMES WAY DECATUR GEORGIA LLC

Landa App LLC - 45 LAUREL WAY COVINGTON GEORGIA LLC

Landa App LLC - 45 BLUE JAY DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 43 DARWIN DRIVE JONESBORO GEORGIA LLC

Landa App LLC - 412 KENDALL LANE MCDONOUGH GEORGIA LLC

Landa App LLC - 3760 MICHIGAN AVENUE MOUNT DORA FLORIDA LLC

Landa App LLC - 351 WESLEY PARK DRIVE JONESBORO GEORGIA LLC

Landa App LLC - 350 CADIZ LANE S COLLEGE PARK GEORGIA LLC

Landa App LLC - 35 CLAY COURT COVINGTON GEORGIA LLC

Landa App LLC - 3202 CHIPPEWA DRIVE REX GEORGIA LLC

Landa App LLC - 313 BLUE HERON DRIVE JONESBORO GEORGIA LLC

Landa App LLC - 3043 HIGHWAY 81 S COVINGTON GEORGIA LLC

Landa App LLC - 3011 RAINTREE DRIVE SE CONYERS GEORGIA LLC

Landa App LLC - 30 ROOSEVELT ROAD COVINGTON GEORGIA LLC

Landa App LLC - 30 HIGH RIDGE ROAD COVINGTON GEORGIA LLC

Landa App LLC - 2933 COFFER DRIVE ELLENWOOD GEORGIA LLC

Landa App LLC - 2813 VICKSBURG COURT DECATUR GEORGIA LLC

Landa App LLC - 270 PLEASANT HILLS DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 270 MOUNTAIN LANE COVINGTON GEORGIA LLC

Landa App LLC - 258 ROCKY POINT ROAD COVINGTON GEORGIA LLC

Landa App LLC - 253 MARCO DRIVE SOCIAL CIRCLE GEORGIA LLC

Landa App LLC - 25 PLEASANT VALLEY ROAD MCDONOUGH GEORGIA LLC

Landa App LLC - 2264 CHESTNUT HILL CIRCLE DECATUR GEORGIA LLC

Landa App LLC - 217 GLENLOCH COURT STOCKBRIDGE GEORGIA LLC

Landa App LLC - 212 FLEETA DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 20 CHIMNEY SMOKE DRIVE STOCKBRIDGE GEORGIA LLC

Landa App LLC - 196 MONTEGO CIRCLE RIVERDALE GEORGIA LLC

Landa App LLC - 195 HUNTERS TRACE COVINGTON GEORGIA LLC

Landa App LLC - 189 SHENANDOAH DRIVE RIVERDALE GEORGIA LLC

Landa App LLC - 188 TIMBERLINE ROAD JACKSON GEORGIA LLC

Landa App LLC - 181 WATERCRESS COURT STOCKBRIDGE GEORGIA LLC

Landa App LLC - 1689 VICEROY WAY RIVERDALE GEORGIA LLC

Landa App LLC - 1666 WEST POPLAR STREET GRIFFIN GEORGIA LLC

Landa App LLC - 153 CLIFFSIDE COURT RIVERDALE GEORGIA LLC

Landa App LLC - 146 CRYSTAL BROOK GRIFFIN GEORGIA LLC

Landa App LLC - 140 HIGH RIDGE ROAD COVINGTON GEORGIA LLC

Landa App LLC - 138 SANDALWOOD CIRCLE LAWRENCEVILLE GEORGIA LLC

Landa App LLC - 137 SOUTHERN SHORES ROAD JACKSON GEORGIA LLC

Landa App LLC - 1320 WINONA AVENUE GRIFFIN GEORGIA LLC

Landa App LLC - 124 LIBBY LANE JONESBORO GEORGIA LLC

Landa App LLC - 1201 KILRUSH DRIVE MABLETON GEORGIA LLC

Landa App LLC - 1160 GABLE TERRACE JONESBORO GEORGIA LLC

Landa App LLC - 1147 VILLAGE WAY STONE MOUNTAIN GEORGIA LLC

Landa App LLC - 11322 MICHELLE WAY HAMPTON GEORGIA LLC

Landa App LLC - 112 RIDGE STREET LOCUST GROVE GEORGIA LLC

Landa App LLC - 111 FIR DRIVE MCDONOUGH GEORGIA LLC

Landa App LLC - 110 SHENANDOAH DRIVE COVINGTON GEORGIA LLC

Landa App LLC - 10433 CANDLELIGHT ROAD JONESBORO GEORGIA LLC

Landa App LLC - 103 STARLAKE DRIVE JACKSON GEORGIA LLC

Landa App LLC - 10183 STARR STREET SW COVINGTON GEORGIA LLC

Landa App LLC - 10121 MORRIS DRIVE SW COVINGTON GEORGIA LLC

 

The Court on December 12, 2024 granted the Lender's motion and replaced the Manager for the above mentioned Series LLCs.

 

The order of the Court restrains and enjoins the Manager and its representatives from making managerial decisions or taking actions regarding the aforementioned Series LLCs or their assets, among other restrictions. The order also grants interim authority to the court-appointed Independent Manager, Anna Phillips, to exercise all managerial rights and make decisions concerning the Series LLCs as permitted by applicable law and the Series LLCs' operating agreements.

The Manager is disputing the Lender's default claims and assertions of management rights and believes that the Lenders are not entitled to replace the Manager and assume control of the Series under the Agreement, nor foreclose on the properties that are subject to the Bridge Loans and the Agreement.

