FORM 1-K
OMB APPROVAL
OMB Number: ####-####
Estimated average burden hours per response: ##.#
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 1-K
ANNUAL REPORT PURSUANT TO REGULATION A
For the fiscal year ended
December 31, 2025
ARK7 PROPERTIES PLUS LLC
(A DELAWARE SERIES LIMITED LIABILITY COMPANY)
(Exact name of issuer as specified in its charter)
Delaware | 88-1359905 |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
1 Ferry Building, Ste 201
San Francisco, CA 94111
(Full mailing address of principal executive offices)
415-275-0701
(Issuer's telephone number, including area code)
Series #WGI3Z, Series #0XYT6, Series #JTDXY, Series #ZIE3T, Series #NHMOP, Series #QGXF0, Series #SOV9W, Series #WRA7O, Series #FTWDS, Series #P7FJ5, Series #RPFUV, Series #DIVTU, Series #ORHOF, Series #ZAUH4, Series #OJXLW, Series #EYPIR, Series #5VCTK, and Series #ET8BV
(Title of each class of securities issued pursuant to Regulation A)
TABLE OF CONTENTS
I
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
THE INFORMATION CONTAINED IN THIS 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 IN THIS REPORT, THE WORDS "ESTIMATE," "PROJECT," "BELIEVE," "ANTICIPATE," "INTEND," "EXPECT" AND SIMILAR EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING STATEMENTS, WHICH CONSTITUTE 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. THE COMPANY DOES NOT UNDERTAKE ANY OBLIGATION TO REVISE OR UPDATE THESE FORWARD-LOOKING STATEMENTS TO REFLECT EVENTS OR CIRCUMSTANCES AFTER SUCH DATE OR TO REFLECT THE OCCURRENCE OF UNANTICIPATED EVENTS.
In this Annual Report, "we," "us," "our" or "our company", shall refer to Ark7 Properties Plus LLC. All of the series of our company may collectively be referred to in this Annual Report as the "series" and each, individually, as a "series." The membership interests of all series described above may collectively be referred to in this Annual Report as the "shares" and each, individually, as a "share". Ark7 Inc., a Delaware corporation ("Ark7") will serve as the asset manager responsible for managing each Series' Underlying Asset (the "Asset Manager") as described in the Asset Management Agreement between Ark7 Inc. and each series of Ark7 Properties Plus LLC. Ark7 will serve as the Managing Member responsible for the day-to-day management of the company and each registered series.
II
ITEM 1. DESCRIPTION OF BUSINESS
Company Overview - Our Mission
Ark7 Properties Plus LLC, a Delaware series limited liability company, was established on March 17, 2022 to expand access to real estate investment opportunities, allowing a broader audience to participate in the financial benefits of property ownership. Our mission is to build a reliable and accessible platform that democratizes real estate investment.
Ark7 Properties Plus LLC is managed and fully controlled by Ark7. As discussed further in the Series Limited Liability Company Agreement of Ark7 Properties Plus LLC dated March 17, 2022 (the "Operating Agreement"), Ark7 is the Managing Member of Ark7 Properties Plus LLC. Ark7 was incorporated in the State of Delaware on June 26, 2018. Ark7 operates a digital platform for real estate investment, making it simpler for investors to engage in property ownership. Ark7 acquires residential properties and conveys them to a Series of the Company to be offered to investors through the Ark7 platform. Ark7 believes this model enables investors to diversify their investment across various properties, helping to manage risk without the need for direct property management or mortgage commitments.
Ark7 performs all aspects of sourcing, analyzing, maintaining, and managing the properties we acquire. The Ark7 team conducts comprehensive evaluations of each potential property investment, examining a variety of financial, market, and demographic characteristics to inform our acquisition strategies. Each investment we make represents not only a financial opportunity but also a commitment to the communities where Ark7 properties are located. By investing in these areas, we contribute alongside our investors to community development and growth. As our network of engaged, like-minded investors expands, so too does our ability to access new investment and residential opportunities, enhancing value for our stakeholders and the communities we serve.
Series LLC Structure
Each property that Ark7 Properties Plus LLC acquires is held within a distinct series of our Delaware series limited liability company structure, created specifically to acquire and manage that residential property. Each series may own its specific property through a wholly-owned subsidiary, which is structured as a limited liability company under the laws of the state where the property is located.
As a Delaware series limited liability company, Ark7 Properties Plus LLC structures its operations so that the debts, liabilities, obligations, and expenses associated with a particular series are segregated and only enforceable against the assets of that series, as provided under Delaware law. This setup allows for financial and legal separation across different investments within our portfolio.
Ark7 Properties Plus LLC plans for each series to initially be treated as a corporation for U.S. federal income tax purposes, aiming for tax efficiency. However, if a series' real estate and potential income streams suggest that REIT status would be beneficial, we may elect to have that series taxed as a separate REIT. This approach allows us to consider the tax advantages specific to REITs, which may include benefits for our investors.
Should REIT status not be suitable, we may opt for the series to be taxed as a partnership. This alternative would involve using Schedule K-1 for tax reporting, which allows income, losses, deductions, and credits to pass through directly to investors, facilitating transparency in their personal tax obligations.
Our company focuses on the identification, acquisition, marketing, and management of individual residential properties, with each managed within its own series. This dedicated structure supports our efforts to manage the value of every single property for our investors effectively.
1
Investment Objectives
Ark7 Properties Plus LLC aims to offer its investors a range of carefully considered investment objectives, including:
While we strive to meet these objectives, it is important for investors to understand that the achievement of these goals cannot be guaranteed. The value of assets may fluctuate, and Ark7 Properties Plus LLC does not assure that the investment objectives will be achieved.
Investment Criteria
Ark7 Properties Plus LLC is committed to a strategic acquisition approach, focusing on properties that meet the following well-defined criteria as determined by Ark7:
These criteria are designed to identify properties that are well-positioned to generate value for our investors through both steady rental income and potential for long-term appreciation. As we refine our acquisition strategy and respond to market conditions, these criteria may evolve to better align with our investment objectives and market opportunities.
2
Investment Strategy - Market Opportunities
Ark7 Properties Plus LLC's investment strategy is centered around the acquisition, management, and strategic operation of residential properties situated in vibrant and growing cities across the United States as determined by Ark7. Our approach is to identify and invest in markets that possess strong potential for long-term property value appreciation.
By focusing on dynamic urban environments where demographic trends indicate growth and resilience, Ark7 Properties Plus LLC aims to secure a portfolio of properties that are not only profitable but also benefit from the broader economic and social vibrancy of their respective locales. This strategic market focus is intended to maximize opportunities for our investors, though as with any investment, there are inherent risks and returns are not guaranteed.
3
Investment Process
Ark7 Properties Plus LLC utilizes a structured investment process to ensure that each property we consider aligns with our strategic objectives and investment criteria:
Our Managing Member maintains comprehensive control over all investment decisions, guided by our overarching investment objectives and leverage policies.
4
Operating Policies
Credit Risk Management: Each Series is exposed to varying levels of credit and special hazard risk. The Managing Member assesses and monitors credit risk and other loss-related risks associated with each investment. The Managing Member will oversee the overall credit risk and provision for loss levels.
Additional Borrowings: Each series may explore financing or refinancing existing debt, including mortgages, with additional debt financing, either from an affiliate or a third party. Any third-party mortgages or debt instruments entered into by a series, or the company on behalf of a series, will likely be secured directly or indirectly by a security interest in the title of the property and other assets of the series.
5
Asset Management Fee
The Asset Manager will be entitled to an annual asset management fee from each series, calculated as 15% of any Free Cash Flows available for distribution pursuant to Article VII of the Operating Agreement.
Operating Expenses
Each series within Ark7 Properties Plus LLC will bear the costs and expenses associated with its activities, including but not limited to:
The Managing Member will cover its own ordinary expenses. If Operating Expenses exceed the series property's revenues and cannot be covered by reserves, the Managing Member may either pay the expenses without seeking reimbursement, loan the amount to the series with reasonable interest, or issue additional interests in the series to cover the shortfall.
6
Conflicts of Interest
Conflicts of interest may exist now or arise in the future involving the manager, its affiliates, and our officers and/or directors who also hold positions with the Managing Member. These conflicts could include:
7
ITEM 2. MANAGEMENT''S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
You should read the following discussion and analysis of the financial statements and financial condition of Ark7 Properties Plus LLC and results of its operations together with: (i) its financial statements and related notes appearing at the end of this Offering Circular and (ii) the pro forma consolidated financial statements appearing at the end of this Offering Circular. This discussion contains forward-looking statements reflecting the company's current expectations that involve risks and uncertainties. Actual results and the timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the section entitled "Risk Factors" and elsewhere in this Offering Circular.
Overview
Ark7 Properties Plus LLC was formed on March 17, 2022 ("Inception") in the State of Delaware. Ark7 Properties Plus LLC is an investment vehicle which intends to enable investors to own fractional ownership of a specific real estate property. This lowers the cost-of-entry and minimizes the time commitment for real estate investing. An investment in the company entitles the investor to the potential economic benefits normally associated with direct property ownership, while requiring no investor involvement in asset or property management.
Ark7 is the company's Managing Member. As the company's Managing Member, it will manage the company's day-to-day operations. Ark7 is also the Managing Member of each Series and the Asset Manager of each Series and will manage each property that a Series acquires.
Emerging Growth Company
If the company becomes subject to the ongoing reporting requirements of the Exchange Act, we will qualify as an "emerging growth company" under the JOBS Act. As a result, we will be permitted to, and intend to, rely on exemptions from certain disclosure requirements. For so long as we are an emerging growth company, we will not be required to:
In addition, Section 107 of the JOBS Act also provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of the benefits of this extended transition period. Our financial statements may therefore not be comparable to those of companies that comply with such new or revised accounting standards.
We will remain an "emerging growth company" for up to five years, or until the earliest of (i) the last day of the first fiscal year in which our total annual gross revenues exceed $1.07 billion, (ii) the date that we become a "large accelerated filer" as defined in Rule 12b-2 under the Exchange Act, which would occur if the market value of our interests that is held by non-affiliates exceeds $700 million as of the last business day of our most recently completed second fiscal quarter or (iii) the date on which we have issued more than $1.07 billion in non-convertible debt during the preceding three year period.
8
Operating Results - year ended December 31, 2025 and 2024
Revenues are generated at the series level. For the year ended December 31, 2025 and 2024, the Series aggregated together generated $459,266 and $384,568, respectively, in revenues.
These revenues were generated by rental income across each Series as set out below:
Series | Gross Rental Income as of December 31, 2025 | Gross Rental Income as of December 31, 2024 | ||
#0XYT6 | $ 36,474 | $ 30,758 | ||
#5VCTK | $ 17,401 | $ 9,695 | ||
#DIVTU | $ 37,717 | $ 14,035 | ||
#ET8BV | $ 29,945 | $ 8,445 | ||
#EYPIR | $ 2,172 | $ 9,240 | ||
#FTWDS | $ 19,200 | $ 19,189 | ||
#JTDXY | $ 41,752 | $ 40,162 | ||
#NHMOP | $ 22,569 | $ 15,198 | ||
#OJXLW | $ 23,112 | $ 12,212 | ||
#ORHOF | $ 30,423 | $ 13,123 | ||
#P7FJ5 | $ 18,000 | $ 15,199 | ||
#QGXF0 | $ 47,719 | $ 44,656 | ||
#RPFUV | $ 22,331 | $ 16,476 | ||
#SOV9W | $ 18,694 | $ 24,814 | ||
#WGI3Z | $ 20,520 | $ 20,320 | ||
#WRA7O | $ 29,849 | $ 42,718 | ||
#ZAUH4 | $ 14,188 | $ 9,182 | ||
#ZIE3T | $ 27,200 | $ 39,148 |
Over this same period, each series incurred expenses from operations of the series, as well as professional expenses related to undertaking the Series offering. Expenses from operations of the properties, such as utilities, repairs and maintenance, insurance, and property tax amounted to:
Series | Expenses Relating to Operating of the Property as of December 31, 2025 | Expenses Relating to Operating of the Property as of December 31, 2024 | ||
#0XYT6 | $ 12,986 | $ 14,656 | ||
#5VCTK | $ 9,838 | $ 5,945 | ||
#DIVTU | $ 16,478 | $ 13,482 | ||
#ET8BV | $ 15,656 | $ 8,228 | ||
#EYPIR | $ 7,213 | $ 2,773 | ||
#FTWDS | $ 5,912 | $ 6,819 | ||
#JTDXY | $ 15,241 | $ 12,212 | ||
#NHMOP | $ 9,191 | $ 8,099 | ||
#OJXLW | $ 5,454 | $ 4,166 | ||
#ORHOF | $ 12,716 | $ 11,778 | ||
#P7FJ5 | $ 5,276 | $ 5,428 | ||
#QGXF0 | $ 17,623 | $ 18,262 | ||
#RPFUV | $ 14,145 | $ 11,978 | ||
#SOV9W | $ 13,283 | $ 8,036 | ||
#WGI3Z | $ 3,196 | $ 2,544 | ||
#WRA7O | $ 28,774 | $ 15,060 | ||
#ZAUH4 | $ 10,245 | $ 3,907 | ||
#ZIE3T | $ 13,354 | $ 14,649 |
When including all expenses, such as legal and professional fees, general and administrative expenses, depreciation, and interest expense to Ark7, against revenues during this period, resulted in net income of the following:
Series | Net Income (Loss) as of December 31, 2025 | Net Income (Loss) as of December 31, 2024 | ||
#0XYT6 | $ 7,378 | $ 3,139 | ||
#5VCTK | $ (2,958) | $ (30,747) | ||
#DIVTU | $ 11,529 | $ (43,314) | ||
#ET8BV | $ (17,823) | $ (9,434) | ||
#EYPIR | $ (14,046) | $ (25,459) | ||
#FTWDS | $ 5,244 | $ 4,151 | ||
#JTDXY | $ 12,259 | $ 15,315 | ||
#NHMOP | $ 6,235 | $ (20,687) | ||
#OJXLW | $ 7,630 | $ (25,792) | ||
#ORHOF | $ 9,271 | $ (34,531) | ||
#P7FJ5 | $ 4,141 | $ 628 | ||
#QGXF0 | $ 18,484 | $ (18,380) | ||
#RPFUV | $ (639) | $ (7,681) | ||
#SOV9W | $ (5,335) | $ 6,049 | ||
#WGI3Z | $ 3,287 | $ 4,986 | ||
#WRA7O | $ (15,588) | $ 10,233 | ||
#ZAUH4 | $ (6,858) | $ (25,739) | ||
#ZIE3T | $ 1,750 | $ 11,783 |
9
Liquidity and Capital Resources
Each Series has allocated funds to establish property management reserves. These funds are designed to mitigate future financial uncertainties associated with property-related expenses, including maintenance, repairs, enhancements, or unanticipated costs. The aim is to maintain the properties in satisfactory condition, prevent financial strain, and preclude the necessity for immediate supplementary contributions from investors or owners due to substantial, unexpected expenses. As of December 31, 2025, the balance of the property management reserve by Series was:
Series | Cash and Property Management Reserve as of December 31, 2025 | |
#0XYT6 | $ 2,081 | |
#5VCTK | $ 1,856 | |
#DIVTU | $ 0 | |
#ET8BV | $ 0 | |
#EYPIR | $ 0 | |
#FTWDS | $ (287) | |
#JTDXY | $ (6,490) | |
#NHMOP | $ 0 | |
#OJXLW | $ 0 | |
#ORHOF | $ 0 | |
#P7FJ5 | $ 882 | |
#QGXF0 | $ 5,872 | |
#RPFUV | $ 0 | |
#SOV9W | $ 0 | |
#WGI3Z | $ 1,133 | |
#WRA7O | $ 2,501 | |
#ZAUH4 | $ 0 | |
#ZIE3T | $ 142 |
An additional $0 of cash is held by Ark7 Properties Plus LLC that is not assigned to a specific series.
10
Down Payment Loan Payables
The Parent Company provide initial funding required for property acquisitions and structured this as a down payment loan to APPL and its series. Borrowers are authorized to use the Parent Company's bank checking account for property acquisition purpose.
Series #0XYT6
On July 1, 2022, the APPL - Series #0XYT6 executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #0XYT6 borrowed $378,478 at 9% interest with a maturity of June 30, 2023. The loan was paid off in 2023, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $0, respectively.
Series #5VCTK
On May 20, 2024, the APPL - Series #5VCTK executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #5VCTK borrowed $240,000 at 10% interest with a maturity of May 19, 2025. The loan was paid off in 2024, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $6,115, respectively.
Series #DIVTU
On December 1, 2023, the APPL - Series #DIVTU executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #DIVTU borrowed $222,660 at 10% interest with a maturity of November 30, 2024. The loan was paid off in 2024, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $11,103, respectively.
Series #ET8BV
On May 24, 2024, the APPL - Series #ET8BV executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #ET8BV borrowed $200,000 at 10% interest with a maturity of May 23, 2025. The loan was paid off in 2024, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $5,479, respectively.
Series #EYPIR
On May 20, 2024, the APPL - Series #EYPIR executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #EYPIR borrowed $210,000 at 10% interest with a maturity of May 19, 2025. The loan was paid off in 2024, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $5,351, respectively.
Series #FTWDS
On September 1, 2022, the APPL - Series #FTWDS executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #FTWDS borrowed $228,015 at 9% interest with a maturity of August 31, 2023. The loan was paid off in 2023, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $0, respectively.
Series #JTDXY
On August 1, 2022, the APPL - Series #JTDXY executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #JTDXY borrowed $356,203 at 9% interest with a maturity of July 31, 2024. The loan was paid off in 2023, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $190, respectively.
Series #NHMOP
On October 1, 2023, the APPL - Series #NHMOP executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #NHMOP borrowed $165,100 at 10% interest with a maturity of September 30, 2024. The loan was paid off in 2024, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $2,926, respectively.
Series #OJXLW
On April 18, 2024, the APPL - Series #OJXLW executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #OJXLW borrowed $230,000 at 10% interest with a maturity of April 17, 2025. The loan was paid off in 2024, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $5,797, respectively.
Series #ORHOF
On November 1, 2023, the APPL - Series #ORHOF executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #ORHOF borrowed $175,587 at 10% interest with a maturity of October 31, 2024. The loan was paid off in 2024, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $7,312, respectively.
Series #P7FJ5
On September 1, 2022, the APPL - Series #P7FJ5 executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #P7FJ5 borrowed $227,985 at 9% interest with a maturity of August 31, 2024. The loan was paid off in 2023, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $0, respectively.
Series #QGXF0
On August 1, 2023, the APPL - Series #QGXF0 executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #QGXF0 borrowed $344,051 at 10% interest with a maturity of July 31, 2024. The loan was paid off in 2023, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $2,398, respectively.
Series #RPFUV
On October 18, 2023, the APPL - Series #RPFUV executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #RPFUV borrowed $250,963 at 10% interest with a maturity of October 17, 2024. The loan was paid off in 2023, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $2,924, respectively.
Series #SOV9W
On August 1, 2023, the APPL - Series #SOV9W executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #SOV9W borrowed $212,919 at 10% interest with a maturity of July 31, 2024. The loan was paid off in 2023, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $1,812, respectively.
Series #WGI3Z
On April 5, 2022, the APPL - Series #WGI3Z executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #WGI3Z borrowed $299,120 at 9% interest with a maturity of April 4, 2023. The loan was paid off in 2022, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $0, respectively.
Series #WRA7O
On October 1, 2022, the APPL - Series #WRA7O executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #WRA7O borrowed $542,610 at 9% interest with a maturity of September 30, 2023. The loan was paid off in 2023, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $0, respectively.
Series #ZAUH4
On May 20, 2024, the APPL - Series #ZAUH4 executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #ZAUH4 borrowed $210,000 at 10% interest with a maturity of May 19, 2025. The loan was paid off in 2024, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $5,351, respectively.
Series #ZIE3T
On August 1, 2022, the APPL - Series #ZIE3T executed a Loan Agreement from the Parent Company. According to the Loan Agreement, the APPL - Series #ZIE3T borrowed $360,205 at 9% interest with a maturity of July 31, 2024. The loan was paid off in 2023, and the outstanding balance of the Loan Payable - Down Payment Loan as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in related party debt, current on the accompanying balance sheet. The interest expenses incurred in the year ended December 31, 2024 was $0 and $0, respectively.
