Form 1-K Issuer Information


FORM 1-K

UNITED STATE
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 1-K

OMB APPROVAL

OMB Number:  ####-####

Estimated average burden hours per response: ##.#

1-K: Filer Information

Issuer CIK
0001923734 
Issuer CCC
XXXXXXXX 
Is filer a shell company?
o Yes x No
Is the electronic copy of an official filing submitted in paper format?
o
File Number
 
Is this filing by a successor company pursuant to Rule 257(b)(5) resulting from a merger or other business combination?
o Yes x No
Successor File Number
 
Is this a LIVE or TEST Filing?
x LIVE o TEST
Would you like a Return Copy?
x
Period
12-31-2025 

Submission Contact Information

Name
 
Phone
 
E-Mail Address
 
Notify via Filing Website only?
o

1-K: Tab 1 Notification

This Form 1-K is to provide an
x Annual Report o Special Financial Report for the fiscal year
Fiscal Year End
12-31-2025 
Exact name of issuer as specified in the issuer's charter
Ark7 Properties Plus LLC 
CIK
0001923734 
Jurisdiction of Incorporation / Organization
DELAWARE  
I.R.S. Employer Identification Number
88-1359905 

Address of Principal Executive Offices

Address 1
1 FERRY BUILDING 
Address 2
STE 201 
City
SAN FRANCISCO 
State/Country
CALIFORNIA  
Mailing Zip/ Postal Code
94111 
Phone
6508807510 
Title of each class of securities issued pursuant to Regulation A
Series #WGI3Z,Series #0XYT6,Series #ZIE3T,Series #JTDXY,Series #FTWDS,Series #P7FJ5,Series #WRA7O,Series #SOV9W,Series #QGXF0,Series #RPFUV,Series #NHMOP,Series #ORHOF,Series #DIVTU,SERIES #OJXLW,SERIES #ZAUH4,SERIES #EYPIR,SERIES #5VCTK, SERIES #ET8BV  
 

 

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

 

ITEM 1. DESCRIPTION OF BUSINESS

 1

ITEM 2. MANAGEMENT''S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

 8

ITEM 3. DIRECTORS AND OFFICERS

 13

ITEM 4. SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITYHOLDERS

 18

ITEM 5. INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS

 19

ITEM 6. OTHER INFORMATION

 42

ITEM 7. FINANCIAL STATEMENTS

 43

EXHIBIT INDEX

 F-21

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:

 

Series

 

Sourcing Fees Paid for the Year Ended December 31, 2024

 

Sourcing Fees Paid for the Year Ended December 31, 2025

Series #WGI3Z

 

$
-

 

$
-

Series #0XYT6

 

$
-

 

$
-

Series #JTDXY

 

$
-

 

$
-

Series #ZIE3T

 

$
-

 

$
-

Series #NHMOP

 

$
6,480

 

$
-

Series #QGXF0

 

$
12,300

 

$
-

Series #SOV9W

 

$
-

 

$
-

Series #WRA7O

 

$
-

 

$
-

Series #FTWDS

 

$
-

 

$
-

Series #P7FJ5

 

$
-

 

$
-

Series #RPFUV

 

$
-

 

$
-

Series #DIVTU

 

$
9,150

 

$
-

Series #ORHOF

 

$
7,500

 

$
-

Series #ZAUH4

 

$
7,200

 

$
-

Series #OJXLW

 

$
7,800

 

$
-

Series #EYPIR

 

$
7,800

 

$
-

Series #5VCTK

 

$
8,250

 

$
-

Series #ET8BV

 

$
-

 

$
8,250

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

 

Audited Consolidated and consolidating Financial Statements for the Year Ended December 31, 2025 and 2024

 F-1

Audited Consolidated and consolidating Financial Statements for the Year Ended December 31, 2024 and 2023

 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

 

Independent Auditor's Report

 F-3

Consolidated Balance Sheet as of December 31, 2025 and 2024

 F-4

Consolidated Statement of Income for the year ended December 31, 2025 and 2024

 F-5

Consolidated Statement of Members' Equity for the year ended December 31, 2025 and 2024

 F-6

Consolidated Statement of Cash Flows for the year ended December 31, 2025 and 2024

