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
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 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
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 Members' | ||||||||||||
| 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 |
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 | 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 |
| 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
| * | 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