11
Trend Information
Our results of operations are affected by a variety of factors, including conditions in the financial markets and the economic and political environments, particularly in the United States. Global economic conditions, including political environments, financial market performance, interest rates, credit spreads or other conditions beyond our control are unpredictable and could negatively affect the value of the series properties, our ability to acquire and manage single family rentals and the success of our current and future offerings. In addition to the aforementioned macroeconomic trends, we believe the following factors will influence our future performance:
12
ITEM 3. DIRECTORS AND OFFICERS
In accordance with the Operating Agreement and the Series Designation, Ark7 Inc. serves as the initial member, the Managing Member of Ark7 Properties Plus LLC, and the Asset Manager for each Series.
Issuer | Managing Member | Asset Manager | ||
Ark7 Properties Plus LLC - Series #WGI3Z | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #0XYT6 | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #JTDXY | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #ZIE3T | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #NHMOP | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #QGXF0 | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #SOV9W | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #WRA7O | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #FTWDS | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #P7FJ5 | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #RPFUV | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #DIVTU | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #ORHOF | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #ZAUH4 | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #OJXLW | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #EYPIR | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #5VCTK | Ark7 Inc. | Ark7 Inc. | ||
Ark7 Properties Plus LLC - Series #ET8BV | Ark7 Inc. | Ark7 Inc. |
Executives and Directors
Ark7 Inc. is operated by the following executives and directors all work for the company on a full-time basis.
Name (Board of Directors & Executive Officers) | Position | Age | Term of Office (If indefinite, give date appointed) | Full Time/Part Time | ||||
Yizhen Zhao | CEO | 35 | October 2018 - Present | Full Time | ||||
Yujian Weng | CTO | 37 | December 2020 - Present | Full Time | ||||
Ling Yang | CCO | 31 | December 2020 - Present | Full Time |
Yizhen Zhao, CEO and Co-Founder
Yizhen Zhao is currently the co-founder and Chief Executive Officer of Ark7. He has served in this position since October 2018. Prior to that, he worked as Software Engineers/Architecture Leads at Uber from 2017 to 2019, LinkedIn from 2014 to 2017, Twitter from 2013 to 2014, and Google from 2010 to 2013. He studied Computer Science at Shanghai Jiaotong University from 2006 to 2010 and received multiple Champion rewards for participating in international computer programming contests.
Yujian Weng, CTO and Co-Founder
Yujian Weng is currently the co-founder and Chief Technology Officer of Ark7. He has served in this position since December 2020. Prior to that, he was Senior Director, Connected Vehicle Services at NIO from 2016 to 2019. In this position, he was responsible for lead design and development of NIO Connected Car Platform. Previously, he led an ads & content personalization team at Cheetah Mobile from 2015 to 2016, he was a software engineer at Yahoo! from 2010 to 2015.
Ling Yang, CCO and Co-Founder
Ling Yang is currently the co-founder and Chief Compliance Officer of Ark7. She has served in this position since December 2020. Prior to that, she was the senior attorney at King & Wood Mallesons LLP from 2017 to 2021. Ms. Yang has extensive experience representing Asian, US, and multinational investors and companies in their cross-border business activities. Previously, Ms. Yang worked at a well-known Los Angeles law firm and also served as a legal consultant in a listed company in China. Ms. Yang graduated from Indiana University Maurer School of Law.
13
Indemnification of the Manager
The operating agreement stipulates that none of our manager, current or former directors, officers, employees, partners, shareholders, members, controlling individuals, agents, or independent contractors of our manager, nor individuals acting on behalf of our company in specific roles concerning other entities, will be held accountable to our company, any series, or any stakeholders for any actions or failures to act unless conclusively determined by a final, non-appealable decision of a court, arbitrator, or other competent tribunal to constitute fraud, willful misconduct, or gross negligence. Each series will indemnify these individuals using its assets against all liabilities and losses, including payments for judgments, fines, penalties, or litigation settlements, along with legal fees and expenses, incurred as a result of their service to our company or that particular series, unless conclusively determined otherwise by a final, non-appealable decision of a court, arbitrator, or other competent tribunal to constitute fraud, willful misconduct, or gross negligence.
Manager Affiliates
The asset manager controls the following affiliated entities that also seek to issue securities pursuant to Tier 2 of Regulation A:
14
For the year ended December 31, 2025, the company did not compensate any director or executive officer for their services to Ark7 Properties Plus LLC. We do not currently have any employees, nor do we currently intend to hire any employees who will be compensated directly by our company.
Our Managing Member and Asset Manager will be compensated as follows:
Asset Management Fee
For services performed, the Series will pay an annual Asset Management Fee to the Asset Manager in respect of each fiscal year, 15% of any Free Cash Flows available for distribution pursuant to Article VII of the Operating Agreement. Any such amount will be paid at the same time as, and only if, a distribution is made from the Series to its Members. For the year ended December 31, 2025 each Series paid the following Asset Manager Fees to the Asset Manager:
Series | Asset Management Fees Paid for the Year Ended December 31, 2025 | |
Series #WGI3Z | $ - | |
Series #0XYT6 | $ - | |
Series #JTDXY | $ - | |
Series #ZIE3T | $ - | |
Series #NHMOP | $ - | |
Series #QGXF0 | $ - | |
Series #SOV9W | $ - | |
Series #WRA7O | $ - | |
Series #FTWDS | $ - | |
Series #P7FJ5 | $ - | |
Series #RPFUV | $ - | |
Series #DIVTU | $ - | |
Series #ORHOF | $ - | |
Series #ZAUH4 | $ - | |
Series #OJXLW | $ - | |
Series #EYPIR | $ - | |
Series #5VCTK | $ - | |
Series #ET8BV | $ - |
15
Sourcing Fee
Pursuant to the Operating Agreement the Asset Manager, as consideration for assisting in the sourcing of the Underlying Asset of a Series, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% (of the maximum offering amount) Sourcing Fee. For the year ended December 31, 2025 each Series paid the following Sourcing Fees to the Asset Manager:
Series | Sourcing Fees Paid for the Year Ended December 31, 2025 | |
Series #WGI3Z | $ - | |
Series #0XYT6 | $ - | |
Series #JTDXY | $ - | |
Series #ZIE3T | $ - | |
Series #NHMOP | $ - | |
Series #QGXF0 | $ - | |
Series #SOV9W | $ - | |
Series #WRA7O | $ - | |
Series #FTWDS | $ - | |
Series #P7FJ5 | $ - | |
Series #RPFUV | $ - | |
Series #DIVTU | $ - | |
Series #ORHOF | $ - | |
Series #ZAUH4 | $ - | |
Series #OJXLW | $ - | |
Series #EYPIR | $ - | |
Series #5VCTK | $ - | |
Series #ET8BV | $ 8,250 |
16
Liquidation Fee
Subject to Section 7.3 and ARTICLE XI and any Interest Designation, any amounts available for distribution following the liquidation of a Series, net of any fees, costs and liabilities (as determined by the Managing Member in its sole discretion), shall be applied and distributed 100% to the Members (pro rata to their Interests and which, for the avoidance of doubt, may include the Managing Member and its Affiliates).
Free Cash Flow
Distributions will be paid out of Free Cash Flow. Free Cash Flow means any available cash for distribution generated from the net income received by a Series, as determined by the Managing Member to be in the nature of income as defined by U.S. GAAP, plus (i) any change in the net working capital (as shown on the balance sheet of such Series) (ii) any amortization to the relevant Series Asset (as shown on the income statement of such Series) and (iii) any depreciation to the relevant Series Asset (as shown on the income statement of such Series) and (iv) any other non-cash Operating Expenses less (a) any capital expenditure related to the Series Asset (as shown on the cash flow statement of such Series) (b) any other liabilities or obligations of the Series, including interest payments on debt obligations, in each case to the extent not already paid or provided for and (c) upon the termination and winding up of a Series or the Company, all costs and expenses incidental to such termination and winding as allocated to the relevant Series in accordance with Section 6.4 of the Operating Agreement.
To the extent there is "Free Cash Flow" for any Series and as described in the Series Designation for such Series, our Managing Member intends to declare and pay distributions as follows:
Our Managing Member has sole discretion in determining what distributions of Free Cash Flow, if any, are made to holders of each Series of shares except as otherwise limited by law or the Operating Agreement.
Intercompany Loan(s)
Intercompany Loans that allow for prepayment: In addition to the above compensation to the Managing Member and Asset Manager (which are both Ark7 at of the date of this report), under the terms of the intercompany loan, a Series will be required to pay interest to Ark7 of at least 3.0% of the loan amount, and potentially up to 9.0%, depending on how much is prepaid.
Intercompany loans that do not allow for prepayment: In addition to the above compensation to the Managing Member and Asset Manager (which are both Ark7 at of the date of this report), under the terms of the intercompany loan, a Series will be required to pay interest to Ark7 of up to 10.0%, Prepayment of the loans is not permitted.
17
ITEM 4. SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITYHOLDERS
The following table displays, on a post Conversion basis, the voting securities beneficially owned by (1) any individual director or officer who beneficially owns more than 10% of any class of the company's capital stock, (2) all executive officers and directors as a group and (3) any other holder who beneficially owns more than 10% of any class of the company's capital stock on a post-conversion basis.
Title of Class | Name and Address of Beneficial Owner | Amount and Nature of Beneficial Ownership | Amount and Nature of Beneficial Ownership Acquirable | Percent of Class (1) | Percent of Voting Power | |||||
Membership Interest | Ark7 Inc., 1 Ferry Building, Ste 201 San Francisco, CA 94111 | 100% of Membership Interests of Ark7 Properties Plus LLC | n/a | 100% | 100% |
The column "Percent of Class" includes a calculation of the amount the person owns now, plus the amount that person is entitled to acquire. That amount is then shown as a percentage of the outstanding amount of securities in that class if no other people exercised their rights to acquire those securities. The result is a calculation of the maximum amount that person could ever own based on their current and acquirable ownership, which is why the amounts in this column will not add up to 100%.
As of May 14, 2026, Series #WGI3Z had 11,350 Series Interests issued and outstanding and 11,350 Series Interests have been authorized.
As of May 14, 2026, Series #0XYT6 had 23,750 Series Interests issued and outstanding and 23,750 Series Interests have been authorized.
As of May 14, 2026, Series #JTDXY had 22,500 Series Interests issued and outstanding and 22,500 Series Interests have been authorized.
As of May 14, 2026, Series #ZIE3T had 22,750 Series Interests issued and outstanding and 22,750 Series Interests have been authorized.
As of May 14, 2026, Series #NHMOP had 2,160 Series Interests issued and outstanding and 2,160 Series Interests have been authorized.
As of May 14, 2026, Series #QGXF0 had 4,100 Series Interests issued and outstanding and 4,100 Series Interests have been authorized.
As of May 14, 2026, Series #SOV9W had 2,600 Series Interests issued and outstanding and 2,600 Series Interests have been authorized.
As of May 14, 2026, Series #WRA7O had 30,750 Series Interests issued and outstanding and 30,750 Series Interests have been authorized.
As of May 14, 2026, Series #FTWDS had 13,250 Series Interests issued and outstanding and 13,250 Series Interests have been authorized.
As of May 14, 2026, Series #P7FJ5 had 13,250 Series Interests issued and outstanding and 13,250 Series Interests have been authorized.
As of May 14, 2026, Series #RPFUV had 2,900 Series Interests issued and outstanding and 2,900 Series Interests have been authorized.
As of May 14, 2026, Series #DIVTU had 3,050 Series Interests issued and outstanding and 3,050 Series Interests have been authorized.
As of May 14, 2026, Series #ORHOF had 2,500 Series Interests issued and outstanding and 2,500 Series Interests have been authorized.
As of May 14, 2026, Series #ZAUH4 had 2,400 Series Interests issued and outstanding and 2,400 Series Interests have been authorized.
As of May 14, 2026, Series #OJXLW had 2,600 Series Interests issued and outstanding and 2,600 Series Interests have been authorized.
As of May 14, 2026, Series #EYPIR had 2,600 Series Interests issued and outstanding and 2,600 Series Interests have been authorized.
As of May 14, 2026, Series #5VCTK had 2,750 Series Interests issued and outstanding and 2,750 Series Interests have been authorized.
As of May 14, 2026, Series #ET8BV had 2,730 Series Interests issued and outstanding and 2,750 Series Interests have been authorized.
Yizhen Zhao is currently the majority owner of Ark7 Inc..
18
ITEM 5. INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS
The company is subject to various conflicts of interest arising out of its relationship with Ark7, the company's Managing Member, Asset Manager and its affiliates. These conflicts are discussed below.
Ark7 Inc. is both the Asset Manager and the Managing Member
Ark7 Inc. is both the Asset Manager and the Managing Member. The Managing Member has appointed the Asset Manager. On balance, Ark7 Inc. controls all of the decisions related to each Series:
None of the responsibilities and determinations listed above will be made at arm's length and all of these decisions may unjustly financially reward Ark7 to the detriment of each Series and the investors. These conflicts may inhibit or interfere with the sound and profitable operation of the company. See "Risk Factors - Ark7 Inc. is both the Asset Manager and the Managing Member.
19
Intercompany Loan Agreement between Ark7 Inc. and Series #WGI3Z
On April 5, 2022, Series #WGI3Z (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #WGI3Z
On April 15, 2022, Series #WGI3Z and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
20
Intercompany Loan Agreement between Ark7 Inc. and Series #0XYT6
On July 1, 2022, Series #0XYT6 (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #0XYT6
On July 1, 2022, Series #0XYT6 and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
21
Intercompany Loan Agreement between Ark7 Inc. and Series #JTDXY
On August 1, 2022, Series #JTDXY (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #JTDXY
On August 1, 2022, Series #JTDXY and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
22
Intercompany Loan Agreement between Ark7 Inc. and Series #ZIE3T
On August 1, 2022, Series #ZIE3T (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #ZIE3T
On August 1, 2022, Series #ZIE3T and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
23
Intercompany Loan Agreement between Ark7 Inc. and Series #NHMOP
On October 1, 2023, Series #NHMOP (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #NHMOP
On October 1, 2023, Series #NHMOP and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
24
Intercompany Loan Agreement between Ark7 Inc. and Series #QGXF0
On August 1, 2023, Series #QGXF0 (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #QGXF0
On August 1, 2023, Series #QGXF0 and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
25
Intercompany Loan Agreement between Ark7 Inc. and Series #SOV9W
On August 1, 2023, Series #SOV9W (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #SOV9W
On August 1, 2023, Series #SOV9W and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
26
Intercompany Loan Agreement between Ark7 Inc. and Series #WRA7O
On October 1, 2022, Series #WRA7O (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #WRA7O
On October 1, 2022, Series #WRA7O and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
27
Intercompany Loan Agreement between Ark7 Inc. and Series #FTWDS
On September 1, 2022, Series #FTWDS (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #FTWDS
On September 10, 2022, Series #FTWDS and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
28
Intercompany Loan Agreement between Ark7 Inc. and Series #P7FJ5
On September 1, 2022, Series #P7FJ5 (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #P7FJ5
On September 10, 2022, Series #P7FJ5 and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
29
Intercompany Loan Agreement between Ark7 Inc. and Series #RPFUV
On October 18, 2023, Series #RPFUV (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #RPFUV
On October 1, 2023, Series #RPFUV and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
30
Intercompany Loan Agreement between Ark7 Inc. and Series #DIVTU
On December 1, 2023, Series #DIVTU (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #DIVTU
On December 1, 2023, Series #DIVTU and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
31
Intercompany Loan Agreement between Ark7 Inc. and Series #ORHOF
On November 1, 2023, Series #ORHOF (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #ORHOF
On November 1, 2023, Series #ORHOF and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
32
Intercompany Loan Agreement between Ark7 Inc. and Series #ZAUH4
On May 20, 2024, Series #ZAUH4 (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #ZAUH4
On May 20, 2024, Series #ZAUH4 and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
33
Intercompany Loan Agreement between Ark7 Inc. and Series #OJXLW
On April 18, 2024, Series #OJXLW (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #OJXLW
On April 18, 2024, Series #OJXLW and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
34
Intercompany Loan Agreement between Ark7 Inc. and Series #EYPIR
On May 20, 2024, Series #EYPIR (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #EYPIR
On May 20, 2024, Series #EYPIR and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
35
Intercompany Loan Agreement between Ark7 Inc. and Series #5VCTK
On May 20, 2024, Series #5VCTK (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #5VCTK
On May 20, 2024, Series #5VCTK and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
36
Intercompany Loan Agreement between Ark7 Inc. and Series #ET8BV
On May 24, 2024, Series #ET8BV (the "Borrower") and Ark7 (the "Lender") entered into the Intercompany Loan Agreement (the "Loan Agreement"). The Loan Agreement has the following terms:
Asset Management Agreement between Ark7 Inc. and Series #ET8BV
On May 24, 2024, Series #ET8BV and Ark7 (the "Asset Manager") entered into an Asset Management Agreement. The Asset Management Agreement has the following terms:
37
For the years ended December 31, 2024 and December 31, 2025 each Series paid the following Asset Management Fees to the Asset Manager:
Series | Asset Management Fees Paid for the Year Ended December 31, 2024 | Asset Management Fees Paid for the Year Ended December 31, 2025 | ||
Series #WGI3Z | $ 0 | $ 0 | ||
Series #0XYT6 | $ 0 | $ 0 | ||
Series #JTDXY | $ 0 | $ 0 | ||
Series #ZIE3T | $ 0 | $ 0 | ||
Series #NHMOP | $ 0 | $ 0 | ||
Series #QGXF0 | $ 0 | $ 0 | ||
Series #SOV9W | $ 0 | $ 0 | ||
Series #WRA7O | $ 0 | $ 0 | ||
Series #FTWDS | $ 0 | $ 0 | ||
Series #P7FJ5 | $ 0 | $ 0 | ||
Series #RPFUV | $ 0 | $ 0 | ||
Series #DIVTU | $ 0 | $ 0 | ||
Series #ORHOF | $ 0 | $ 0 | ||
Series #ZAUH4 | $ 0 | $ 0 | ||
Series #OJXLW | $ 0 | $ 0 | ||
Series #EYPIR | $ 0 | $ 0 | ||
Series #5VCTK | $ 0 | $ 0 | ||
Series #ET8BV | $ 0 | $ 0 |
38
Series Designation: Sourcing Fee paid to the Asset Manager, Ark7
The Asset Manager, as consideration for assisting in the sourcing of the Series #WGI3Z Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #0XYT6 Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #JTDXY Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #ZIE3T Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #NHMOP Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #QGXF0 Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #SOV9W Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #WRA7O Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #FTWDS Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #P7FJ5 Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #RPFUV Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #DIVTU Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #ORHOF Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #ZAUH4 Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #OJXLW Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #EYPIR Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #5VCTK Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
The Asset Manager, as consideration for assisting in the sourcing of the Series #ET8BV Underlying Asset, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% Sourcing Fee.
39
For the years ended December 31, 2024 and December 31, 2025 each Series paid the following Sourcing Fees to the Asset Manager:
40
Affiliates' Interests in Other Ark7 Entities
General
The officers and directors of Ark7 are also key professionals of APPL. These persons have legal obligations with respect to those entities that are similar to their obligations to the company. In addition, in the future, these persons and other affiliates of Ark7 may organize other real estate-related entities.
Allocation of Acquisition Opportunities
From time to time, Ark7 may create new entities that will acquire real estate assets and make offers of securities to accredited investors, foreign investors, and under Regulation D or Regulation A. Ark7 will, in its sole discretion, determine which entity will be responsible for acquiring a specific asset.
Allocation of the Company's Affiliates' Time
The company relies on Ark7's real estate professionals who act on behalf of its company, including Mr. Zhao, for the day-to-day operation of the business. Mr. Zhao is also the Chief Executive Officer of Ark7. As a result of his interests in other Ark7 entities, his obligations to other investors and the fact that he engages in and will continue to engage in other business activities on behalf of himself and others, Mr. Zhao will face conflicts of interest in allocating his time among the company, Ark7, other related entities and other business activities in which he is involved. However, the company believes that Ark7 and its affiliates have sufficient real estate professionals to fully discharge their responsibilities to the Ark7 entities for which they work.
41
ITEM 6. OTHER INFORMATION
None.