 F-7

Consolidated and consolidating Balance Sheet as of December 31, 2025

 F-8

Consolidated and consolidating Statement of Income for the year ended December 31, 2025

 F-9

Consolidated and consolidating Statement of Members' Equity for the year ended December 31, 2025

 F-10

Consolidated and consolidating Statement of Cash Flows for the year ended December 31, 2025

 F-11

Notes to the Consolidated and consolidating Financial Statements

 F-12

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

 

Independent Auditor's Report

 F-3

Consolidated Balance Sheet as of December 31, 2024 and 2023

 F-4

Consolidated Statement of Income for the year ended December 31, 2024 and 2023

 F-5

Consolidated Statement of Members' Equity for the year ended December 31, 2024 and 2023

 F-6

Consolidated Statement of Cash Flows for the year ended December 31, 2024 and 2023

 F-7

Consolidated and consolidating Balance Sheet as of December 31, 2024

 F-8

Consolidated and consolidating Statement of Income for the year ended December 31, 2024

 F-9

Consolidated and consolidating Statement of Members' Equity for the year ended December 31, 2024

 F-10

Consolidated and consolidating Statement of Cash Flows for the year ended December 31, 2024

 F-11

Notes to the Consolidated and consolidating Financial Statements

 F-12

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.

 

2.1

 

Certificate of Formation of Ark7 Properties Plus LLC*

2.2

 

Operating Agreement of Ark7 Properties Plus LLC*

3.1

 

Series #WGI3Z Series Designation*

3.2

 

Series #0XYT6 Series Designation*

3.3

 

Series # ZIE3T Series Designation*

3.4

 

Series #JTDXY Series Designation*

3.5

 

Series #FTWDS Series Designation*

3.6

 

Series #P7FJ5 Series Designation*

3.7

 

Series #WRA7O Series Designation*

3.8

 

Series #SOV9W Series Designation*

3.9

 

Series #QGXF0 Series Designation*

3.10

 

Series #NHMOP Series Designation*

3.11

 

Series #RPFUV Series Designation*

3.12

 

Series #ORHOF Series Designation*

3.13

 

Series #DIVTU Series Designation*

3.14

 

Series #OJXLW Series Designation*

3.15

 

Series #ZAUH4 Series Designation*

3.16

 

Series #EYPIR Series Designation*

3.17

 

Series #5VCTK Series Designation*

3.18

 

Series #ET8BV Series Designation*

4.1

 

Form of Series #[______] Subscription Agreement*

6.1

 

Real Estate Purchase Agreement dated April 15, 2022, between Seller and Series #WGI3Z, as amended*

6.2

 

Real Estate Purchase Agreement dated July 7, 2022 between Seller and Series #0XYT6, as amended*

6.3

 

Real Estate Purchase Agreement dated August 2, 2022 between Seller and Series #ZIE3T*

6.4

 

Real Estate Purchase Agreement dated August 15, 2022 between Seller and Series #JTDXY*

6.5

 

Real Estate Purchase Agreement between Seller and Ark7 for the property located at 1527 Iris Walk, Jonesboro, GA 30238*

6.6

 

Real Estate Purchase Agreement between Seller and Ark7 for the property located at 1541 Iris Walk Jonesboro, GA 30238*

6.7

 

Real Estate Purchase Agreement between Seller and Ark7 Properties Plus LLC - Series #WRA7O*

6.8

 

Assignment and Sale and Purchase Agreement between Ark7 and Ark7 Properties Plus LLC - Series #FTWDS LLC*

6.9

 

Assignment of Sale and Purchase Agreement between Ark7 and Ark7 Properties Plus LLC - Series #P7FJ5 LLC*

6.10

 

Real Estate Purchase Agreement between Seller and Series #SOV9W*

6.11

 

Real Estate Purchase Agreement between Seller and Series #QGXF0*

6.12

 

Asset Management Agreement between Ark7 Properties Plus LLC - Series #WGI3Z and Ark7 Inc. dated April 15, 2022*

6.13

 

Asset Management Agreement between Ark7 Properties Plus LLC - Series #0XYT6 dated July 1, 2022*