 

If the Manager is unable to reach a settlement or the Lenders otherwise do not waive the defaults, L Finance may accelerate all amounts due under the Bridge Loans and foreclose on the Borrower Series' properties. Any foreclosure or sale of the properties may result in a loss to investors of the Borrower Series or all the Series, as applicable. See “A Series may be unable to service its indebtedness, which may be secured by its Property, and could result in the Series being forced to sell its Property, which could result in a significant loss to investors in the particular Series” and “Risk Factors – Any adverse changes in the Manager's financial health or our relationship with the Manager or its affiliates could hinder our operating performance and the return on your investment in the Company's Offering Statement.

 

 

9. COMMITMENTS AND CONTINGENCIES

 

Legal Proceedings Contemplated

 

See Note 8. Subsequent Events

 

Legal Proceedings

 

The Manager, in the usual course of management of properties, sanctions repair renovation and construction work over various properties. The Manager in the year 2023 entered into a contract with Bluechip Maintenance (“Contractor”) to carry out repair, renovation and construction work over various properties held by the Series. However, due to some dispute over invoices and the Manager's alleged default to pay the Contractor, the Contractor has placed liens over the properties of the following Series :

 

Landa App LLC - 10121 Morris Drive Sw Covington GA LLC

Landa App LLC - 6168 Wheat Street Ne Covington GA LLC

Landa App LLC - 6113 Pine Glen Circle Sw Covington GA LLC

Landa App LLC - 8780 Churchill Place Jonesboro GALLC

Landa App LLC - 5411 Rocky Pine Drive Lithonia GA LLC

Landa App LLC - 138 Sandalwood Circle Lawrenceville GA LLC

Landa App LLC - 10121 Morris Drive Sw Covington GA LLC

Landa App LLC - 2933 Coffer Drive Ellenwood Georgia LLC

Landa App LLC - 25 Pleasant Valley Road Mcdonough GA LLC

Landa App LLC - 10433 Candlelight Road Jonesboro GA LLC

Landa App LLC - 10183 Starr Street Sw Covington GA LLC

Landa App LLC - 524 Sawmill Road Hampton GA LLC

 

The Contractor has also lodged a complaint against the Company In the Superior Court of Gwinnett County, State of Georgia for breach of contract.

 

The Company is currently in negotiation with the Contractor to settle the debt.

 

 

F-230

 

 

Item 4. Exhibit Index

 

Exhibit No.   Exhibit Description
     
2.1   Certificate of Formation of Landa Properties A LLC* (incorporated by reference to the copy thereof filed as Exhibit 2.1 to the Company's Form 1-A dated December 1, 2020)
     
2.2   Certificate of Amendment to the Certificate of Formation of Landa Properties A LLC* (incorporated by reference to the copy thereof filed as Exhibit 2.2 to the Company's Form 1-A dated December 1, 2020)
     
2.3   Certificate of Amendment to the Certificate of Formation of Landa Properties A LLC* (incorporated by reference to the copy thereof filed as Exhibit 2.3 to the Company's Form 1-A dated December 1, 2020)
     
2.4   Amended and Restated Limited Liability Company Operating Agreement of Landa App LLC* (incorporated by reference to the copy thereof submitted as Exhibit 2.4 to the Company's Form 1-A filed on August 2, 2022)
     
3.1   Form of Series Designation* (incorporated by reference to the copy thereof filed as Exhibit 3.1 to the Company's Form 1-A dated August 2, 2022)
     
4.1   Form of Subscription Agreement* (incorporated by reference to the copy thereof submitted as Exhibit 4.1 to the Company's Post-Effective Amendment to Form 1-A filed on October 7, 2021)
     
6.1   Form of Management Agreement* (incorporated by reference to the copy thereof submitted as Exhibit 6.30 to the Company's Post-Effective Amendment to Form 1-A filed on July 14, 2021)
     
6.2   Broker Dealer Services Agreement, dated August 1, 2022, by and between Dalmore Group, LLC and Landa App LLC* (incorporated by reference to the copy thereof filed as Exhibit 6.2 to the Company's Form 1-A filed on August 2, 2022)
     
6.3   Landa App License Agreement, dated October 2, 2020, by and between Landa Holdings, Inc., Landa App LLC, and each of the Series listed thereto* (incorporated by reference to the copy thereof submitted as Exhibit 6.25 to the Company's Form 1-A filed on December 1, 2020)
     
6.4   Form of Promissory Note* (incorporated by reference to the copy thereof filed as Exhibit 6.4 to the Company's Form 1-A dated August 2, 2022)
     
6.5   PPEX ATS Company Agreement, by and among North Capital Private Securities Corporation, Landa App LLC and each of the Series set forth therein* (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company's Form 1-U filed on June 29, 2021)
     
6.6   Form of GA Lease Agreement* (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company's Form 1-U filed on June 6, 2022) (see the Master Series Table of the Company's most recent Offering Circular filed March 28, 2023 and 'Item 1. Management's Discussion and Analysis of Financial Condition and Results of Operations “Recent Developments”  in this Form 1-SA for material terms of each Lease Agreement)
     

 

* Previously filed

 

40

 

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, the issuer has duly caused this Semiannual Report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  Landa App LLC
   
  By: Landa Holdings, Inc.,
its Manager
   
  By: /s/ Yishai Cohen
  Name:  Yishai Cohen
  Title: Chief Executive Officer

 

Date: January 3, 2025

 

Pursuant to the requirements of Regulation A, this Semiannual Report has been signed below by the following persons on behalf of the issuer and in the capacities and on the dates indicated.

 

Signature   Title   Date
         
/s/ Yishai Cohen   Chairman, Chief Executive Officer and   January 3, 2025
Yishai Cohen   President of Landa Holdings, Inc.
(Principal Executive Officer)
   
         
/s/ Sagiv   Head of Finance of Landa Holdings, Inc.   January 3, 2025
Sagiv   (Principal Financial Officer and Principal Accounting Officer)    

 

 

40