42
ITEM 7. FINANCIAL STATEMENTS
| F-1 | ||
| F-1 |
43
ARK7 PROPERTIES PLUS LLC
AUDITED CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS
For the year ended December 31, 2025 and 2024
F-1
Table of Contents
F-2
Independent Auditor's Report
Yizhen Zhao
Ark7 Properties Plus LLC
San Francisco, CA, United States of America
Report on the Audit of the Financial Statements
Opinion
We have audited the consolidated and consolidating financial statements of Ark7 Properties Plus LLC (the "APPL") and its Series, which comprise the consolidated and consolidating balance sheet as of December 31, 2025, and the related consolidated and consolidating statements of income, members' equity, and cash flows for the year ended December 31, 2025, and the related notes (collectively referred to as the consolidated and consolidating financial statements).
In our opinion, the accompanying consolidated and consolidating financial statements present fairly, in all material respects, the financial position of the APPL as of December 31, 2025, the results of its operations, and its cash flows for the year ended December 31, 2025, in accordance with accounting principles generally accepted in the United States of America.
Basis for Opinion
We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the APPL and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation and fair presentation of the consolidated and consolidating financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated and consolidating financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated and consolidating financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the APPL's ability to continue as a going concern within one year after the date that the financial statements are available to be issued.
Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the consolidated and consolidating financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the consolidated and consolidating financial statements.
In performing an audit in accordance with GAAS, we:
We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.
Emphasis of Matter
The accompanying financial statements have been prepared assuming that APPL will continue as a going concern. As discussed in Note 1 to the financial statements, APPL has experienced recurring operating losses. However, the current year's loss is significantly lower than in the prior year, indicating progress toward improved financial performance. Management has implemented various strategies to strengthen operations and is actively pursuing further measures to enhance financial results. While continued monitoring is necessary, management believes that current and planned initiatives, together with ongoing capital support, will be sufficient to sustain operations.
Management's plans are further described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. Our opinion is not modified with respect to this matter.
/s/ Norbie Gaerlan
____________________
Norbie Gaerlan, CPA
Taxulo
3031 Tisch Way #10, San Jose
CA 95128, United States
F-3
Ark7 Properties Plus LLC
Consolidated Balance Sheet
As of December 31, 2025 and 2024
Description | December 31, 2025 | December 31, 2024 | ||
Assets | ||||
Current Assets | ||||
Cash and cash equivalents | $ 204,039 | $ 37,354 | ||
Receivables | 2,900 | |||
Related party receivables | 1,263,181 | 1,648,118 | ||
Prepaid expenses | 42,185 | 31,860 | ||
Total Current Assets | 1,512,305 | 1,717,332 | ||
Noncurrent Assets | ||||
Property, plant, and equipment | ||||
Property, plant, and equipment - Cost | 5,141,515 | 4,981,508 | ||
Property, plant, and equipment - Accumulated Depreciation | (415,848) | (255,675) | ||
Total Property, plant, and equipment | 4,725,666 | 4,725,832 | ||
Total Noncurrent Assets | 4,725,666 | 4,725,832 | ||
Total Assets | 6,237,971 | 6,443,164 | ||
| ||||
Liabilities & Members' Equity | ||||
Liabilities | ||||
Current Liabilities | ||||
Accounts payable and accrued liabilities | 34,308 | 75,913 | ||
Current portion of mortgage payable | 15,265 | 14,111 | ||
Related party payables | (0) | 0 | ||
Other liabilities, current | 18,264 | 21,196 | ||
Total Current Liabilities | 67,838 | 111,220 | ||
Noncurrent Liabilities | ||||
Mortgage payable | 1,796,093 | 1,501,839 | ||
Total Noncurrent Liabilities | 1,796,093 | 1,501,839 | ||
Total Liabilities | 1,863,931 | 1,613,059 | ||
| ||||
Member's Equity | ||||
Equity | ||||
Members' Equity | 5,202,475 | 5,519,889 | ||
Retained Earnings (Accumulated Deficit) | (828,435) | (689,784) | ||
Total Equity | 4,374,040 | 4,830,105 | ||
Total Member's Equity | 4,374,040 | 4,830,105 | ||
Total Liabilities & Members' Equity | $ 6,237,971 | $ 6,443,164 |
F-4
Ark7 Properties Plus LLC
Consolidated Statement of Income
For the year ended December 31, 2025 and 2024
Description | December 31, 2025 | December 31, 2024 | ||
Net Income (Loss) | ||||
Gross Profit (Loss) | ||||
Rental Income | $ 457,291 | $ 380,936 | ||
Other rental fees | 1,975 | 3,632 | ||
Total Gross Profit (Loss) | 459,266 | 384,568 | ||
Operating Expenses | ||||
General and administrative expenses | 188,732 | 289,676 | ||
Depreciation and amortization expenses | 162,061 | 141,860 | ||
Property tax and state fee | 118,356 | 104,844 | ||
Total Operating Expenses | 469,149 | 536,379 | ||
Operating Income (Loss) | (9,884) | (151,811) | ||
Other Income (Loss) | ||||
Interest expense | (289,693) | (76,127) | ||
Interest expense, related party | - | 0 | ||
Other income (expense) | 160,926 | 34 | ||
Total Other Income (Loss) | (128,767) | (76,093) | ||
Total Net Income (Loss) | $ (138,651) | $ (227,904) |
F-5
Ark7 Properties Plus LLC
Consolidated Statement of Members' Equity
For the year ended December 31, 2025 and 2024
Description | December 31, 2025 | December 31, 2024 | ||
Balance at the beginning of the period | $ 4,830,105 | $ 3,416,987 | ||
Equity Contribution | (44,637) | 1,890,060 | ||
Net Income (Loss) | (138,651) | (227,904) | ||
Distribution | (272,777) | (249,038) | ||
Balance at the end of the period | $ 4,374,040 | $ 4,830,105 |
F-6
Ark7 Properties Plus LLC
Consolidated Statement of Cash Flows
For the year ended December 31, 2025 and 2024
Description | December 31, 2025 | December 31, 2024 | ||
Cash Flows From Operating Activities | ||||
Net Income (Loss) | $ (138,651) | $ (227,904) | ||
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities | ||||
Depreciation and amortization | 162,061 | 141,860 | ||
(Increase) decrease in operating assets, net of effects of businesses acquired | ||||
Accounts receivable | 1,645,218 | 2,571 | ||
Related party receivables | (1,085,153) | |||
Prepaid expenses | (10,324) | (11,445) | ||
Increase (decrease) in operating liabilities, net of effects of businesses acquired | ||||
Accounts payable and accrued expenses | (1,661,135) | (29,513) | ||
Related party payables | 356,349 | - | ||
Other liabilities | (2,932) | (611) | ||
Net Cash Provided by (Used in) Operating Activities | 350,586 | (1,210,196) | ||
Cash Flows from Investing Activities | ||||
Purchase of property, plant, and equipment | (160,007) | (1,468,365) | ||
Cash Flows from Financing Activities | ||||
Proceeds from issuance of debt | 2,034,490 | |||
Repayment of related party debt | (157,397) | (983,860) | ||
Proceeds from private offerings | (44,637) | 1,890,060 | ||
Distributions to partners | (272,777) | (249,038) | ||
Net Cash Provided by (Used in) Financing Activities | (22,041) | 2,691,653 | ||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | 166,685 | 13,092 | ||
Cash, Cash Equivalents, and Restricted Cash at the beginning of the period | 37,354 | 24,261 | ||
Cash, Cash Equivalents, and Restricted Cash at the end of the period | 204,039 | 37,354 | ||
| ||||
Supplemental Cash Flow information | ||||
Cash Paid During the Year for | ||||
Interest | $ 128,767 | $ 76,127 |
F-7
Ark7 Properties Plus LLC
Consolidated and consolidating Balance Sheet
As of December 31, 2025
Description | Ark7 Properties Plus LLC | Ark7 Properties Plus LLC - Series #0XYT6 | Ark7 Properties Plus LLC - Series #5VCTK | Ark7 Properties Plus LLC - Series #DIVTU | Ark7 Properties Plus LLC - Series #ET8BV | Ark7 Properties Plus LLC - Series #EYPIR | Ark7 Properties Plus LLC - Series #FTWDS | Ark7 Properties Plus LLC - Series #JTDXY | Ark7 Properties Plus LLC - Series #NHMOP | Ark7 Properties Plus LLC - Series #OJXLW | ||||||||||
Assets | ||||||||||||||||||||
Current Assets | ||||||||||||||||||||
Cash and cash equivalents | $ 196,350 | $ 2,081 | $ 1,856 | $ - | $ - | $ - | $ (287) | $ (6,490) | $ - | $ - | ||||||||||
Receivables | $ 2,900 | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | ||||||||||
Related party receivables | (387,241) | 166,071 | 124,764 | 4,754 | 1,932 | (25,664) | 142,658 | 201,454 | 12,462 | 8,684 | ||||||||||
Prepaid expenses | - | 1,973 | 1,842 | 1,452 | 1,519 | 1,303 | 1,076 | 5,663 | 727 | 1,082 | ||||||||||
Total Current Assets | (187,992) | 170,125 | 128,462 | 6,206 | 3,451 | (24,361) | 143,447 | 200,627 | 13,189 | 9,767 | ||||||||||
Noncurrent Assets | ||||||||||||||||||||
Property, plant, and equipment | ||||||||||||||||||||
Property, plant, and equipment - Cost | 100 | 434,148 | 260,391 | 254,144 | 237,088 | 241,489 | 225,335 | 384,971 | 172,535 | 220,013 | ||||||||||
Property, plant, and equipment - Accumulated Depreciation | - | (44,594) | (12,143) | (15,074) | (11,384) | (10,381) | (23,641) | (39,034) | (11,236) | (10,951) | ||||||||||
Total Property, plant, and equipment | 100 | 389,554 | 248,248 | 239,070 | 225,704 | 231,108 | 201,694 | 345,937 | 161,299 | 209,062 | ||||||||||
Total Noncurrent Assets | 100 | 389,554 | 248,248 | 239,070 | 225,704 | 231,108 | 201,694 | 345,937 | 161,299 | 209,062 | ||||||||||
Total Assets | (187,892) | 559,679 | 376,710 | 245,276 | 229,155 | 206,747 | 345,141 | 546,564 | 174,488 | 218,829 | ||||||||||
| ||||||||||||||||||||
Liabilities & Members' Equity | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||
Accounts payable and accrued liabilities | 34,308 | - | - | - | - | - | - | - | - | - | ||||||||||
Current portion of mortgage payable | - | 2,050 | 1,479 | - | - | - | 1,511 | 2,079 | - | - | ||||||||||
Related party payables | (0) | - | - | - | - | - | - | - | - | - | ||||||||||
Other liabilities, current | - | 2,000 | - | - | - | 1,300 | 1,450 | 1,800 | - | - | ||||||||||
Total Current Liabilities | 34,308 | 4,050 | 1,479 | - | - | 1,300 | 2,961 | 3,879 | - | - | ||||||||||
Noncurrent Liabilities | ||||||||||||||||||||
Mortgage payable | - | 198,506 | 154,173 | - | - | - | 145,265 | 201,166 | - | - | ||||||||||
Total Noncurrent Liabilities | - | 198,506 | 154,173 | - | - | - | 145,265 | 201,166 | - | - | ||||||||||
Total Liabilities | 34,308 | 202,556 | 155,651 | - | - | 1,300 | 148,226 | 205,045 | - | - | ||||||||||
| ||||||||||||||||||||
Member's Equity | ||||||||||||||||||||
Equity | ||||||||||||||||||||
Members' Equity | - | 391,021 | 254,763 | 279,181 | 256,412 | 244,951 | 223,453 | 373,156 | 195,984 | 236,991 | ||||||||||
Retained Earnings (Accumulated Deficit) | (222,200) | (33,897) | (33,705) | (33,905) | (27,258) | (39,504) | (26,539) | (31,637) | (21,495) | (18,162) | ||||||||||
Total Equity | (222,200) | 357,124 | 221,058 | 245,276 | 229,155 | 205,447 | 196,915 | 341,519 | 174,488 | 218,829 | ||||||||||
Total Member's Equity | (222,200) | 357,124 | 221,058 | 245,276 | 229,155 | 205,447 | 196,915 | 341,519 | 174,488 | 218,829 | ||||||||||
Total Liabilities & Members' Equity | $ (187,892) | $ 559,679 | $ 376,710 | $ 245,276 | $ 229,155 | $ 206,747 | $ 345,141 | $ 546,564 | $ 174,488 | $ 218,829 |
Description | Ark7 Properties Plus LLC - Series #ORHOF | Ark7 Properties Plus LLC - Series #P7FJ5 | Ark7 Properties Plus LLC - Series #QGXF0 | Ark7 Properties Plus LLC - Series #RPFUV | Ark7 Properties Plus LLC - Series #SOV9W | Ark7 Properties Plus LLC - Series #WGI3Z | Ark7 Properties Plus LLC - Series #WRA7O | Ark7 Properties Plus LLC - Series #ZAUH4 | Ark7 Properties Plus LLC - Series #ZIE3T | Total | ||||||||||
Assets | ||||||||||||||||||||
Current Assets | ||||||||||||||||||||
Cash and cash equivalents | $ - | $ 882 | $ 5,872 | $ - | $ - | $ 1,133 | $ 2,501 | $ - | $ 142 | $ 204,039 | ||||||||||
Receivables | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 2,900 | ||||||||||
Related party receivables | (1,793) | 137,232 | 171,160 | 123,990 | (4,427) | 171,908 | 243,108 | (47,015) | 219,143 | 1,263,181 | ||||||||||
Prepaid expenses | 1,040 | 934 | 2,740 | 722 | 931 | 3,040 | 7,701 | 2,541 | 5,897 | 42,185 | ||||||||||
Total Current Assets | (753) | 139,048 | 179,772 | 124,712 | (3,496) | 176,081 | 253,310 | (44,473) | 225,182 | 1,512,305 | ||||||||||
Noncurrent Assets | ||||||||||||||||||||
Property, plant, and equipment | ||||||||||||||||||||
Property, plant, and equipment - Cost | 210,104 | 224,360 | 369,046 | 256,768 | 214,750 | 288,463 | 535,451 | 248,693 | 363,668 | 5,141,515 | ||||||||||
Property, plant, and equipment - Accumulated Depreciation | (13,558) | (23,578) | (24,889) | (17,364) | (15,343) | (38,826) | (54,848) | (10,556) | (38,450) | (415,848) | ||||||||||
Total Property, plant, and equipment | 196,546 | 200,782 | 344,157 | 239,404 | 199,407 | 249,637 | 480,602 | 238,137 | 325,218 | 4,725,666 | ||||||||||
Total Noncurrent Assets | 196,546 | 200,782 | 344,157 | 239,404 | 199,407 | 249,637 | 480,602 | 238,137 | 325,218 | 4,725,666 | ||||||||||
Total Assets | 195,793 | 339,830 | 523,930 | 364,116 | 195,911 | 425,719 | 733,912 | 193,664 | 550,400 | 6,237,971 | ||||||||||
| ||||||||||||||||||||
Liabilities & Members' Equity | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||
Accounts payable and accrued liabilities | - | - | - | - | - | - | - | - | - | 34,308 | ||||||||||
Current portion of mortgage payable | - | 1,516 | 1,848 | 1,324 | - | 1,820 | 2,889 | - | 2,050 | 18,564 | ||||||||||
Related party payables | - | - | - | - | - | - | - | - | - | (0) | ||||||||||
Other liabilities, current | - | 2,250 | 2,189 | 2,450 | 1,500 | 1,675 | - | 1,650 | - | 18,264 | ||||||||||
Total Current Liabilities | - | 3,766 | 4,037 | 3,774 | 1,500 | 3,495 | 2,889 | 1,650 | 2,050 | 71,136 | ||||||||||
Noncurrent Liabilities | ||||||||||||||||||||
Mortgage payable | - | 145,341 | 184,511 | 134,248 | - | 150,112 | 280,967 | - | 198,506 | 1,792,795 | ||||||||||
Total Noncurrent Liabilities | - | 145,341 | 184,511 | 134,248 | - | 150,112 | 280,967 | - | 198,506 | 1,792,795 | ||||||||||
Total Liabilities | - | 149,107 | 188,549 | 138,021 | 1,500 | 153,606 | 283,856 | 1,650 | 200,556 | 1,863,930 | ||||||||||
| ||||||||||||||||||||
Member's Equity | ||||||||||||||||||||
Equity | ||||||||||||||||||||
Members' Equity | 226,071 | 229,461 | 344,704 | 267,655 | 226,239 | 310,137 | 535,145 | 224,611 | 382,538 | 5,202,475 | ||||||||||
Retained Earnings (Accumulated Deficit) | (30,278) | (38,738) | (9,323) | (41,561) | (31,828) | (38,025) | (85,089) | (32,598) | (32,694) | (828,435) | ||||||||||
Total Equity | 195,793 | 190,724 | 335,381 | 226,094 | 194,411 | 272,112 | 450,056 | 192,014 | 349,844 | 4,374,040 | ||||||||||
Total Member's Equity | 195,793 | 190,724 | 335,381 | 226,094 | 194,411 | 272,112 | 450,056 | 192,014 | 349,844 | 4,374,040 | ||||||||||
Total Liabilities & Members' Equity | $ 195,793 | $ 339,830 | $ 523,930 | $ 364,116 | $ 195,911 | $ 425,719 | $ 733,912 | $ 193,664 | $ 550,400 | $ 6,237,971 |
F-8
Ark7 Properties Plus LLC
Consolidated and consolidating Statement of Income
For the year ended December 31, 2025
Description | Ark7 Properties Plus LLC | Ark7 Properties Plus LLC - Series #0XYT6 | Ark7 Properties Plus LLC - Series #5VCTK | Ark7 Properties Plus LLC - Series #DIVTU | Ark7 Properties Plus LLC - Series #ET8BV | Ark7 Properties Plus LLC - Series #EYPIR | Ark7 Properties Plus LLC - Series #FTWDS | Ark7 Properties Plus LLC - Series #JTDXY | Ark7 Properties Plus LLC - Series #NHMOP | Ark7 Properties Plus LLC - Series #OJXLW | ||||||||||
Net Income (Loss) | ||||||||||||||||||||
Gross Profit (Loss) | ||||||||||||||||||||
Rental Income | $ - | $ 36,474 | $ 17,401 | $ 37,717 | $ 29,945 | $ 2,172 | $ 19,200 | $ 41,752 | $ 22,569 | $ 23,112 | ||||||||||
Other rental fees | - | - | - | - | - | - | - | - | - | - | ||||||||||
Total Gross Profit (Loss) | - | 36,474 | 17,401 | 37,717 | 29,945 | 2,172 | 19,200 | 41,752 | 22,569 | 23,112 | ||||||||||
Operating Expenses | ||||||||||||||||||||
General and administrative expenses | 587 | 10,019 | 4,520 | 15,203 | 36,983 | 2,386 | 4,718 | 10,841 | 8,841 | 3,757 | ||||||||||
Depreciation and amortization expenses | - | 14,714 | 8,000 | 7,710 | 7,212 | 6,796 | 7,446 | 12,404 | 5,143 | 6,416 | ||||||||||
Property tax and state fee | 1,100 | 8,522 | 8,798 | 3,275 | 3,573 | 7,036 | 4,857 | 10,466 | 2,350 | 5,310 | ||||||||||
Total Operating Expenses | 1,687 | 33,254 | 21,318 | 26,188 | 47,768 | 16,218 | 17,022 | 33,711 | 16,335 | 15,482 | ||||||||||
Operating Income (Loss) | (1,687) | 3,219 | (3,917) | 11,529 | (17,823) | (14,046) | 2,178 | 8,041 | 6,235 | 7,630 | ||||||||||
Other Income (Loss) | ||||||||||||||||||||
Interest income, related party | (160,926) | 20,536 | 6,377 | - | - | - | 15,138 | 20,829 | - | - | ||||||||||