6.14

 

Asset Management Agreement between Ark7 Properties Plus LLC - Series #ZIE3T dated August 1, 2022*

6.15

 

Asset Management Agreement between Ark7 Properties Plus LLC - Series #JTDXY dated August 1, 2022*

6.16

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #FTWDS LLC*

6.17

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #P7FJ5 LLC*

6.18

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #WRA7O*

6.19

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #SOV9W*

6.20

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #QGXF0*

6.21

 

Inter-company Loan Agreement between Ark7 Inc. and Series #WGI3Z*

6.22

 

Inter-company Loan Agreement between Ark7 Inc. and Series #0XYT6*

6.23

 

Inter-company Loan Agreement between Ark7 Inc. and Series # ZIE3T*

6.24

 

Inter-company Loan Agreement between Ark7 Inc. and Series #JTDXY*

6.25

 

Inter-company Loan Agreement between Ark7 Properties Plus LLC and Ark7 Properties Plus LLC - Series #FTWDS LLC*

6.26

 

Inter-company Loan Agreement between Ark7 Properties Plus LLC and Ark7 Properties Plus LLC - Series #P7FJ5 LLC*

6.27

 

Inter-company Loan Agreement between Ark7 Properties Plus LLC and Series #WRA7O*

6.28

 

Inter-company Loan Agreement between Ark7 Properties Plus LLC and Series #SOV9W*

6.29

 

Inter-company Loan Agreement between Ark7 Properties Plus LLC and Series QGXF0*

6.30

 

Form of Lease Agreement*

6.31

 

Real Estate Purchase Agreement dated August 2, 2022 between Seller and Series #NHMOP*

6.32

 

Real Estate Purchase Agreement dated August 15, 2022 between Seller and Series #RPFUV*

6.33

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #NHMOP*

6.34

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #RPFUV*

6.35

 

Inter-company Loan Agreement between Ark7 Properties Plus and Series #NHMOP*

6.36

 

Inter-company Loan Agreement between Ark7 Properties Plus and Series #RPFUV*

6.37

 

Real Estate Purchase Agreement dated October 30, 2023 between Seller and Series #ORHOF*

6.38

 

Real Estate Purchase Agreement dated December 20, 2023 between Seller and Series #DIVTU*

6.39

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #ORHOF*

6.40

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #DIVTU*

6.41

 

Inter-company Loan Agreement between Ark7 Properties Plus and Series #ORHOF*

6.42

 

Inter-company Loan Agreement between Ark7 Properties Plus and Series #DIVTU*

6.43

 

Real Estate Purchase Agreement dated April 18, 2024 between Seller and Series #OJXLW*

6.44

 

Real Estate Purchase Agreement dated May 20, 2024 between Seller and Series #ZAUH4*

6.45

 

Real Estate Purchase Agreement dated May 20, 2024 between Seller and Series #EYPIR*

6.46

 

Real Estate Purchase Agreement dated May 20, 2024 between Seller and Series #5VCTK*

6.47

 

Real Estate Purchase Agreement dated May 24, 2024 between Seller and Series #ET8BV*

6.48

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #OJXLW*

6.49

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #ZAUH4*

6.50

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #EYPIR*

6.51

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #5VCTK*

6.52

 

Asset Management Agreement between Ark7 and Ark7 Properties Plus LLC - Series #ET8BV*

6.53

 

Inter-company Loan Agreement between Ark7 Properties Plus LLC and Series #OJXLW*

6.54

 

Inter-company Loan Agreement between Ark7 Properties Plus LLC and Series #ZAUH4*

6.55

 

Inter-company Loan Agreement between Ark7 Properties Plus LLC and Series #EYPIR*

6.56

 

Inter-company Loan Agreement between Ark7 Properties Plus LLC and Series #5VCTK*

6.57

 

Inter-company Loan Agreement between Ark7 Properties Plus LLC and Series #ET8BV*

9.1

 

Letter regarding change in accountant from George Dimov CPA dated April 30, 2023*

9.2

 

Letter regarding change in accountant from Flex Tax and Consulting Group dated June 6th, 2025*

11.1

 

Accountants Consent

____________________

* 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