Interest expense | - | (16,377) | (5,418) | - | - | - | (12,072) | (16,611) | - | - | ||||||||||
Interest expense, related party | (0) | - | - | - | - | - | - | - | - | - | ||||||||||
Other income (expense) | - | - | - | - | - | - | - | - | - | - | ||||||||||
Total Other Income (Loss) | (160,926) | 4,159 | 959 | - | - | - | 3,066 | 4,219 | - | - | ||||||||||
Total Net Income (Loss) | $ (162,613) | $ 7,378 | $ (2,958) | $ 11,529 | $ (17,823) | $ (14,046) | $ 5,244 | $ 12,259 | $ 6,235 | $ 7,630 |
Description | Ark7 Properties Plus LLC - Series #ORHOF | Ark7 Properties Plus LLC - Series #P7FJ5 | Ark7 Properties Plus LLC - Series #QGXF0 | Ark7 Properties Plus LLC - Series #RPFUV | Ark7 Properties Plus LLC - Series #SOV9W | Ark7 Properties Plus LLC - Series #WGI3Z | Ark7 Properties Plus LLC - Series #WRA7O | Ark7 Properties Plus LLC - Series #ZAUH4 | Ark7 Properties Plus LLC - Series #ZIE3T | Total | ||||||||||
Net Income (Loss) | ||||||||||||||||||||
Gross Profit (Loss) | ||||||||||||||||||||
Rental Income | $ 30,423 | $ 18,000 | $ 46,299 | $ 22,331 | $ 18,439 | $ 20,520 | $ 29,549 | $ 14,188 | $ 27,200 | $ 457,291 | ||||||||||
Other rental fees | - | - | 1,420 | - | 255 | - | 300 | - | - | 1,975 | ||||||||||
Total Gross Profit (Loss) | 30,423 | 18,000 | 47,719 | 22,331 | 18,694 | 20,520 | 29,849 | 14,188 | 27,200 | 459,266 | ||||||||||
Operating Expenses | ||||||||||||||||||||
General and administrative expenses | 12,135 | 5,080 | 7,892 | 13,594 | 13,957 | 4,451 | 20,307 | 6,373 | 7,089 | 188,732 | ||||||||||
Depreciation and amortization expenses | 6,436 | 7,420 | 10,762 | 8,226 | 6,583 | 10,484 | 17,346 | 6,874 | 12,088 | 162,061 | ||||||||||
Property tax and state fee | 2,581 | 4,431 | 14,446 | 4,002 | 3,489 | 2,242 | 13,647 | 7,799 | 10,432 | 118,356 | ||||||||||
Total Operating Expenses | 21,152 | 16,931 | 33,100 | 25,821 | 24,029 | 17,177 | 51,300 | 21,046 | 29,609 | 469,149 | ||||||||||
Operating Income (Loss) | 9,271 | 1,069 | 14,618 | (3,490) | (5,335) | 3,343 | (21,451) | (6,858) | (2,409) | (9,884) | ||||||||||
Other Income (Loss) | ||||||||||||||||||||
Interest income, related party | - | 14,977 | 19,329 | 14,256 | - | - | 28,946 | - | 20,536 | 0 | ||||||||||
Interest expense | - | (11,905) | (15,464) | (11,405) | - | (56) | (23,084) | - | (16,377) | (128,767) | ||||||||||
Interest expense, related party | - | - | - | - | - | - | - | - | - | (0) | ||||||||||
Other income (expense) | - | - | - | - | - | - | - | - | - | - | ||||||||||
Total Other Income (Loss) | - | 3,072 | 3,866 | 2,851 | - | (56) | 5,863 | - | 4,159 | (128,767) | ||||||||||
Total Net Income (Loss) | $ 9,271 | $ 4,141 | $ 18,484 | $ (639) | $ (5,335) | $ 3,287 | $ (15,588) | $ (6,858) | $ 1,750 | $ (138,651) |
F-9
Ark7 Properties Plus LLC
Consolidated and consolidating Statement of Members' Equity
For the year ended December 31, 2025
Description | Ark7 Properties Plus LLC | Ark7 Properties Plus LLC - Series #0XYT6 | Ark7 Properties Plus LLC - Series #5VCTK | Ark7 Properties Plus LLC - Series #DIVTU | Ark7 Properties Plus LLC - Series #ET8BV | Ark7 Properties Plus LLC - Series #EYPIR | Ark7 Properties Plus LLC - Series #FTWDS | Ark7 Properties Plus LLC - Series #JTDXY | Ark7 Properties Plus LLC - Series #NHMOP | Ark7 Properties Plus LLC - Series #OJXLW | ||||||||||
Balance at January 01, 2025 | $ (59,587) | $ 384,190 | $ 236,302 | $ 249,475 | $ 259,433 | $ 229,635 | $ 206,649 | $ 359,082 | $ 185,484 | $ 225,857 | ||||||||||
Equity Contribution | - | (14,874) | (2,100) | (1,000) | (100) | (1,840) | (134) | (3,840) | (8,300) | - | ||||||||||
Net Income (Loss) | (162,613) | 7,378 | (2,958) | 11,529 | (17,823) | (14,046) | 5,244 | 12,259 | 6,235 | 7,630 | ||||||||||
Distribution | - | (19,571) | (10,186) | (14,729) | (12,355) | (8,302) | (14,845) | (25,982) | (8,930) | (14,658) | ||||||||||
Balance at December 31, 2025 | $ (222,200) | $ 357,124 | $ 221,058 | $ 245,276 | $ 229,155 | $ 205,447 | $ 196,915 | $ 341,519 | $ 174,488 | $ 218,829 |
Description | Ark7 Properties Plus LLC - Series #ORHOF | Ark7 Properties Plus LLC - Series #P7FJ5 | Ark7 Properties Plus LLC - Series #QGXF0 | Ark7 Properties Plus LLC - Series #RPFUV | Ark7 Properties Plus LLC - Series #SOV9W | Ark7 Properties Plus LLC - Series #WGI3Z | Ark7 Properties Plus LLC - Series #WRA7O | Ark7 Properties Plus LLC - Series #ZAUH4 | Ark7 Properties Plus LLC - Series #ZIE3T | Total | ||||||||||
Balance at January 01, 2025 | $ 201,592 | $ 199,925 | $ 351,291 | $ 239,234 | $ 211,610 | $ 286,267 | $ 483,758 | $ 208,983 | $ 370,926 | $ 4,830,105 | ||||||||||
Equity Contribution | (3,360) | - | (3,097) | (200) | (1,208) | (593) | (2,298) | (840) | (854) | (44,637) | ||||||||||
Net Income (Loss) | 9,271 | 4,141 | 18,484 | (639) | (5,335) | 3,287 | (15,588) | (6,858) | 1,750 | (138,651) | ||||||||||
Distribution | (11,709) | (13,342) | (31,297) | (12,301) | (10,656) | (16,850) | (15,815) | (9,271) | (21,978) | (272,777) | ||||||||||
Balance at December 31, 2025 | $ 195,793 | $ 190,724 | $ 335,381 | $ 226,094 | $ 194,411 | $ 272,112 | $ 450,056 | $ 192,014 | $ 349,844 | $ 4,374,040 |
F-10
Ark7 Properties Plus LLC
Consolidated and consolidating Statement of Cash Flows
For the year ended December 31, 2025
Description | Ark7 Properties Plus LLC | Ark7 Properties Plus LLC - Series #0XYT6 | Ark7 Properties Plus LLC - Series #5VCTK | Ark7 Properties Plus LLC - Series #DIVTU | Ark7 Properties Plus LLC - Series #ET8BV | Ark7 Properties Plus LLC - Series #EYPIR | Ark7 Properties Plus LLC - Series #FTWDS | Ark7 Properties Plus LLC - Series #JTDXY | Ark7 Properties Plus LLC - Series #NHMOP | Ark7 Properties Plus LLC - Series #OJXLW | ||||||||||
Cash Flows From Operating Activities | ||||||||||||||||||||
Net Income (Loss) | $ (162,613) | $ 7,378 | $ (2,958) | $ 11,529 | $ (17,823) | $ (14,046) | $ 5,244 | $ 12,259 | $ 6,235 | $ 7,630 | ||||||||||
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities | ||||||||||||||||||||
Depreciation and amortization | - | 14,714 | 8,000 | 7,710 | 7,212 | 6,796 | 7,446 | 12,404 | 5,143 | 6,416 | ||||||||||
Total Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities |
|
|
|
|
|
|
|
|
|
| ||||||||||
(Increase) decrease in operating assets, net of effects of businesses acquired | ||||||||||||||||||||
Accounts receivable | 1,645,218 | - | - | - | - | - | - | - | - | - | ||||||||||
Related party receivables | - | |||||||||||||||||||
Prepaid expenses | - | 962 | (1,070) | (1,160) | (1,206) | (790) | 97 | (339) | (602) | (563) | ||||||||||
Increase (decrease) in operating liabilities, net of effects of businesses acquired | ||||||||||||||||||||
Accounts payable and accrued expenses | (1,661,135) | - | - | - | - | - | - | - | - | - | ||||||||||
Related party payables | 340,503 | 15,761 | 41,861 | (2,351) | 24,272 | 41,532 | 2,331 | 37,800 | 6,454 | 1,176 | ||||||||||
Other liabilities | - | 2,000 | - | - | - | 1,300 | - | - | - | - | ||||||||||
Net Cash Provided by (Used in) Operating Activities | 161,974 | 40,815 | 45,833 | 15,729 | 12,455 | 34,793 | 15,118 | 62,124 | 17,230 | 14,658 | ||||||||||
Cash Flows from Investing Activities | ||||||||||||||||||||
Payments received from related party loans and notes receivable |
|
|
|
|
|
|
|
|
|
| ||||||||||
Related party loans and notes receivable issued |
|
|
|
|
|
|
|
|
|
| ||||||||||
Purchase of property, plant, and equipment | - | (3,800) | (28,514) | - | - | (24,650) | - | (35,000) | - | - | ||||||||||
Cash Flows from Financing Activities | ||||||||||||||||||||
Proceeds from issuance of debt | ||||||||||||||||||||
Payments for debt issuance costs |
|
|
|
|
|
|
|
|
|
| ||||||||||
Repayment of debt |
|
|
|
|
|
|
|
|
|
| ||||||||||
Proceeds from issuance of related party debt |
|
|
|
|
|
|
|
|
|
| ||||||||||
Repayment of related party debt | (157,397) | - | - | - | - | - | - | - | - | - | ||||||||||
Proceeds from private offerings | - | (14,874) | (2,100) | (1,000) | (100) | (1,840) | (134) | (3,840) | (8,300) | - | ||||||||||
Distributions to partners | - | (19,571) | (10,186) | (14,729) | (12,355) | (8,302) | (14,845) | (25,982) | (8,930) | (14,658) | ||||||||||
Net Cash Provided by (Used in) Financing Activities | 1,853 | (36,327) | 143,321 | (15,729) | (12,455) | (10,142) | (16,366) | (31,731) | (17,230) | (14,658) | ||||||||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | 163,827 | 2,571 | 1,856 | (0) | (0) | 0 | 140 | (2,698) | (0) | 0 | ||||||||||
Cash, Cash Equivalents, and Restricted Cash at January 01, 2025 | 32,523 | (490) | - | - | - | - | (427) | (3,792) | - | - | ||||||||||
Cash, Cash Equivalents, and Restricted Cash at December 31, 2025 | 196,350 | 2,081 | 1,856 | - | - | - | (287) | (6,490) | - | - | ||||||||||
| ||||||||||||||||||||
Supplemental Cash Flow information | ||||||||||||||||||||
Cash Paid During the Year for | ||||||||||||||||||||
Interest | $ - | $ 16,377 | $ 5,418 | $ - | $ - | $ - | $ 12,072 | $ 16,611 | $ - | $ - |
Description | Ark7 Properties Plus LLC - Series #ORHOF | Ark7 Properties Plus LLC - Series #P7FJ5 | Ark7 Properties Plus LLC - Series #QGXF0 | Ark7 Properties Plus LLC - Series #RPFUV | Ark7 Properties Plus LLC - Series #SOV9W | Ark7 Properties Plus LLC - Series #WGI3Z | Ark7 Properties Plus LLC - Series #WRA7O | Ark7 Properties Plus LLC - Series #ZAUH4 | Ark7 Properties Plus LLC - Series #ZIE3T | Total | ||||||||||
Cash Flows From Operating Activities | ||||||||||||||||||||
Net Income (Loss) | $ 9,271 | $ 4,141 | $ 18,484 | $ (639) | $ (5,335) | $ 3,287 | $ (15,588) | $ (6,858) | $ 1,750 | $ (138,651) | ||||||||||
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities | ||||||||||||||||||||
Depreciation and amortization | 6,436 | 7,420 | 10,762 | 8,226 | 6,583 | 10,484 | 17,346 | 6,874 | 12,088 | 162,061 | ||||||||||
Total Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities |
|
|
|
|
|
|
|
|
|
| ||||||||||
(Increase) decrease in operating assets, net of effects of businesses acquired | ||||||||||||||||||||
Accounts receivable | - | - | - | - | - | - | - | - | - | 1,645,218 | ||||||||||
Related party receivables | ||||||||||||||||||||
Prepaid expenses | (909) | 638 | (404) | 2,433 | 2,357 | (2,844) | (4,019) | 196 | (3,101) | (10,324) | ||||||||||
Increase (decrease) in operating liabilities, net of effects of businesses acquired | ||||||||||||||||||||
Accounts payable and accrued expenses | - | - | - | - | - | - | - | - | - | (1,661,135) | ||||||||||
Related party payables | 271 | 1,640 | 27,548 | (139,550) | 9,590 | (143,350) | 27,129 | 48,685 | 15,046 | 356,349 | ||||||||||
Other liabilities | - | - | 1,199 | (881) | 500 | - | (6,900) | 1,650 | (1,800) | (2,932) | ||||||||||
Net Cash Provided by (Used in) Operating Activities | 15,069 | 13,839 | 57,588 | (130,411) | 13,696 | (132,423) | 17,967 | 50,547 | 23,984 | 350,586 | ||||||||||
Cash Flows from Investing Activities | ||||||||||||||||||||
Payments received from related party loans and notes receivable |
|
|
|
|
|
|
|
|
|
| ||||||||||
Related party loans and notes receivable issued |
|
|
|
|
|
|
|
|
|
| ||||||||||
Purchase of property, plant, and equipment | - | - | (23,267) | - | (1,832) | (933) | - | (40,437) | (1,573) | (160,007) | ||||||||||
Cash Flows from Financing Activities | ||||||||||||||||||||
Proceeds from issuance of debt | ||||||||||||||||||||
Payments for debt issuance costs |
|
|
|
|
|
|
|
|
|
| ||||||||||
Repayment of debt |
|
|
|
|
|
|
|
|
|
| ||||||||||
Proceeds from issuance of related party debt |
|
|
|
|
|
|
|
|
|
| ||||||||||
Repayment of related party debt | - | - | - | - | - | - | - | - | - | (157,397) | ||||||||||
Proceeds from private offerings | (3,360) | - | (3,097) | (200) | (1,208) | (593) | (2,298) | (840) | (854) | (44,637) | ||||||||||
Distributions to partners | (11,709) | (13,342) | (31,297) | (12,301) | (10,656) | (16,850) | (15,815) | (9,271) | (21,978) | (272,777) | ||||||||||
Net Cash Provided by (Used in) Financing Activities | (15,069) | (14,737) | (36,089) | (13,715) | (11,864) | 134,489 | (20,767) | (10,111) | (24,714) | (22,041) | ||||||||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | 0 | 497 | (73) | (0) | - | 1,133 | (146) | - | (421) | 166,685 | ||||||||||
Cash, Cash Equivalents, and Restricted Cash at January 01, 2025 | - | 385 | 5,945 | - | - | (0) | 2,647 | - | 562 | 37,354 | ||||||||||
Cash, Cash Equivalents, and Restricted Cash at December 31, 2025 | - | 882 | 5,872 | - | - | 1,133 | 2,501 | - | 142 | 204,039 | ||||||||||
| ||||||||||||||||||||
Supplemental Cash Flow information | ||||||||||||||||||||
Cash Paid During the Year for | ||||||||||||||||||||
Interest | $ - | $ 11,905 | $ 15,464 | $ 11,405 | $ - | $ 56 | $ 23,084 | $ - | $ 16,377 | $ 128,767 |
F-11
ARK7 PROPERTIES PLUS LLC
NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS
NOTE 1: ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
General Information
Ark7 Properties Plus LLC (the "APPL") is a Delaware series limited liability company wholly owned by Ark7 Inc. (the "Parent Company"). The APPL was formed on March 17, 2022, in accordance with the Limited Liability Company Act (LLCA) of the state of Delaware. The APPL has registered 18 Series Delaware limited liability companies (the "Series Companies"), each of which will be used as an investment vehicle that intends to enable investors to own fractional ownership of a specific rental property. This lowers the cost of entry and minimizes the time commitment for real estate investing. An investment in the APPL entitles the investor to the potential economic benefits normally associated with direct property ownership while requiring no investor involvement in asset or property management.
Series | Carrier | Property Address | Registration Date | |||
WGI3Z | Arizona City-S6 | 11679 W Madero Dr, Arizona City, AZ 85123 | March 21, 2022 | |||
0XYT6 | Dallas-S7 | 2105 Silver Leaf Dr, Mesquite, TX 75181 | June 30, 2022 | |||
JTDXY | Dallas-S9 | 2300 Homestead Dr, Mesquite, TX 75181 | June 30, 2022 | |||
ZIE3T | Dallas-S8 | 2507 Decoy Dr, Mesquite, TX 75181 | August 1, 2022 | |||
NHMOP | Atlanta-C3 | 215 Piedmont Ave NE, Unit 205, Atlanta, GA 30308 | August 10, 2022 | |||
SOV9W | Chicago-C1 | 2113 W Gladys Ave, Unit 3S, Chicago, IL 60612 | August 10, 2022 | |||
WRA7O | Tampa-S10 | 4263 Cadence Loop, LAND O LAKES, FL 34638 | August 10, 2022 | |||
QGXF0 | Urbana-S11 | 704 S Lincoln Ave, Urbana, IL 61801 | August 10, 2022 | |||
FTWDS | Atlanta-T3 | 1527 Iris Walk, Jonesboro, GA 30238 | November 21, 2022 | |||
P7FJ5 | Atlanta-T4 | 1541 Iris Walk, Jonesboro, GA 30238 | November 21, 2022 | |||
RPFUV | Alexandria-C2 | 3405 Commonwealth Ave, Unit C, Alexandria, VA 22305 | September 27, 2023 | |||
ORHOF | Atlanta-C5 | 215 Piedmont Ave NE, Unit 407, Atlanta, GA 30308 | September 27, 2023 | |||
DIVTU | Atlanta-C6 | 215 Piedmont Ave NE, Unit 406, Atlanta, GA 30308 | September 27, 2023 | |||
OJXLW | DFW-S12 | 228 W Norway St, Walnut Springs, TX 76690 | March 18, 2024 | |||
ZAUH4 | DFW-S13 | 516 W Live Oak St, Dublin, TX 76446 | March 18, 2024 | |||
EYPIR | DFW-S14 | 655 E Live Oak St, Dublin, TX 76446 | March 18, 2024 | |||
5VCTK | DFW-S15 | 3616 Redbird St, Waco, TX 76705 | April 25, 2024 | |||
ET8BV | Atlanta-C7 | 215 Piedmont Ave NE, Unit 909, Atlanta, GA 30308 | May 16, 2024 |
Management's Plan and Going Concerns
The accompanying financial statements have been prepared on a going concern basis, which assumes that APPL will continue to operate in the foreseeable future and be able to realize its assets and discharge its liabilities in the normal course of business. APPL has experienced recurring operating losses, which in prior years raised concerns about its ability to sustain operations without additional financial support. However, for the year ended December 31, 2024, the operational loss was significantly reduced compared to the prior year, reflecting improvement in cost control and revenue growth.
Management has taken a number of steps to strengthen APPL's financial position, including securing additional capital contributions and implementing operational efficiencies. These initiatives have contributed to improved financial performance, and management believes that, with continued focus on cost management and strategic fundraising, APPL is on a path toward long-term sustainability.
While some uncertainties remain, management is confident in its ability to address future challenges and to maintain adequate financial resources to support ongoing operations. Accordingly, the financial statements have been prepared under the assumption that APPL will continue as a going concern. No adjustments have been made to the financial statements that might result from the outcome of this uncertainty.
F-12
Statement of compliance
The accompanying consolidated and consolidating financial statements are prepared in accordance with accounting principles generally accepted in the United States of America. The consolidated and consolidating financial statements include the accounts of the APPL and its Series Companies. All intercompany balances and transactions are eliminated in consolidation.
These consolidated and consolidating financial statements have been prepared under the historical cost convention, except for evaluating specific financial instruments carried at fair value.
Method of accounting
The consolidated and consolidating financial statement of the APPL is prepared on the accrual basis of accounting. It includes only those assets, liabilities, and results of operations that relate to the business of the APPL.
Use of estimates and assumptions
The preparation of financial statements in conformity with generally accepted accounting principles 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. To the extent that there are material differences between these estimates and actual results, the APPL's financial condition or operating results will be materially affected. The APPL bases its estimates on past experience and other assumptions that the APPL believes are reasonable under the circumstances, and the APPL evaluates those estimates on an ongoing basis.
Functional and presentation currency
Items included in the APPL's consolidated financial statements are estimated using the currency that best reflects the economic substance of the underlying events and circumstances related to the APPL (the "functional currency"). The functional and presentation currency of the accompanying financial statements is US Dollars (the "USD").
Revenue recognition
Rental income is reported on a straight-line basis over the terms of the respective leases. The property rental income for the year ended December 31, 2025 and 2024 was $457,291 and $380,936, respectively.
The concentration of credit risk
Financial instruments potentially subject the APPL to the concentration of credit risk, primarily cash and tenant receivables. The APPL places its cash with financial institutions, and its balances are insured by the Federal Deposit Insurance Corporation up to $250,000. At various times, the APPL had a cash balance over the insured amount.
Fair value measurements
FASB ASC 820, "Fair Value Measurements" defines fair value for certain financial and nonfinancial assets and liabilities that are recorded at fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. It requires that an entity measure its financial instruments to base fair value on the exit price, maximize the use of observable units and minimize the use of unobservable inputs to determine the exit price. It establishes a hierarchy which prioritizes the inputs to valuation techniques used to measure fair value. This hierarchy increases the consistency and comparability of fair value measurements and related disclosures by maximizing the use of observable inputs and minimizing the use of unobservable inputs by requiring that observable inputs be used when available.
Observable inputs are inputs that reflect the assumptions market participants would use in pricing the assets or liabilities based on market data obtained from sources independent of the APPL. Unobservable inputs are inputs that reflect the APPL's own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The hierarchy prioritizes the inputs into three broad levels based on the reliability of the inputs as follows:
Level 1 - Inputs are quoted prices in active markets for identical assets or liabilities that the APPL has the ability to access at the measurement date. Valuation of these instruments does not require a high degree of judgment as the valuations are based on quoted prices in active markets that are readily and regularly available.
Level 2 - Inputs other than quoted prices in active markets that are either directly or indirectly observable as of the measurement date, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Valuations based on inputs that are unobservable and not corroborated by market data. The fair value for such assets and liabilities is generally determined using pricing models, discounted cash flow methodologies, or similar techniques that incorporate the assumptions a market participant would use in pricing the asset or liability.
The carrying values of certain assets and liabilities of the APPL approximate fair value due to their either relatively short maturities and/or consistency with current market rates.
F-13
Property, plant, and equipment
Land is carried at cost. Building, leasehold improvements, furniture, fixtures, and equipment are carried at cost, less accumulated depreciation and amortization. The building, furniture, fixtures, and equipment are depreciated using the straight-line method over the estimated useful lives of the assets. The cost of leasehold improvements is amortized using the straight-line method over the terms of the related leases. Repairs and maintenance are expensed when incurred.
Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The recoverability of long-lived assets is assessed by a comparison of the carrying amount of the asset to the estimated future undiscounted net cash flows expected to be generated by the asset or group of assets. If estimated future undiscounted net cash flows are less than the carrying amount of the asset or group of assets, the asset is considered impaired and an expense is recorded in an amount required to reduce the carrying amount of the asset to its then fair value. Fair value is generally determined from estimated discounted future net cash flows (for assets held for use) or net realizable value (for assets held for sale). For the year ended December 31, 2025 and 2024, the APPL has not recognized any impairment losses.
Property, plant and equipment consist of the following as of December 31, 2025 and 2024:
| December 31, 2025 | December 31, 2024 | ||
Buildings and improvements | $ 4,382,741 | $ 4,233,055 | ||
Furniture and fixtures | $ 21,915 | $ 11,594 | ||
Land | $ 736,859 | $ 736,859 | ||
Property, plant, and equipment, gross | 5,141,515 | 4,981,508 | ||
Less: Buildings and improvements - Accumulated Depreciation | (408,080) | (251,468) | ||
Furniture and fixtures - Accumulated Depreciation | (7,768) | (4,208) | ||
Property, plant, and equipment | $ 4,725,667 | $ 4,725,832 |
Estimated useful life for buildings and improvements is 27.5 years.
Depreciation expenses for the year ended December 31, 2025 and 2024 was $162,061 and $141,860, respectively.
Lease accounting
According to the recently adopted Accounting Standards Updated ("ASU") No. 2016-02, Leases (Topic 842) ("ASU 2016- 02" or "ASC 842"), the APPL determines whether the arrangement is or contains a lease based on the unique facts and circumstances present in the arrangement. Leases with a term greater than one year are recognized on the balance sheet as right-of-use assets and current and non-current lease liabilities, as applicable. As of December 31, 2025 and 2024, the APPL had no long-term leases.
Income taxes
The APPL is taxed as a Limited Liability Company (LLC). Under these provisions, the APPL does not pay federal corporate income taxes on its taxable income. Instead, the shareholders are liable for individual federal and state income taxes on their respective shares of the APPL's taxable income.
Each series will be taxed as a C-corporation, with the profits taxed at the series level, independent of distributions to investors. For this offering of series interests to investors, each series will be taxed as a C-corporation, with the profits taxed at the series level, independent of distributions to investors. This means that the Series will owe corporate income tax on its profits and will report these profits and losses for tax purposes at the corporate level. The Series will distribute dividends to investors from the net profits after taxes, subject to our Managing Member's discretion regarding the retention of funds for future working capital needs. Consequently, investors may receive dividend distributions when profits are realized and taxes are paid at the corporate level, which could be independent of the actual cash distributions made to investors.
F-14
NOTE 2: PROPERTY MANAGEMENT RESERVES
Multiple Series Companies have allocated funds to establish property management reserves. These funds are designed to mitigate future financial uncertainties associated with property-related expenses, including maintenance, repairs, enhancements, or unanticipated costs. The aim is to maintain the properties in satisfactory condition, prevent financial strain, and preclude the necessity for immediate supplementary contributions from investors or owners due to substantial, unexpected expenses.
As of December 31, 2025 and 2024, the balance of the property management reserve was $7,389 and $4,831, respectively, and is included in cash and cash equivalents on the accompanying balance sheet.
F-15
NOTE 3: MORTGAGE PAYABLES
Series #WGI3Z
On December 29, 2025, the APPL - Series WGI3Z executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series WGI3Z borrowed $ 159,000.00 at 6.375% interest with a maturity of December 31, 2055. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2025 was $151,932 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2025 was $56.
Series #0XYT6
On April 25, 2024, the APPL - Series 0XYT6 executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series 0XYT6 borrowed $ 210,000.00 at 7.875% interest with a maturity of April 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2025 was $200,556 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2025 was $16,377.
Series #JTDXY
On April 25, 2024, the APPL - Series JTDXY executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series JTDXY borrowed $ 213,000.00 at 7.875% interest with a maturity of April 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2025 was $203,245 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2025 was $16,611.
Series #ZIE3T
On April 25, 2024, the APPL - Series ZIE3T executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series ZIE3T borrowed $ 210,000.00 at 7.875% interest with a maturity of April 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2025 was $200,556 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2025 was $16,377.
Series #QGXF0
On May 14, 2024, the APPL - Series QGXF0 executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series QGXF0 borrowed $ 195,000.00 at 8.000% interest with a maturity of May 31, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2025 was $186,359 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2025 was $15,464.
Series #WRA7O
On April 23, 2024, the APPL - Series WRA7O executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series WRA7O borrowed $ 296,000.00 at 7.875% interest with a maturity of April 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2025 was $283,856 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2025 was $23,084.
Series #FTWDS
On April 12, 2024, the APPL - Series FTWDS executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series FTWDS borrowed $ 154,800.00 at 7.875% interest with a maturity of April 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2025 was $146,776 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2025 was $12,072.
Series #P7FJ5
On July 30, 2024, the APPL - Series P7FJ5 executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series P7FJ5 borrowed $ 154,800.00 at 7.750% interest with a maturity of July 31, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2025 was $146,857 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2025 was $11,905.
Series #RPFUV
On September 12, 2024, the APPL - Series RPFUV executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series RPFUV borrowed $ 143,400.00 at 8.000% interest with a maturity of September 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2025 was $135,572 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2025 was $11,405.
Series #5VCTK
On July 18, 2025, the APPL - Series 5VCTK executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series 5VCTK borrowed $ 159,250.00 at 7.625% interest with a maturity of July 31, 2055. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2025 was $155,652 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2025 was $5,418.
Mortgage interest expenses for the year ended December 31, 2025 was $289,693.
| December 31, 2025 | December 31, 2024 | ||
Current Portion of Mortgage Payable | $ 15,265 | $ 14,111 |
Maturities of the mortgage payable are as follows (excluding the net of the finance cost):
Year | Amount | |
2026 | 15,265 | |
2027 | 16,514 | |
2028 | 17,865 | |
2029 | 19,326 | |
2030 | 20,787 | |
Thereafter | 1,706,336 | |
Total | 1,796,093 |
F-16
NOTE 4: TRANSACTIONS WITH RELATED PARTIES
Loan Receivable - due from affiliate
The APPL occasionally pays for the Parent Company for covering administrative costs. The loan has been structured as receivable from the Parent Company to the APPL. These advances are non-interest bearing and are due on demand. The outstanding balance due from the affiliate as of December 31, 2025 and 2024 was $0 and $0, respectively, and is included in the related party receivable section on the accompanying balance sheet.
Loan Payable - due to affiliate
The parent Company pay APPL for covering administrative costs. The loan has been structured as payable to the Parent Company to the APPL. These advances are non-interest bearing and are due on demand. The outstanding balance due to the affiliate as of December 31, 2025 and 2024 was $0 and $0 and is included in the related party receivable section on the accompanying balance sheet.
F-17
Property sourcing fee and offering expenses reimbursement
Pursuant to the Operating Agreement the Asset Manager, as consideration for assisting in the sourcing of the Underlying Asset of a Series, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% (of the maximum offering amount) Sourcing Fee. The sourcing fee is in connection with the search and negotiation of the property purchase as set forth in the Certificate of Designations for the Series.
The Parent Company assigns offering expenses to each series, which are then set as part of each series' intended Use of Proceeds. The parent company will be reimbursed a fixed amount for each series for offering expenses.
Series #0XYT6
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $0 and $0, respectively.
Series #5VCTK
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $8,250 and $8,250, respectively.
Series #DIVTU
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $9,150 and $9,150, respectively.
Series #ET8BV
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $8,250 and $0, respectively, and in December 31, 2024 was $0 and $0, respectively.
Series #EYPIR
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $7,800 and $7,800, respectively.
Series #FTWDS
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $0 and $0, respectively.
Series #JTDXY
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $0 and $0, respectively.
Series #NHMOP
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $6,480 and $6,480, respectively.
Series #OJXLW
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $7,800 and $7,800, respectively, and in December 31, 2024 was $7,800 and $7,800, respectively.
Series #ORHOF
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $7,500 and $7,500, respectively.
Series #P7FJ5
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $7,950 and $7,950, respectively.
Series #QGXF0
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $12,300 and $12,300, respectively.
Series #RPFUV
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $8,700 and $8,700, respectively.
Series #SOV9W
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $0 and $0, respectively.
Series #WGI3Z
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $0 and $0, respectively.
Series #WRA7O
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $0 and $0, respectively.
Series #ZAUH4
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $7,200 and $7,200, respectively.
Series #ZIE3T
The property sourcing fee and offering expenses incurred in the year ended December 31, 2025 was $0 and $0, respectively, and in December 31, 2024 was $0 and $0, respectively.
F-18
Asset management fee
For services performed, the Series will pay an annual Asset Management Fee to the Asset Manager in respect of each fiscal year, 15% of any Free Cash Flows available for distribution pursuant to Article VII of the Operating Agreement. Any such amount will be paid at the same time as, and only if, a distribution is made from the Series to its Members.
Series #0XYT6
The Series #0XYT6 has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #0XYT6 and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #0XYT6 together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $13 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $2,583 and $1,852, respectively.
Series #5VCTK
The Series #5VCTK has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #5VCTK and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #5VCTK together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $1,036 and $1,295, respectively.
Series #DIVTU
The Series #DIVTU has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #DIVTU and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #DIVTU together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $0 and $0, respectively.
Series #ET8BV
The Series #ET8BV has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #ET8BV and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #ET8BV together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $0 and $0, respectively.
Series #EYPIR
The Series #EYPIR has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #EYPIR and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #EYPIR together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $142 and $990, respectively.
Series #FTWDS
The Series #FTWDS has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #FTWDS and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #FTWDS together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $27, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $1,344 and $1,365, respectively.
Series #JTDXY
The Series #JTDXY has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #JTDXY and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #JTDXY together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $3,808 and $2,786, respectively.
Series #NHMOP
The Series #NHMOP has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #NHMOP and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #NHMOP together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $0 and $0, respectively.
Series #OJXLW
The Series #OJXLW has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #OJXLW and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #OJXLW together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $1,512 and $1,505, respectively.
Series #ORHOF
The Series #ORHOF has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #ORHOF and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #ORHOF together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $0 and $0, respectively.
Series #P7FJ5
The Series #P7FJ5 has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #P7FJ5 and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #P7FJ5 together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $745, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $2,005 and $2,462, respectively.
Series #QGXF0
The Series #QGXF0 has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #QGXF0 and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #QGXF0 together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $2,370 and $2,260, respectively.
Series #RPFUV
The Series #RPFUV has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #RPFUV and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #RPFUV together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $1,207, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $1,207 and $743, respectively.
Series #SOV9W
The Series #SOV9W has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #SOV9W and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #SOV9W together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $1,651 and $1,855, respectively.
Series #WGI3Z
The Series #WGI3Z has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #WGI3Z and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #WGI3Z together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $1,436 and $2,227, respectively.
Series #WRA7O
The Series #WRA7O has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #WRA7O and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #WRA7O together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $1,268 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $2,906 and $2,992, respectively.
Series #ZAUH4
The Series #ZAUH4 has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #ZAUH4 and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #ZAUH4 together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $1,138 and $1,182, respectively.
Series #ZIE3T
The Series #ZIE3T has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #ZIE3T and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #ZIE3T together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2025 and 2024, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2025 and 2024, was $1,904 and $2,786, respectively.
F-19
NOTE 5: SUBSEQUENT EVENTS
Management has evaluated subsequent events through the date on the consolidated financial statements that were available to be issued, which is May 8, 2026 and has determined that there were no material subsequent events that require disclosure in these financial statements.
NOTE 6: APPROVAL OF CONSOLIDATED FINANCIAL STATEMENTS
The consolidated and consolidating financial statements have been approved by the management of the APPL and authorized for issue on May 8, 2026.
F-20
ARK7 PROPERTIES PLUS LLC
AUDITED CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS
For the year ended December 31, 2024 and 2023
F-1
Table of Contents
F-2
Independent Auditor's Report
Yizhen Zhao
Ark7 Properties Plus LLC
San Francisco, CA, United States of America
Report on the Audit of the Financial Statements
Opinion
We have audited the consolidated and consolidating financial statements of Ark7 Properties Plus LLC (the "APPL") and its Series, which comprise the consolidated and consolidating balance sheet as of December 31, 2024, and the related consolidated and consolidating statements of income, members' equity, and cash flows for the year ended December 31, 2024, and the related notes (collectively referred to as the consolidated and consolidating financial statements).
In our opinion, the accompanying consolidated and consolidating financial statements present fairly, in all material respects, the financial position of the APPL as of December 31, 2024, the results of its operations, and its cash flows for the year ended December 31, 2024, in accordance with accounting principles generally accepted in the United States of America.
Basis for Opinion
We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the APPL and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation and fair presentation of the consolidated and consolidating financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated and consolidating financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated and consolidating financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the APPL's ability to continue as a going concern within one year after the date that the financial statements are available to be issued.
Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the consolidated and consolidating financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the consolidated and consolidating financial statements.
In performing an audit in accordance with GAAS, we:
We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.
Emphasis of Matter
The accompanying financial statements have been prepared assuming that APPL will continue as a going concern. As discussed in Note 1 to the financial statements, APPL has experienced recurring operating losses. However, the current year's loss is significantly lower than in the prior year, indicating progress toward improved financial performance. Management has implemented various strategies to strengthen operations and is actively pursuing further measures to enhance financial results. While continued monitoring is necessary, management believes that current and planned initiatives, together with ongoing capital support, will be sufficient to sustain operations.
Management's plans are further described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. Our opinion is not modified with respect to this matter.
/s/ Norbie Gaerlan
____________________
San Francisco, CA
June 2, 2025
F-3
Ark7 Properties Plus LLC
Consolidated Balance Sheet
As of December 31, 2024 and 2023
Description | December 31, 2024 | December 31, 2023 | ||
Assets | ||||
Current Assets | ||||
Cash and cash equivalents | $ 37,354 | $ 24,261 | ||
Receivables | - | 5,167 | ||
Related party receivables | 1,648,118 | 562,367 | ||
Prepaid expenses | 31,860 | 20,416 | ||
Total Current Assets | 1,717,332 | 612,211 | ||
Noncurrent Assets | ||||
Property, plant, and equipment | ||||
Property, plant, and equipment - Cost | 4,981,508 | 3,513,143 | ||
Property, plant, and equipment - Accumulated Depreciation | (255,675) | (114,888) | ||
Total Property, plant, and equipment | 4,725,832 | 3,398,255 | ||
Total Noncurrent Assets | 4,725,832 | 3,398,255 | ||
Total Assets | 6,443,164 | 4,010,466 | ||
| ||||
Liabilities & Members' Equity | ||||
Liabilities | ||||
Current Liabilities | ||||
Accounts payable and accrued liabilities | 40,824 | 107,423 | ||
Current portion of mortgage payable | 14,111 | 7,884 | ||
Related party payables | 35,089 | 2 | ||
Other liabilities, current | 21,196 | 21,807 | ||
Total Current Liabilities | 111,220 | 601,362 | ||
Noncurrent Liabilities | ||||
Mortgage payable | 1,501,839 | (7,884) | ||
Total Noncurrent Liabilities | 1,501,839 | (7,884) | ||
Total Liabilities | 1,613,059 | 593,478 | ||
| ||||
Member's Equity | ||||
Equity | ||||
Members' Equity | 5,519,889 | 3,878,867 | ||
Retained Earnings (Accumulated Deficit) | (689,784) | (461,879) | ||
Total Equity | 4,830,105 | 3,416,987 | ||
Total Member's Equity | 4,830,105 | 3,416,987 | ||
Total Liabilities & Members' Equity | $ 6,443,164 | $ 4,010,466 |
F-4
Ark7 Properties Plus LLC
Consolidated Statement of Income
For the year ended December 31, 2024 and 2023
Description | December 31, 2024 | December 31, 2023 | ||
Net Income (Loss) | ||||
Gross Profit (Loss) | ||||
Rental Income | $ 380,936 | $ 239,016 | ||
Other rental fees | 3,632 | 257 | ||
Total Gross Profit (Loss) | 384,568 | 239,273 | ||
Operating Expenses | ||||
General and administrative expenses | 289,676 | 369,772 | ||
Depreciation and amortization expenses | 141,860 | 85,812 | ||
Property tax and state fee | 104,844 | 44,557 | ||
Total Operating Expenses | 536,379 | 500,141 | ||
Operating Income (Loss) | (151,811) | (260,868) | ||
Other Income (Loss) | ||||
Interest expense | (76,127) | - | ||
Interest expense, related party | 0 | (91,876) | ||
Other income (expense) | 34 | (2,000) | ||
Total Other Income (Loss) | (76,093) | (93,876) | ||
Total Net Income (Loss) | $ (227,904) | $ (354,744) |
F-5
Ark7 Properties Plus LLC
Consolidated Statement of Members' Equity
For the year ended December 31, 2024 and 2023
Description | December 31, 2024 | December 31, 2023 | ||
Balance at the beginning of the period | $ 3,416,987 | $ 625,098 | ||
Equity Contribution | 1,890,060 | 3,301,401 | ||
Net Income (Loss) | (227,904) | (354,744) | ||
Distribution | (249,038) | (154,768) | ||
Balance at the end of the period | $ 4,830,105 | $ 3,416,987 |
F-6
Ark7 Properties Plus LLC
Consolidated Statement of Cash Flows
For the year ended December 31, 2024 and 2023
Description | December 31, 2024 | December 31, 2023 | ||
Cash Flows From Operating Activities | ||||
Net Income (Loss) | $ (227,904) | $ (354,744) | ||
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities | ||||
Depreciation and amortization | 141,860 | 85,812 | ||
(Increase) decrease in operating assets, net of effects of businesses acquired | ||||
Accounts receivable | 2,571 | (5,167) | ||
Related party receivables | (1,085,153) | (562,366) | ||
Prepaid expenses | (11,445) | (802) | ||
Increase (decrease) in operating liabilities, net of effects of businesses acquired | ||||
Accounts payable and accrued expenses | (29,512) | 97,998 | ||
Related party payables | (0) | (28,493) | ||
Other liabilities | (611) | 10,457 | ||
Net Cash Provided by (Used in) Operating Activities | (1,210,195) | (757,305) | ||
Cash Flows from Investing Activities | ||||
Purchase of property, plant, and equipment | (1,468,365) | (1,190,206) | ||
Cash Flows from Financing Activities | ||||
Proceeds from issuance of debt | 2,034,490 | 1,426,310 | ||
Repayment of related party debt | (983,859) | (2,695,559) | ||
Proceeds from private offerings | 1,890,060 | 3,301,401 | ||
Distributions to partners | (249,038) | (154,768) | ||
Net Cash Provided by (Used in) Financing Activities | 2,691,653 | 1,877,384 | ||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | 13,093 | (70,128) | ||
Cash, Cash Equivalents, and Restricted Cash at the beginning of the period | 24,261 | 94,382 | ||
Cash, Cash Equivalents, and Restricted Cash at the end of the period | 37,354 | 24,261 | ||
| ||||
Supplemental Cash Flow information | ||||
Cash Paid During the Year for | ||||
Interest | $ 76,127 | $ 93,617 |
F-7
Ark7 Properties Plus LLC
Consolidated and consolidating Balance Sheet
As of December 31, 2024
Description | Ark7 Properties Plus LLC | Ark7 Properties Plus LLC - Series #0XYT6 | Ark7 Properties Plus LLC - Series #5VCTK | Ark7 Properties Plus LLC - Series #DIVTU | Ark7 Properties Plus LLC - Series #ET8BV | Ark7 Properties Plus LLC - Series #EYPIR | Ark7 Properties Plus LLC - Series #FTWDS | Ark7 Properties Plus LLC - Series #JTDXY | Ark7 Properties Plus LLC - Series #NHMOP | Ark7 Properties Plus LLC - Series #OJXLW | ||||||||||
Assets | ||||||||||||||||||||
Current Assets | ||||||||||||||||||||
Cash and cash equivalents | $ 32,523 | $ (490) | $ - | $ - | $ - | $ - | $ (427) | $ (3,792) | $ - | $ - | ||||||||||
Receivables | ||||||||||||||||||||
Related party receivables | 1,648,118 | 183,715 | 7,840 | 2,403 | 26,204 | 15,868 | 146,377 | 241,163 | 18,916 | 9,860 | ||||||||||
Prepaid expenses | - | 2,935 | 773 | 292 | 313 | 513 | 1,173 | 5,324 | 125 | 519 | ||||||||||
Total Current Assets | 1,680,640 | 186,160 | 8,613 | 2,695 | 26,517 | 16,381 | 147,123 | 242,695 | 19,042 | 10,379 | ||||||||||
Noncurrent Assets | ||||||||||||||||||||
Property, plant, and equipment | ||||||||||||||||||||
Property, plant, and equipment - Cost | 100 | 430,348 | 231,876 | 254,144 | 237,088 | 216,838 | 225,335 | 349,971 | 172,535 | 220,013 | ||||||||||
Property, plant, and equipment - Accumulated Depreciation | - | (30,110) | (4,187) | (7,364) | (4,172) | (3,585) | (16,402) | (26,869) | (6,093) | (4,535) | ||||||||||
Total Property, plant, and equipment | 100 | 400,238 | 227,689 | 246,780 | 232,916 | 213,254 | 208,933 | 323,101 | 166,442 | 215,478 | ||||||||||
Total Noncurrent Assets | 100 | 400,238 | 227,689 | 246,780 | 232,916 | 213,254 | 208,933 | 323,101 | 166,442 | 215,478 | ||||||||||
Total Assets | 1,680,740 | 586,398 | 236,302 | 249,475 | 259,433 | 229,635 | 356,055 | 565,796 | 185,484 | 225,857 | ||||||||||
| ||||||||||||||||||||
Liabilities & Members' Equity | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||
Accounts payable and accrued liabilities | 40,824 | - | - | - | - | - | - | - | - | - | ||||||||||
Current portion of mortgage payable | - | 1,895 | - | - | - | - | 1,397 | 1,922 | - | - | ||||||||||
Related party payables | 1,699,504 | - | - | - | - | - | - | - | - | - | ||||||||||
Other liabilities, current | - | - | - | - | - | - | 1,450 | 1,800 | - | - | ||||||||||
Total Current Liabilities | 1,740,328 | 1,895 | - | - | - | - | 2,847 | 3,722 | - | - | ||||||||||
Noncurrent Liabilities | ||||||||||||||||||||
Mortgage payable | - | 200,313 | - | - | - | - | 146,560 | 202,993 | - | - | ||||||||||
Total Noncurrent Liabilities | - | 200,313 | - | - | - | - | 146,560 | 202,993 | - | - | ||||||||||
Total Liabilities | 1,740,328 | 202,208 | - | - | - | - | 149,407 | 206,715 | - | - | ||||||||||
| ||||||||||||||||||||
Member's Equity | ||||||||||||||||||||
Equity | ||||||||||||||||||||
Members' Equity | - | 425,465 | 267,049 | 294,909 | 268,868 | 255,094 | 238,431 | 402,978 | 213,214 | 251,649 | ||||||||||
Retained Earnings (Accumulated Deficit) | (59,587) | (41,275) | (30,747) | (45,434) | (9,434) | (25,459) | (31,783) | (43,896) | (27,730) | (25,792) | ||||||||||
Total Equity | (59,587) | 384,190 | 236,302 | 249,475 | 259,433 | 229,635 | 206,649 | 359,082 | 185,484 | 225,857 | ||||||||||
Total Member's Equity | (59,587) | 384,190 | 236,302 | 249,475 | 259,433 | 229,635 | 206,649 | 359,082 | 185,484 | 225,857 | ||||||||||
Total Liabilities & Members' Equity | $ 1,680,740 | $ 586,398 | $ 236,302 | $ 249,475 | $ 259,433 | $ 229,635 | $ 356,055 | $ 565,796 | $ 185,484 | $ 225,857 |
Description | Ark7 Properties Plus LLC - Series #ORHOF | Ark7 Properties Plus LLC - Series #P7FJ5 | Ark7 Properties Plus LLC - Series #QGXF0 | Ark7 Properties Plus LLC - Series #RPFUV | Ark7 Properties Plus LLC - Series #SOV9W | Ark7 Properties Plus LLC - Series #WGI3Z | Ark7 Properties Plus LLC - Series #WRA7O | Ark7 Properties Plus LLC - Series #ZAUH4 | Ark7 Properties Plus LLC - Series #ZIE3T | Eliminating | ||||||||||
Assets | ||||||||||||||||||||
Current Assets | ||||||||||||||||||||
Cash and cash equivalents | $ - | $ 385 | $ 5,945 | $ - | $ - | $ - | $ 2,647 | $ - | $ 562 | $ - | ||||||||||
Receivables | ||||||||||||||||||||
Related party receivables | (1,522) | 140,266 | 200,403 | 128,566 | 5,163 | 28,558 | 272,890 | 1,671 | 236,072 | (1,664,415) | ||||||||||
Prepaid expenses | 131 | 1,572 | 2,336 | 3,155 | 3,288 | 195 | 3,682 | 2,737 | 2,796 | - | ||||||||||
Total Current Assets | (1,391) | 142,224 | 208,684 | 131,721 | 8,452 | 28,754 | 279,219 | 4,408 | 239,430 | (1,664,415) | ||||||||||
Noncurrent Assets | ||||||||||||||||||||
Property, plant, and equipment | ||||||||||||||||||||
Property, plant, and equipment - Cost | 210,104 | 224,360 | 345,778 | 256,768 | 212,918 | 287,530 | 535,451 | 208,256 | 362,095 | - | ||||||||||
Property, plant, and equipment - Accumulated Depreciation | (7,121) | (16,371) | (14,343) | (9,362) | (8,760) | (28,342) | (37,786) | (3,681) | (26,592) | - | ||||||||||
Total Property, plant, and equipment | 202,983 | 207,989 | 331,435 | 247,406 | 204,158 | 259,188 | 497,664 | 204,575 | 335,503 | - | ||||||||||
Total Noncurrent Assets | 202,983 | 207,989 | 331,435 | 247,406 | 204,158 | 259,188 | 497,664 | 204,575 | 335,503 | - | ||||||||||
Total Assets | 201,592 | 350,213 | 540,120 | 379,127 | 212,610 | 287,942 | 776,883 | 208,983 | 574,934 | (1,664,415) | ||||||||||
| ||||||||||||||||||||
Liabilities & Members' Equity | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||
Accounts payable and accrued liabilities | - | - | - | - | - | - | - | - | - | - | ||||||||||
Current portion of mortgage payable | - | 1,403 | 1,707 | 1,222 | - | - | 2,671 | - | 1,895 | - | ||||||||||
Related party payables | - | - | - | - | - | - | - | - | - | (1,664,415) | ||||||||||
Other liabilities, current | - | 2,250 | 990 | 3,331 | 1,000 | 1,675 | 6,900 | - | 1,800 | - | ||||||||||
Total Current Liabilities | - | 3,653 | 2,697 | 4,553 | 1,000 | 1,675 | 9,571 | - | 3,695 | (1,664,415) | ||||||||||
Noncurrent Liabilities | ||||||||||||||||||||
Mortgage payable | - | 146,634 | 186,132 | 135,340 | - | - | 283,555 | - | 200,313 | - | ||||||||||
Total Noncurrent Liabilities | - | 146,634 | 186,132 | 135,340 | - | - | 283,555 | - | 200,313 | - | ||||||||||
Total Liabilities | - | 150,287 | 188,829 | 139,893 | 1,000 | 1,675 | 293,126 | - | 204,008 | (1,664,415) | ||||||||||
| ||||||||||||||||||||
Member's Equity | ||||||||||||||||||||
Equity | ||||||||||||||||||||
Members' Equity | 241,141 | 242,804 | 379,098 | 280,157 | 238,103 | 327,579 | 553,259 | 234,722 | 405,370 | - | ||||||||||
Retained Earnings (Accumulated Deficit) | (39,549) | (42,879) | (27,807) | (40,922) | (26,493) | (41,312) | (69,501) | (25,739) | (34,444) | - | ||||||||||
Total Equity | 201,592 | 199,925 | 351,291 | 239,234 | 211,610 | 286,267 | 483,758 | 208,983 | 370,926 | - | ||||||||||
Total Member's Equity | 201,592 | 199,925 | 351,291 | 239,234 | 211,610 | 286,267 | 483,758 | 208,983 | 370,926 | - | ||||||||||
Total Liabilities & Members' Equity | $ 201,592 | $ 350,213 | $ 540,120 | $ 379,127 | $ 212,610 | $ 287,942 | $ 776,883 | $ 208,983 | $ 574,934 | $ (1,664,415) |
Description | Total |
|
|
|
|
|
|
|
|
| ||||||||||
Assets |
|
|
|
|
|
|
|
|
| |||||||||||
Current Assets |
|
|
|
|
|
|
|
|
| |||||||||||
Cash and cash equivalents | $ 37,354 |
|
|
|
|
|
|
|
|
| ||||||||||
Receivables | $ - |
|
|
|
|
|
|
|
|
| ||||||||||
Related party receivables | 1,648,118 |
|
|
|
|
|
|
|
|
| ||||||||||
Prepaid expenses | 31,860 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Current Assets | 1,717,332 |
|
|
|
|
|
|
|
|
| ||||||||||
Noncurrent Assets |
|
|
|
|
|
|
|
|
| |||||||||||
Property, plant, and equipment |
|
|
|
|
|
|
|
|
| |||||||||||
Property, plant, and equipment - Cost | 4,981,508 |
|
|
|
|
|
|
|
|
| ||||||||||
Property, plant, and equipment - Accumulated Depreciation | (255,675) |
|
|
|
|
|
|
|
|
| ||||||||||
Total Property, plant, and equipment | 4,725,832 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Noncurrent Assets | 4,725,832 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Assets | 6,443,164 |
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Liabilities & Members' Equity |
|
|
|
|
|
|
|
|
| |||||||||||
Liabilities |
|
|
|
|
|
|
|
|
| |||||||||||
Current Liabilities |
|
|
|
|
|
|
|
|
| |||||||||||
Accounts payable and accrued liabilities | 40,824 |
|
|
|
|
|
|
|
|
| ||||||||||
Current portion of mortgage payable | 14,111 |
|
|
|
|
|
|
|
|
| ||||||||||
Related party payables | 35,089 |
|
|
|
|
|
|
|
|
| ||||||||||
Other liabilities, current | 21,196 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Current Liabilities | 111,220 |
|
|
|
|
|
|
|
|
| ||||||||||
Noncurrent Liabilities |
|
|
|
|
|
|
|
|
| |||||||||||
Mortgage payable | 1,501,839 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Noncurrent Liabilities | 1,501,839 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Liabilities | 1,613,059 |
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Member's Equity |
|
|
|
|
|
|
|
|
| |||||||||||
Equity |
|
|
|
|
|
|
|
|
| |||||||||||
Members' Equity | 5,519,889 |
|
|
|
|
|
|
|
|
| ||||||||||
Retained Earnings (Accumulated Deficit) | (689,784) |
|
|
|
|
|
|
|
|
| ||||||||||
Total Equity | 4,830,105 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Member's Equity | 4,830,105 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Liabilities & Members' Equity | $ 6,443,164 |
|
|
|
|
|
|
|
|
|
F-8
Ark7 Properties Plus LLC
Consolidated and consolidating Statement of Income
For the year ended December 31, 2024
Description | Ark7 Properties Plus LLC | Ark7 Properties Plus LLC - Series #0XYT6 | Ark7 Properties Plus LLC - Series #5VCTK | Ark7 Properties Plus LLC - Series #DIVTU | Ark7 Properties Plus LLC - Series #ET8BV | Ark7 Properties Plus LLC - Series #EYPIR | Ark7 Properties Plus LLC - Series #FTWDS | Ark7 Properties Plus LLC - Series #JTDXY | Ark7 Properties Plus LLC - Series #NHMOP | Ark7 Properties Plus LLC - Series #OJXLW | ||||||||||
Net Income (Loss) | ||||||||||||||||||||
Gross Profit (Loss) | ||||||||||||||||||||
Rental Income | $ - | $ 28,958 | $ 9,695 | $ 14,035 | $ 8,445 | $ 9,240 | $ 19,189 | $ 40,162 | $ 15,198 | $ 12,212 | ||||||||||
Other rental fees | - | 1,800 | - | - | - | - | - | - | - | - | ||||||||||
Total Gross Profit (Loss) | - | 30,758 | 9,695 | 14,035 | 8,445 | 9,240 | 19,189 | 40,162 | 15,198 | 12,212 | ||||||||||
Operating Expenses | ||||||||||||||||||||
General and administrative expenses | 6,526 | 5,090 | 24,424 | 37,337 | 6,346 | 23,219 | 4,277 | 4,584 | 25,252 | 23,734 | ||||||||||
Depreciation and amortization expenses | - | 12,569 | 4,187 | 7,364 | 4,172 | 3,585 | 7,378 | 11,492 | 5,157 | 4,535 | ||||||||||
Property tax and state fee | 300 | 12,527 | 5,716 | 1,545 | 1,882 | 2,544 | 4,808 | 11,185 | 2,549 | 3,937 | ||||||||||
Total Operating Expenses | 6,826 | 30,186 | 34,327 | 46,246 | 12,400 | 29,348 | 16,463 | 27,260 | 32,959 | 32,206 | ||||||||||
Operating Income (Loss) | (6,826) | 572 | (24,632) | (32,212) | (3,955) | (20,108) | 2,726 | 12,901 | (17,761) | (19,994) | ||||||||||
Other Income (Loss) | ||||||||||||||||||||
Interest income, related party | 56,757 | 13,791 | - | - | - | - | 10,166 | 13,988 | - | - | ||||||||||
Interest expense | - | (11,225) | - | - | - | - | (8,742) | (11,385) | - | - | ||||||||||
Interest expense, related party | (92,390) | - | (6,115) | (11,103) | (5,479) | (5,351) | - | (190) | (2,926) | (5,797) | ||||||||||
Other income (expense) | 34 | - | - | - | - | - | - | - | - | - | ||||||||||
Total Other Income (Loss) | (35,599) | 2,567 | (6,115) | (11,103) | (5,479) | (5,351) | 1,424 | 2,413 | (2,926) | (5,797) | ||||||||||
Total Net Income (Loss) | $ (42,425) | $ 3,139 | $ (30,747) | $ (43,314) | $ (9,434) | $ (25,459) | $ 4,151 | $ 15,315 | $ (20,687) | $ (25,792) |
Description | Ark7 Properties Plus LLC - Series #ORHOF | Ark7 Properties Plus LLC - Series #P7FJ5 | Ark7 Properties Plus LLC - Series #QGXF0 | Ark7 Properties Plus LLC - Series #RPFUV | Ark7 Properties Plus LLC - Series #SOV9W | Ark7 Properties Plus LLC - Series #WGI3Z | Ark7 Properties Plus LLC - Series #WRA7O | Ark7 Properties Plus LLC - Series #ZAUH4 | Ark7 Properties Plus LLC - Series #ZIE3T | Eliminating | ||||||||||
Net Income (Loss) | ||||||||||||||||||||
Gross Profit (Loss) | ||||||||||||||||||||
Rental Income | $ 13,123 | $ 15,199 | $ 42,884 | $ 16,416 | $ 24,814 | $ 20,320 | $ 42,718 | $ 9,182 | $ 39,148 | $ - | ||||||||||
Other rental fees | - | - | 1,772 | 60 | - | - | - | - | - | - | ||||||||||
Total Gross Profit (Loss) | 13,123 | 15,199 | 44,656 | 16,476 | 24,814 | 20,320 | 42,718 | 9,182 | 39,148 | - | ||||||||||
Operating Expenses | ||||||||||||||||||||
General and administrative expenses | 31,049 | 4,117 | 37,809 | 10,359 | 7,993 | 2,700 | 5,219 | 23,197 | 6,445 | - | ||||||||||
Depreciation and amortization expenses | 6,454 | 7,298 | 10,278 | 7,958 | 6,263 | 10,513 | 17,253 | 3,681 | 11,724 | - | ||||||||||
Property tax and state fee | 2,839 | 4,443 | 14,095 | 3,634 | 2,696 | 2,121 | 13,566 | 2,692 | 11,763 | - | ||||||||||
Total Operating Expenses | 40,342 | 15,859 | 62,181 | 21,951 | 16,953 | 15,334 | 36,038 | 29,571 | 29,931 | - | ||||||||||
Operating Income (Loss) | (27,219) | (660) | (17,525) | (5,474) | 7,861 | 4,986 | 6,679 | (20,389) | 9,217 | - | ||||||||||
Other Income (Loss) | ||||||||||||||||||||
Interest income, related party | - | 6,280 | 11,352 | 3,583 | - | - | 19,439 | - | 13,791 | (149,147) | ||||||||||
Interest expense | - | (4,992) | (9,808) | (2,866) | - | - | (15,885) | - | (11,225) | - | ||||||||||
Interest expense, related party | (7,312) | - | (2,398) | (2,924) | (1,812) | - | - | (5,351) | - | 149,147 | ||||||||||
Other income (expense) | - | - | - | - | - | - | - | - | - | - | ||||||||||
Total Other Income (Loss) | (7,312) | 1,288 | (854) | (2,207) | (1,812) | - | 3,554 | (5,351) | 2,567 | - | ||||||||||
Total Net Income (Loss) | $ (34,531) | $ 628 | $ (18,380) | $ (7,681) | $ 6,049 | $ 4,986 | $ 10,233 | $ (25,739) | $ 11,783 | $ - |
Description | Total |
|
|
|
|
|
|
|
|
| ||||||||||
Net Income (Loss) |
|
|
|
|
|
|
|
|
| |||||||||||
Gross Profit (Loss) |
|
|
|
|
|
|
|
|
| |||||||||||
Rental Income | $ 380,936 |
|
|
|
|
|
|
|
|
| ||||||||||
Other rental fees | 3,632 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Gross Profit (Loss) | 384,568 |
|
|
|
|
|
|
|
|
| ||||||||||
Operating Expenses |
|
|
|
|
|
|
|
|
| |||||||||||
General and administrative expenses | 289,676 |
|
|
|
|
|
|
|
|
| ||||||||||
Depreciation and amortization expenses | 141,860 |
|
|
|
|
|
|
|
|
| ||||||||||
Property tax and state fee | 104,844 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Operating Expenses | 536,379 |
|
|
|
|
|
|
|
|
| ||||||||||
Operating Income (Loss) | (151,811) |
|
|
|
|
|
|
|
|
| ||||||||||
Other Income (Loss) |
|
|
|
|
|
|
|
|
| |||||||||||
Interest income, related party | 0 |
|
|
|
|
|
|
|
|
| ||||||||||
Interest expense | (76,127) |
|
|
|
|
|
|
|
|
| ||||||||||
Interest expense, related party | 0 |
|
|
|
|
|
|
|
|
| ||||||||||
Other income (expense) | 34 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Other Income (Loss) | (76,093) |
|
|
|
|
|
|
|
|
| ||||||||||
Total Net Income (Loss) | $ (227,904) |
|
|
|
|
|
|
|
|
|
F-9
Ark7 Properties Plus LLC
Consolidated and consolidating Statement of Members' Equity
For the year ended December 31, 2024
Description | Ark7 Properties Plus LLC | Ark7 Properties Plus LLC - Series #0XYT6 | Ark7 Properties Plus LLC - Series #5VCTK | Ark7 Properties Plus LLC - Series #DIVTU | Ark7 Properties Plus LLC - Series #ET8BV | Ark7 Properties Plus LLC - Series #EYPIR | Ark7 Properties Plus LLC - Series #FTWDS | Ark7 Properties Plus LLC - Series #JTDXY | Ark7 Properties Plus LLC - Series #NHMOP | Ark7 Properties Plus LLC - Series #OJXLW | ||||||||||
Balance at January 01, 2024 | $ (17,162) | $ 394,609 | $ - | $ (2,120) | $ - | $ - | $ 213,602 | $ 364,325 | $ 206,257 | $ - | ||||||||||
Equity Contribution | - | 6,880 | 275,000 | 306,000 | 275,100 | 261,000 | - | 3,460 | 11,000 | 260,000 | ||||||||||
Net Income (Loss) | (42,425) | 3,139 | (30,747) | (43,314) | (9,434) | (25,459) | 4,151 | 15,315 | (20,687) | (25,792) | ||||||||||
Distribution | - | (20,438) | (7,951) | (11,091) | (6,232) | (5,906) | (11,105) | (24,017) | (11,086) | (8,351) | ||||||||||
Balance at December 31, 2024 | $ (59,587) | $ 384,190 | $ 236,302 | $ 249,475 | $ 259,433 | $ 229,635 | $ 206,649 | $ 359,082 | $ 185,484 | $ 225,857 |
Description | Ark7 Properties Plus LLC - Series #ORHOF | Ark7 Properties Plus LLC - Series #P7FJ5 | Ark7 Properties Plus LLC - Series #QGXF0 | Ark7 Properties Plus LLC - Series #RPFUV | Ark7 Properties Plus LLC - Series #SOV9W | Ark7 Properties Plus LLC - Series #WGI3Z | Ark7 Properties Plus LLC - Series #WRA7O | Ark7 Properties Plus LLC - Series #ZAUH4 | Ark7 Properties Plus LLC - Series #ZIE3T | Eliminating | ||||||||||
Balance at January 01, 2024 | $ (5,018) | $ 208,492 | $ 393,933 | $ 256,959 | $ 221,652 | $ 296,297 | $ 503,802 | $ - | $ 381,358 | $ - | ||||||||||
Equity Contribution | 250,000 | - | - | - | - | 640 | 20 | 240,000 | 960 | - | ||||||||||
Net Income (Loss) | (34,531) | 628 | (18,380) | (7,681) | 6,049 | 4,986 | 10,233 | (25,739) | 11,783 | - | ||||||||||
Distribution | (8,859) | (9,195) | (24,263) | (10,044) | (16,091) | (15,656) | (30,298) | (5,278) | (23,176) | - | ||||||||||
Balance at December 31, 2024 | $ 201,592 | $ 199,925 | $ 351,291 | $ 239,234 | $ 211,610 | $ 286,267 | $ 483,758 | $ 208,983 | $ 370,926 | $ - |
Description | Total |
|
|
|
|
|
|
|
|
| ||||||||||
Balance at January 01, 2024 | $ 3,416,987 |
|
|
|
|
|
|
|
|
| ||||||||||
Equity Contribution | 1,890,060 |
|
|
|
|
|
|
|
|
| ||||||||||
Net Income (Loss) | (227,904) |
|
|
|
|
|
|
|
|
| ||||||||||
Distribution | (249,038) |
|
|
|
|
|
|
|
|
| ||||||||||
Balance at December 31, 2024 | $ 4,830,105 |
|
|
|
|
|
|
|
|
|
F-10
Ark7 Properties Plus LLC
Consolidated and consolidating Statement of Cash Flows
For the year ended December 31, 2024
Description | Ark7 Properties Plus LLC | Ark7 Properties Plus LLC - Series #0XYT6 | Ark7 Properties Plus LLC - Series #5VCTK | Ark7 Properties Plus LLC - Series #DIVTU | Ark7 Properties Plus LLC - Series #ET8BV | Ark7 Properties Plus LLC - Series #EYPIR | Ark7 Properties Plus LLC - Series #FTWDS | Ark7 Properties Plus LLC - Series #JTDXY | Ark7 Properties Plus LLC - Series #NHMOP | Ark7 Properties Plus LLC - Series #OJXLW | ||||||||||
Cash Flows From Operating Activities | ||||||||||||||||||||
Net Income (Loss) | $ (42,425) | $ 3,139 | $ (30,747) | $ (43,314) | $ (9,434) | $ (25,459) | $ 4,151 | $ 15,315 | $ (20,687) | $ (25,792) | ||||||||||
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities | ||||||||||||||||||||
Depreciation and amortization | - | 12,569 | 4,187 | 7,364 | 4,172 | 3,585 | 7,378 | 11,492 | 5,157 | 4,535 | ||||||||||
Total Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities |
|
|
|
|
|
|
|
|
|
| ||||||||||
(Increase) decrease in operating assets, net of effects of businesses acquired | ||||||||||||||||||||
Accounts receivable | 2,571 | - | - | - | - | - | - | - | - | - | ||||||||||
Related party receivables | 485,089 | (208,968) | - | - | - | - | (154,039) | (211,953) | - | - | ||||||||||
Prepaid expenses | - | (2,250) | (773) | (292) | (313) | (513) | 2,927 | (5,299) | (121) | (519) | ||||||||||
Increase (decrease) in operating liabilities, net of effects of businesses acquired | ||||||||||||||||||||
Accounts payable and accrued expenses | (29,512) | - | - | - | - | - | - | - | - | - | ||||||||||
Related party payables | (406,156) | 73,400 | (7,840) | 218,137 | (26,204) | (15,868) | 4,289 | 5,422 | 81,736 | (9,860) | ||||||||||
Other liabilities | - | (1,800) | - | - | - | - | - | - | - | - | ||||||||||
Net Cash Provided by (Used in) Operating Activities | 9,566 | (123,911) | (35,173) | 181,895 | (31,780) | (38,255) | (135,295) | (185,024) | 66,086 | (31,636) | ||||||||||
Cash Flows from Investing Activities | ||||||||||||||||||||
Payments received from related party loans and notes receivable |
|
|
|
|
|
|
|
|
|
| ||||||||||
Related party loans and notes receivable issued |
|
|
|
|
|
|
|
|
|
| ||||||||||
Purchase of property, plant, and equipment | - | (65,888) | (231,876) | (254,144) | (237,088) | (216,838) | (1,845) | (2,603) | - | (220,013) | ||||||||||
Cash Flows from Financing Activities | ||||||||||||||||||||
Proceeds from issuance of debt | 464,248 | 208,968 | - | - | - | - | 154,039 | 211,953 | - | - | ||||||||||
Payments for debt issuance costs |
|
|
|
|
|
|
|
|
|
| ||||||||||
Repayment of debt |
|
|
|
|
|
|
|
|
|
| ||||||||||
Proceeds from issuance of related party debt |
|
|
|
|
|
|
|
|
|
| ||||||||||
Repayment of related party debt | (464,247) | (6,915) | - | (222,660) | - | - | (6,222) | (7,200) | (66,000) | - | ||||||||||
Proceeds from private offerings | - | 6,880 | 275,000 | 306,000 | 275,100 | 261,000 | - | 3,460 | 11,000 | 260,000 | ||||||||||
Distributions to partners | - | (20,438) | (7,951) | (11,091) | (6,232) | (5,906) | (11,105) | (24,017) | (11,086) | (8,351) | ||||||||||
Net Cash Provided by (Used in) Financing Activities | 1 | 188,495 | 267,049 | 72,249 | 268,868 | 255,094 | 136,713 | 184,196 | (66,086) | 251,649 | ||||||||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | 9,566 | (1,304) | 0 | 0 | 0 | - | (427) | (3,431) | - | (0) | ||||||||||
Cash, Cash Equivalents, and Restricted Cash at January 01, 2024 | 22,957 | 814 | - | - | - | - | - | (362) | - | - | ||||||||||
Cash, Cash Equivalents, and Restricted Cash at December 31, 2024 | 32,523 | (490) | - | - | - | - | (427) | (3,792) | - | - | ||||||||||
| ||||||||||||||||||||
Supplemental Cash Flow information | ||||||||||||||||||||
Cash Paid During the Year for | ||||||||||||||||||||
Interest | $ - | $ 11,225 | $ - | $ - | $ - | $ - | $ 8,742 | $ 11,385 | $ - | $ - |
Description | Ark7 Properties Plus LLC - Series #ORHOF | Ark7 Properties Plus LLC - Series #P7FJ5 | Ark7 Properties Plus LLC - Series #QGXF0 | Ark7 Properties Plus LLC - Series #RPFUV | Ark7 Properties Plus LLC - Series #SOV9W | Ark7 Properties Plus LLC - Series #WGI3Z | Ark7 Properties Plus LLC - Series #WRA7O | Ark7 Properties Plus LLC - Series #ZAUH4 | Ark7 Properties Plus LLC - Series #ZIE3T | Eliminating | ||||||||||
Cash Flows From Operating Activities | ||||||||||||||||||||
Net Income (Loss) | $ (34,531) | $ 628 | $ (18,380) | $ (7,681) | $ 6,049 | $ 4,986 | $ 10,233 | $ (25,739) | $ 11,783 | $ - | ||||||||||
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities | ||||||||||||||||||||
Depreciation and amortization | 6,454 | 7,298 | 10,278 | 7,958 | 6,263 | 10,513 | 17,253 | 3,681 | 11,724 | - | ||||||||||
Total Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities |
|
|
|
|
|
|
|
|
|
| ||||||||||
(Increase) decrease in operating assets, net of effects of businesses acquired | ||||||||||||||||||||
Accounts receivable | - | - | - | - | - | - | - | - | - | - | ||||||||||
Related party receivables | - | (154,359) | (194,202) | (143,207) | - | - | (294,546) | - | (208,968) | - | ||||||||||
Prepaid expenses | 635 | 2,389 | 1,384 | (1,970) | (2,934) | 1,461 | (1,216) | (2,737) | (1,303) | - | ||||||||||
Increase (decrease) in operating liabilities, net of effects of businesses acquired | ||||||||||||||||||||
Accounts payable and accrued expenses | - | - | - | - | - | - | - | - | - | - | ||||||||||
Related party payables | (38,111) | 8,876 | 62,130 | 18,233 | 6,851 | (2,144) | 19,361 | (1,671) | 9,421 | - | ||||||||||
Other liabilities | - | (2,300) | 297 | 3,331 | (139) | - | - | - | - | - | ||||||||||
Net Cash Provided by (Used in) Operating Activities | (65,554) | (137,467) | (138,493) | (123,337) | 16,091 | 14,816 | (248,915) | (26,466) | (177,343) | - | ||||||||||
Cash Flows from Investing Activities | ||||||||||||||||||||
Payments received from related party loans and notes receivable |
|
|
|
|
|
|
|
|
|
| ||||||||||
Related party loans and notes receivable issued |
|
|
|
|
|
|
|
|
|
| ||||||||||
Purchase of property, plant, and equipment | - | (900) | (19,011) | (3,125) | - | - | (4,196) | (208,256) | (2,584) | - | ||||||||||
Cash Flows from Financing Activities | ||||||||||||||||||||
Proceeds from issuance of debt | - | 154,359 | 194,202 | 143,207 | - | - | 294,546 | - | 208,968 | - | ||||||||||
Payments for debt issuance costs |
|
|
|
|
|
|
|
|
|
| ||||||||||
Repayment of debt |
|
|
|
|
|
|
|
|
|
| ||||||||||
Proceeds from issuance of related party debt |
|
|
|
|
|
|
|
|
|
| ||||||||||
Repayment of related party debt | (175,587) | (6,411) | (6,490) | (6,701) | - | - | (8,510) | - | (6,915) | - | ||||||||||
Proceeds from private offerings | 250,000 | - | - | - | - | 640 | 20 | 240,000 | 960 | - | ||||||||||
Distributions to partners | (8,859) | (9,195) | (24,263) | (10,044) | (16,091) | (15,656) | (30,298) | (5,278) | (23,176) | - | ||||||||||
Net Cash Provided by (Used in) Financing Activities | 65,554 | 138,753 | 163,449 | 126,462 | (16,091) | (15,016) | 255,758 | 234,722 | 179,837 | - | ||||||||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | 0 | 385 | 5,945 | (0) | 0 | (200) | 2,647 | (0) | (90) | |||||||||||
Cash, Cash Equivalents, and Restricted Cash at January 01, 2024 | - | - | - | - | - | 200 | - | - | 652 | - | ||||||||||
Cash, Cash Equivalents, and Restricted Cash at December 31, 2024 | - | 385 | 5,945 | - | - | - | 2,647 | - | 562 | - | ||||||||||
| ||||||||||||||||||||
Supplemental Cash Flow information | ||||||||||||||||||||
Cash Paid During the Year for | ||||||||||||||||||||
Interest | $ - | $ 4,992 | $ 9,808 | $ 2,866 | $ - | $ - | $ 15,885 | $ - | $ 11,225 | $ - |
Description | Total |
|
|
|
|
|
|
|
|
| ||||||||||
Cash Flows From Operating Activities |
|
|
|
|
|
|
|
|
| |||||||||||
Net Income (Loss) | $ (227,904) |
|
|
|
|
|
|
|
|
| ||||||||||
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities |
|
|
|
|
|
|
|
|
| |||||||||||
Depreciation and amortization | 141,860 |
|
|
|
|
|
|
|
|
| ||||||||||
Total Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities |
|
|
|
|
|
|
|
|
|
| ||||||||||
(Increase) decrease in operating assets, net of effects of businesses acquired |
|
|
|
|
|
|
|
|
| |||||||||||
Accounts receivable | 2,571 |
|
|
|
|
|
|
|
|
| ||||||||||
Related party receivables | (1,085,153) |
|
|
|
|
|
|
|
|
| ||||||||||
Prepaid expenses | (11,445) |
|
|
|
|
|
|
|
|
| ||||||||||
Increase (decrease) in operating liabilities, net of effects of businesses acquired |
|
|
|
|
|
|
|
|
| |||||||||||
Accounts payable and accrued expenses | (29,512) |
|
|
|
|
|
|
|
|
| ||||||||||
Related party payables | (0) |
|
|
|
|
|
|
|
|
| ||||||||||
Other liabilities | (611) |
|
|
|
|
|
|
|
|
| ||||||||||
Net Cash Provided by (Used in) Operating Activities | (1,210,195) |
|
|
|
|
|
|
|
|
| ||||||||||
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
| |||||||||||
Payments received from related party loans and notes receivable |
|
|
|
|
|
|
|
|
|
| ||||||||||
Related party loans and notes receivable issued |
|
|
|
|
|
|
|
|
|
| ||||||||||
Purchase of property, plant, and equipment | (1,468,365) |
|
|
|
|
|
|
|
|
| ||||||||||
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
| |||||||||||
Proceeds from issuance of debt | 2,034,490 |
|
|
|
|
|
|
|
|
| ||||||||||
Payments for debt issuance costs |
|
|
|
|
|
|
|
|
|
| ||||||||||
Repayment of debt |
|
|
|
|
|
|
|
|
|
| ||||||||||
Proceeds from issuance of related party debt |
|
|
|
|
|
|
|
|
|
| ||||||||||
Repayment of related party debt | (983,859) |
|
|
|
|
|
|
|
|
| ||||||||||
Proceeds from private offerings | 1,890,060 |
|
|
|
|
|
|
|
|
| ||||||||||
Distributions to partners | (249,038) |
|
|
|
|
|
|
|
|
| ||||||||||
Net Cash Provided by (Used in) Financing Activities | 2,691,653 |
|
|
|
|
|
|
|
|
| ||||||||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | 13,093 |
|
|
|
|
|
|
|
|
| ||||||||||
Cash, Cash Equivalents, and Restricted Cash at January 01, 2024 | 24,261 |
|
|
|
|
|
|
|
|
| ||||||||||
Cash, Cash Equivalents, and Restricted Cash at December 31, 2024 | 37,354 |
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Supplemental Cash Flow information |
|
|
|
|
|
|
|
|
| |||||||||||
Cash Paid During the Year for |
|
|
|
|
|
|
|
|
| |||||||||||
Interest | $ 76,127 |
|
|
|
|
|
|
|
|
|
F-11
ARK7 PROPERTIES PLUS LLC
NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS
NOTE 1: ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
General Information
Ark7 Properties Plus LLC (the "APPL") is a single-member Delaware limited liability company wholly owned by Ark7 Inc. (the "Parent Company"). The APPL was formed on March 17, 2022, in accordance with the Limited Liability Company Act (LLCA) of the state of Delaware. The APPL has registered 18 Series Delaware limited liability companies (the "Series Companies"), each of which will be used as an investment vehicle that intends to enable investors to own fractional ownership of a specific rental property. This lowers the cost of entry and minimizes the time commitment for real estate investing. An investment in the APPL entitles the investor to the potential economic benefits normally associated with direct property ownership while requiring no investor involvement in asset or property management.
Series | Carrier | Property Address | Registration Date | |||
WGI3Z | Arizona City-S6 | 11679 W Madero Dr, Arizona City, AZ 85123 | March 21, 2022 | |||
0XYT6 | Dallas-S7 | 2105 Silver Leaf Dr, Mesquite, TX 75181 | June 30, 2022 | |||
JTDXY | Dallas-S9 | 2300 Homestead Dr, Mesquite, TX 75181 | June 30, 2022 | |||
ZIE3T | Dallas-S8 | 2507 Decoy Dr, Mesquite, TX 75181 | August 1, 2022 | |||
NHMOP | Atlanta-C3 | 215 Piedmont Ave NE, Unit 205, Atlanta, GA 30308 | August 10, 2022 | |||
SOV9W | Chicago-C1 | 2113 W Gladys Ave, Unit 3S, Chicago, IL 60612 | August 10, 2022 | |||
WRA7O | Tampa-S10 | 4263 Cadence Loop, LAND O LAKES, FL 34638 | August 10, 2022 | |||
QGXF0 | Urbana-S11 | 704 S Lincoln Ave, Urbana, IL 61801 | August 10, 2022 | |||
FTWDS | Atlanta-T3 | 1527 Iris Walk, Jonesboro, GA 30238 | November 21, 2022 | |||
P7FJ5 | Atlanta-T4 | 1541 Iris Walk, Jonesboro, GA 30238 | November 21, 2022 | |||
RPFUV | Alexandria-C2 | 3405 Commonwealth Ave, Unit C, Alexandria, VA 22305 | September 27, 2023 | |||
ORHOF | Atlanta-C5 | 215 Piedmont Ave NE, Unit 407, Atlanta, GA 30308 | September 27, 2023 | |||
DIVTU | Atlanta-C6 | 215 Piedmont Ave NE, Unit 406, Atlanta, GA 30308 | September 27, 2023 | |||
OJXLW | DFW-S12 | 228 W Norway St, Walnut Springs, TX 76690 | March 18, 2024 | |||
ZAUH4 | DFW-S13 | 516 W Live Oak St, Dublin, TX 76446 | March 18, 2024 | |||
EYPIR | DFW-S14 | 655 E Live Oak St, Dublin, TX 76446 | March 18, 2024 | |||
5VCTK | DFW-S15 | 3616 Redbird St, Waco, TX 76705 | April 25, 2024 | |||
ET8BV | Atlanta-C7 | 215 Piedmont Ave NE, Unit 909, Atlanta, GA 30308 | May 16, 2024 |
Management's Plan and Going Concerns
The accompanying financial statements have been prepared on a going concern basis, which assumes that APPL will continue to operate in the foreseeable future and be able to realize its assets and discharge its liabilities in the normal course of business. APPL has experienced recurring operating losses, which in prior years raised concerns about its ability to sustain operations without additional financial support. However, for the year ended December 31, 2024, the operational loss was significantly reduced compared to the prior year, reflecting improvement in cost control and revenue growth.
Management has taken a number of steps to strengthen APPL's financial position, including securing additional capital contributions and implementing operational efficiencies. These initiatives have contributed to improved financial performance, and management believes that, with continued focus on cost management and strategic fundraising, APPL is on a path toward long-term sustainability.
While some uncertainties remain, management is confident in its ability to address future challenges and to maintain adequate financial resources to support ongoing operations. Accordingly, the financial statements have been prepared under the assumption that APPL will continue as a going concern. No adjustments have been made to the financial statements that might result from the outcome of this uncertainty.
F-12
Statement of compliance
The accompanying consolidated and consolidating financial statements are prepared in accordance with accounting principles generally accepted in the United States of America. The consolidated and consolidating financial statements include the accounts of the APPL and its Series Companies. All intercompany balances and transactions are eliminated in consolidation.
These consolidated and consolidating financial statements have been prepared under the historical cost convention, except for evaluating specific financial instruments carried at fair value.
Method of accounting
The consolidated and consolidating financial statement of the APPL is prepared on the accrual basis of accounting. It includes only those assets, liabilities, and results of operations that relate to the business of the APPL.
Use of estimates and assumptions
The preparation of financial statements in conformity with generally accepted accounting principles 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. To the extent that there are material differences between these estimates and actual results, the APPL's financial condition or operating results will be materially affected. The APPL bases its estimates on past experience and other assumptions that the APPL believes are reasonable under the circumstances, and the APPL evaluates those estimates on an ongoing basis.
Functional and presentation currency
Items included in the APPL's consolidated financial statements are estimated using the currency that best reflects the economic substance of the underlying events and circumstances related to the APPL (the "functional currency"). The functional and presentation currency of the accompanying financial statements is US Dollars (the "USD").
Revenue recognition
Rental income is reported on a straight-line basis over the terms of the respective leases. The property rental income for the year ended December 31, 2024 and 2023 was $380,936 and $239,016, respectively.
The concentration of credit risk
Financial instruments potentially subject the APPL to the concentration of credit risk, primarily cash and tenant receivables. The APPL places its cash with financial institutions, and its balances are insured by the Federal Deposit Insurance Corporation up to $250,000. At various times, the APPL had a cash balance over the insured amount.
Fair value measurements
FASB ASC 820, "Fair Value Measurements" defines fair value for certain financial and nonfinancial assets and liabilities that are recorded at fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. It requires that an entity measure its financial instruments to base fair value on the exit price, maximize the use of observable units and minimize the use of unobservable inputs to determine the exit price. It establishes a hierarchy which prioritizes the inputs to valuation techniques used to measure fair value. This hierarchy increases the consistency and comparability of fair value measurements and related disclosures by maximizing the use of observable inputs and minimizing the use of unobservable inputs by requiring that observable inputs be used when available.
Observable inputs are inputs that reflect the assumptions market participants would use in pricing the assets or liabilities based on market data obtained from sources independent of the APPL. Unobservable inputs are inputs that reflect the APPL's own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The hierarchy prioritizes the inputs into three broad levels based on the reliability of the inputs as follows:
Level 1 - Inputs are quoted prices in active markets for identical assets or liabilities that the APPL has the ability to access at the measurement date. Valuation of these instruments does not require a high degree of judgment as the valuations are based on quoted prices in active markets that are readily and regularly available.
Level 2 - Inputs other than quoted prices in active markets that are either directly or indirectly observable as of the measurement date, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Valuations based on inputs that are unobservable and not corroborated by market data. The fair value for such assets and liabilities is generally determined using pricing models, discounted cash flow methodologies, or similar techniques that incorporate the assumptions a market participant would use in pricing the asset or liability.
The carrying values of certain assets and liabilities of the APPL approximate fair value due to their either relatively short maturities and/or consistency with current market rates.
F-13
Property, plant, and equipment
Land is carried at cost. Building, leasehold improvements, furniture, fixtures, and equipment are carried at cost, less accumulated depreciation and amortization. The building, furniture, fixtures, and equipment are depreciated using the straight-line method over the estimated useful lives of the assets. The cost of leasehold improvements is amortized using the straight-line method over the terms of the related leases. Repairs and maintenance are expensed when incurred.
Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The recoverability of long-lived assets is assessed by a comparison of the carrying amount of the asset to the estimated future undiscounted net cash flows expected to be generated by the asset or group of assets. If estimated future undiscounted net cash flows are less than the carrying amount of the asset or group of assets, the asset is considered impaired and an expense is recorded in an amount required to reduce the carrying amount of the asset to its then fair value. Fair value is generally determined from estimated discounted future net cash flows (for assets held for use) or net realizable value (for assets held for sale). For the year ended December 31, 2024 and 2023, the APPL has not recognized any impairment losses.
Property, plant and equipment consist of the following as of December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | ||
Buildings and improvements | $ 4,233,055 | $ 3,017,164 | ||
Furniture and fixtures | $ 11,594 | $ 8,429 | ||
Land | $ 736,859 | $ 487,550 | ||
Property, plant, and equipment, gross | 4,981,508 | 3,513,143 | ||
Less: Buildings and improvements - Accumulated Depreciation | (251,468) | (112,792) | ||
Furniture and fixtures - Accumulated Depreciation | (4,099) | (2,096) | ||
Property, plant, and equipment | $ 4,725,941 | $ 3,398,255 |
Estimated useful life for buildings and improvements is 27.5 years.
Depreciation expenses for the year ended December 31, 2024 and 2023 was $141,860 and $85,812, respectively.
Lease accounting
According to the recently adopted Accounting Standards Updated ("ASU") No. 2016-02, Leases (Topic 842) ("ASU 2016- 02" or "ASC 842"), the APPL determines whether the arrangement is or contains a lease based on the unique facts and circumstances present in the arrangement. Leases with a term greater than one year are recognized on the balance sheet as right-of-use assets and current and non-current lease liabilities, as applicable. As of December 31, 2024 and 2023, the APPL had no long-term leases.
Income taxes
The APPL is taxed as a Limited Liability Company (LLC). Under these provisions, the APPL does not pay federal corporate income taxes on its taxable income. Instead, the shareholders are liable for individual federal and state income taxes on their respective shares of the APPL's taxable income.
Each series will be taxed as a C-corporation, with the profits taxed at the series level, independent of distributions to investors. For this offering of series interests to investors, each series will be taxed as a C-corporation, with the profits taxed at the series level, independent of distributions to investors. This means that the Series will owe corporate income tax on its profits and will report these profits and losses for tax purposes at the corporate level. The Series will distribute dividends to investors from the net profits after taxes, subject to our Managing Member's discretion regarding the retention of funds for future working capital needs. Consequently, investors may receive dividend distributions when profits are realized and taxes are paid at the corporate level, which could be independent of the actual cash distributions made to investors.
F-14
NOTE 2: PROPERTY MANAGEMENT RESERVES
Multiple Series Companies have allocated funds to establish property management reserves. These funds are designed to mitigate future financial uncertainties associated with property-related expenses, including maintenance, repairs, enhancements, or unanticipated costs. The aim is to maintain the properties in satisfactory condition, prevent financial strain, and preclude the necessity for immediate supplementary contributions from investors or owners due to substantial, unexpected expenses.
As of December 31, 2024 and 2023, the balance of the property management reserve was $4,831 and $1,304, respectively, and is included in cash and cash equivalents on the accompanying balance sheet.
F-15
NOTE 3: MORTGAGE PAYABLES
Series #0XYT6
On April 25, 2024, the APPL - Series 0XYT6 executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series 0XYT6 borrowed $ 210,000.00 at 7.875% interest with a maturity of April 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2024 was $202,208 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2024 was $11,225.
Series #FTWDS
On April 12, 2024, the APPL - Series FTWDS executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series FTWDS borrowed $ 154,800.00 at 7.875% interest with a maturity of April 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2024 was $147,957 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2024 was $8,742.
Series #JTDXY
On April 25, 2024, the APPL - Series JTDXY executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series JTDXY borrowed $ 213,000.00 at 7.875% interest with a maturity of April 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2024 was $204,915 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2024 was $11,385.
Series #P7FJ5
On July 30, 2024, the APPL - Series P7FJ5 executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series P7FJ5 borrowed $ 154,800.00 at 7.750% interest with a maturity of July 31, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2024 was $148,037 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2024 was $4,992.
Series #QGXF0
On May 14, 2024, the APPL - Series QGXF0 executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series QGXF0 borrowed $ 195,000.00 at 8.000% interest with a maturity of May 31, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2024 was $187,839 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2024 was $9,808.
Series #RPFUV
On September 12, 2024, the APPL - Series RPFUV executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series RPFUV borrowed $ 143,400.00 at 8.000% interest with a maturity of September 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2024 was $136,562 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2024 was $2,866.
Series #WRA7O
On April 23, 2024, the APPL - Series WRA7O executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series WRA7O borrowed $ 296,000.00 at 7.875% interest with a maturity of April 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2024 was $286,226 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2024 was $15,885.
Series #ZIE3T
On April 25, 2024, the APPL - Series ZIE3T executed a Loan Agreement Secured by the Deed of Trust. According to the Loan Agreement, the APPL - Series ZIE3T borrowed $ 210,000.00 at 7.875% interest with a maturity of April 30, 2054. The outstanding balance of the Loan Payable - Mortgage as of December 31, 2024 was $202,208 and is included in current portion of mortgage payable and mortgage payable on the accompanying balance sheet. The interest expense incurred in 2024 was $11,225.
Mortgage interest expenses for the year ended December 31, 2024 was $76,127.
| December 31, 2024 |
| ||
Current Portion of Mortgage Payable | $ 14,111 |
|
Maturities of the mortgage payable are as follows (excluding the net of the finance cost):
Year | Amount | |
2025 | 14,111 | |
2026 | 15,265 | |
2027 | 16,514 | |
2028 | 17,865 | |
2029 | 19,326 | |
Thereafter | 1,487,160 | |
Total | $ 1,570,242 |
F-16
NOTE 3: TRANSACTIONS WITH RELATED PARTIES
Loan Receivable - due from affiliate
The APPL occasionally pays for the Parent Company for covering administrative costs. The loan has been structured as receivable from the Parent Company to the APPL. These advances are non-interest bearing and are due on demand. The outstanding balance due from the affiliate as of December 31, 2024 and 2023 was $0 and $464,248 and is included in the related party receivable section on the accompanying balance sheet.
Loan Payable - due to affiliate
The parent Company pay APPL for covering administrative costs. The loan has been structured as payable to the Parent Company to the APPL. These advances are non-interest bearing and are due on demand. The outstanding balance due to the affiliate as of December 31, 2024 and 2023 was $0 and $928,495 and is included in the related party receivable section on the accompanying balance sheet.
F-17
Property sourcing fee and offering expenses reimbursement
Pursuant to the Operating Agreement the Asset Manager, as consideration for assisting in the sourcing of the Underlying Asset of a Series, to the extent not waived by the Managing Member in its sole discretion, will receive a 3.0% (of the maximum offering amount) Sourcing Fee. The sourcing fee is in connection with the search and negotiation of the property purchase as set forth in the Certificate of Designations for the Series.
The Parent Company assigns offering expenses to each series, which are then set as part of each series' intended Use of Proceeds. The parent company will be reimbursed a fixed amount for each series for offering expenses.
Series #0XYT6
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $0 and $0, respectively, and in December 31, 2023 was $14,250 and $21,450, respectively.
Series #5VCTK
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $8,250 and $14,650, respectively, and in December 31, 2023 was $0 and $0, respectively.
Series #DIVTU
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $9,150 and $15,550, respectively, and in December 31, 2023 was $0 and $229, respectively.
Series #EYPIR
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $7,800 and $14,200, respectively, and in December 31, 2023 was $0 and $0, respectively.
Series #FTWDS
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $0 and $150, respectively, and in December 31, 2023 was $7,950 and $15,150, respectively.
Series #JTDXY
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $0 and $0, respectively, and in December 31, 2023 was $13,500 and $20,700, respectively.
Series #NHMOP
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $6,480 and $12,512, respectively, and in December 31, 2023 was $0 and $18, respectively.
Series #OJXLW
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $7,800 and $14,200, respectively, and in December 31, 2023 was $0 and $0, respectively.
Series #ORHOF
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $7,500 and $13,900, respectively, and in December 31, 2023 was $0 and $229, respectively.
Series #P7FJ5
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $0 and $150, respectively, and in December 31, 2023 was $7,950 and $15,150, respectively.
Series #QGXF0
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $12,300 and $18,332, respectively, and in December 31, 2023 was $0 and $18, respectively.
Series #RPFUV
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $0 and $0, respectively, and in December 31, 2023 was $8,700 and $14,929, respectively.
Series #SOV9W
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $0 and $32, respectively, and in December 31, 2023 was $7,800 and $13,818, respectively.
Series #WGI3Z
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $0 and $50, respectively, and in December 31, 2023 was $0 and $11, respectively.
Series #WRA7O
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $0 and $0, respectively, and in December 31, 2023 was $18,450 and $25,650, respectively.
Series #ZAUH4
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $7,200 and $13,600, respectively, and in December 31, 2023 was $0 and $0, respectively.
Series #ZIE3T
The property sourcing fee and offering expenses incurred in the year ended December 31, 2024 and 2023 was $0 and $0, respectively, and in December 31, 2023 was $13,650 and $20,850, respectively.
F-18
Asset management fee
For services performed, the Series will pay an annual Asset Management Fee to the Asset Manager in respect of each fiscal year, 15% of any Free Cash Flows available for distribution pursuant to Article VII of the Operating Agreement. Any such amount will be paid at the same time as, and only if, a distribution is made from the Series to its Members.
Series #0XYT6
The Series #0XYT6 has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #0XYT6 and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #0XYT6 together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $1,852 and $0, respectively.
Series #5VCTK
The Series #5VCTK has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #5VCTK and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #5VCTK together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $1,295 and $0, respectively.
Series #DIVTU
The Series #DIVTU has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #DIVTU and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #DIVTU together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $0 and $0, respectively.
Series #ET8BV
The Series #ET8BV has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #ET8BV and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #ET8BV together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $0 and $0, respectively.
Series #EYPIR
The Series #EYPIR has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #EYPIR and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #EYPIR together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $990 and $0, respectively.
Series #FTWDS
The Series #FTWDS has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #FTWDS and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #FTWDS together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $1,365 and $0, respectively.
Series #JTDXY
The Series #JTDXY has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #JTDXY and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #JTDXY together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $2,786 and $0, respectively.
Series #NHMOP
The Series #NHMOP has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #NHMOP and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #NHMOP together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $0 and $0, respectively.
Series #OJXLW
The Series #OJXLW has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #OJXLW and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #OJXLW together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $1,505 and $0, respectively.
Series #ORHOF
The Series #ORHOF has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #ORHOF and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #ORHOF together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $0 and $0, respectively.
Series #P7FJ5
The Series #P7FJ5 has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #P7FJ5 and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #P7FJ5 together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $2,462 and $0, respectively.
Series #QGXF0
The Series #QGXF0 has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #QGXF0 and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #QGXF0 together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $2,260 and $0, respectively.
Series #RPFUV
The Series #RPFUV has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #RPFUV and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #RPFUV together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $743 and $0, respectively.
Series #SOV9W
The Series #SOV9W has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #SOV9W and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #SOV9W together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $1,855 and $0, respectively.
Series #WRA7O
The Series #WRA7O has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #WRA7O and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #WRA7O together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $2,992 and $0, respectively.
Series #ZAUH4
The Series #ZAUH4 has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #ZAUH4 and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #ZAUH4 together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $1,182 and $0, respectively.
Series #ZIE3T
The Series #ZIE3T has entered into an Asset Management Agreement with the Parent Company (the Asset Manager), the managing member of the Series #ZIE3T and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series #ZIE3T together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion ("Operating Expenses Reimbursement Obligation"). As of December 31, 2024 and 2023, the prepaid Asset Management Fee was $0 and $0, respectively. Asset Management Fee for the year ended December 31, 2024 and 2023, was $2,786 and $0, respectively.
F-19
NOTE 4: SUBSEQUENT EVENTS
Management has evaluated subsequent events through the date on the consolidated financial statements that were available to be issued, which is June 2, 2025 and has determined that there were no material subsequent events that require disclosure in these financial statements.
NOTE 5: APPROVAL OF CONSOLIDATED FINANCIAL STATEMENTS
The consolidated and consolidating financial statements have been approved by the management of the APPL and authorized for issue on June 2, 2025.
F-20
EXHIBIT INDEX
The documents listed in the Exhibit Index of this report are incorporated by reference or are filed with this report, in each case as indicated below.
____________________
* Previously Filed
F-21
SIGNATURES
Pursuant to the requirements of Regulation A, the issuer has duly caused this Annual Report to be signed on its behalf by the undersigned, thereunto duly authorized, in State of California, on May 14, 2026.
Ark7 Properties Plus LLC a Delaware series limited liability company
By | /s/ Ark7 Inc., a Delaware corporation | |
| Its: Managing Member | |
|
|
|
| By: | /s/ Yizhen Zhao |
| Name: | Yizhen Zhao |
| Title: | President |
This Annual Report has been signed by the following persons in the capacities and on the dates indicated.
Ark7 Properties Plus LLC a Delaware series liability company
By | /s/ Ark7 Inc., a Delaware corporation | |
| Its: Managing Member | |
|
|
|
| By: | /s/ Yizhen Zhao |
| Name: | Yizhen Zhao |
| Title: | Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer of Ark7 Inc., Managing Member of Ark7 Properties Plus LLC |
| Date: | May 14, 2026 |
F-22

+1 855-4TAXULO x 102
Northern CA: 3031 Tisch Way #10, San Jose, CA, 95128
Southern CA: 450 North Brand Blvd., Glendale, CA, 91203
CONSENT OF INDEPENDENT AUDITOR
We consent to the inclusion in the Offering Circular, which forms a part of the Offering Statement on Form 1-K, as it may be amended, of our Independent Auditor's Report dated May 8, 2026, relating to the consolidated balance sheet of Ark7 Properties Plus LLC and its wholly owned series LLC subsidiary, Series #0XYT6, Series #DIVTU, Series #FTWDS, Series #JTDXY, Series #NHMOP, Series #ORHOF, Series #P7FJ5, Series #QGXF0, Series #RPFUV, Series #SOV9W, Series #WGI3Z, Series #WRA7O, Series #ZIE3T, Series #5VCTK, Series #ET8BV, Series #EYPIR, Series #OJXLW, Series #ZAUH4 as of December 31, 2025, and the related statements of income, member's equity, and cash flows for the year ended, and the related notes to the financial statements.
/s/ Norbie Gaerlan
Norbie Gaerlan, CPA
450 N. Brand Blvd
Glendale, CA 91203
May 14, 2026