United States
Securities and Exchange Commission
Washington, D.C. 20549
FORM 1-SA
SEMIANNUAL REPORT PURSUANT TO REGULATION A
For the fiscal semiannual period ended
June 30, 2026
ARRIVED HOMES 3, LLC
(Exact name of issuer as specified in its Certificate of Formation)
Delaware |
92-1716073 | |
| (State
or other jurisdiction of incorporation or organization) |
(I.R.S.
Employer Identification No.) |
1700 Westlake Avenue North, Suite 200
Seattle, WA 98109
(Full mailing address of principal executive offices)
814-277-4833
(Issuer’s telephone number)
www.arrived.com
(Issuer’s website)
TABLE OF CONTENTS
| ITEM 1. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION | 1 | |
| ITEM 2. OTHER INFORMATION | 7 | |
| ITEM 3. FINANCIAL STATEMENTS | F-1 | |
| ITEM 4. EXHIBITS | 8 |
i
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
The information contained in this Semiannual Report on Form 1-SA (this “Form 1-SA”) includes some statements that are not historical and that are considered “forward-looking statements.” Such forward-looking statements include, but are not limited to, statements regarding our development plans for our business; our strategies and business outlook; anticipated development of Arrived Homes 3, LLC (the “Company”), Arrived Fund Manager, LLC (the “manager”), each series of our company and the Arrived platform (defined below); and various other matters (including contingent liabilities and obligations and changes in accounting policies, standards and interpretations). These forward-looking statements express the manager’s expectations, hopes, beliefs, and intentions regarding the future. In addition, without limiting the foregoing, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words “anticipates,” “believes,” “continue,” “could,” “estimates,” “expects,” “intends,” “may,” “might,” “plans,” “possible,” “potential,” “predicts,” “projects,” “seeks,” “should,” “will,” “would” and similar expressions and variations, or comparable terminology, or the negatives of any of the foregoing, may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking.
The forward-looking statements contained in this Form 1-SA are based on current expectations and beliefs concerning future developments that are difficult to predict. Neither our company nor the manager can guarantee future performance, or that future developments affecting our company, the manager or the Arrived platform will be as currently anticipated. These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements.
All forward-looking statements attributable to us are expressly qualified in their entirety by these risks and uncertainties. These risks and uncertainties, along with others, are detailed under the headings “Summary – Summary Risk Factors” and “Risk Factors” in our latest Offering Circular filed by the Company with the Securities and Exchange Commission (the “Commission”), as may be amended, and in our subsequent reports and offering statements filed from time to time with the Commission. Should one or more of these risks or uncertainties materialize, or should any of the parties’ assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements. You should not place undue reliance on any forward-looking statements and should not make an investment decision based solely on these forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.
ii
ITEM 1. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
Overview
Arrived Homes 3, LLC, a Delaware series limited liability company, was formed in January 2023 to permit public investment in individual residential properties. We believe people should have access to the wealth creation that real estate investment can provide. We believe in passive income, conservative debt, diversification, and aligned incentives.
Arrived is a marketplace for investing in real estate. We buy residential properties, divide them into multiple interests, and offer them as investments on a per interest basis through our web-based platform. Investors can manage their risk by spreading their investments across a portfolio of homes, and they can invest in real estate without needing to apply for mortgages or take on personal debt.
Arrived does all of the work of sourcing, analyzing, maintaining, and managing all of the residential properties that we acquire. We analyze every property investment across several financial, market, and demographic characteristics to support our acquisition decision-making.
Every investment we make is an investment in the communities in which Arrived operates, alongside other like-minded individuals. As our community network grows, so does our access to investment and housing opportunities.
Arrived arranges for a property manager to operate the properties as single-family rentals for tenants who can also invest through the same process as any other member of the Arrived platform, becoming part owners of the homes they’re staying in at that time. By investing together, we align incentives towards creating value for everyone.
Since its formation in January 2023, our company has been engaged primarily in acquiring properties for its series offerings, developing the financial, offering and other materials to facilitate fundraising, and taking the steps necessary to effectuate the series offerings and the management of the associated series properties. As of June 30, 2026, our company has acquired 96 properties.
Risk Factors
We face risks and uncertainties that could affect us and our business as well as the real estate industry generally. These risks are outlined under the heading “Risk Factors” beginning on page 12 in our Offering Circular, which may be accessed here, as the same may be updated from time to time by our future filings under Regulation A (“Regulation A”) of the Securities Act of 1933 (the “Securities Act”). In addition, new risks may emerge at any time and we cannot predict such risks or estimate the extent to which they may affect our financial performance. These risks could result in a decrease in the value of the membership interests in each of the series of our company.
1
Emerging Growth Company
While we currently have no intention of making such an election, we may elect to become a public reporting company under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). If we elect to do so, we will be required to publicly report on an ongoing basis as an emerging growth company, as defined in the JOBS Act, under the reporting rules set forth under the Exchange Act. For so long as we remain an emerging growth company, we may take advantage of certain exemptions from various reporting requirements that are applicable to other Exchange Act reporting companies that are not emerging growth companies, including, but not limited to:
| ● | not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act; |
| ● | being permitted to comply with reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements; and |
| ● | being exempt from the requirement to hold a non-binding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved. |
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 may elect 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 would expect to take advantage of these reporting exemptions until we are no longer an emerging growth company. We would 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 $1.235 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 series interests that are 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 billion in non-convertible debt during the preceding three-year period.
Distributions
In order to qualify as a REIT, a series must distribute annually to investors at least 90% of its REIT taxable income (computed without regard to the dividends paid deduction and excluding net capital gain), and to avoid federal income and excise taxes on retained taxable income and gains, it must distribute 100% of such income and gains annually. Our manager may authorize distributions in excess of those required for us to maintain our REIT status and/or avoid such taxes on retained taxable income and gains depending on our financial condition and such other factors as our manager deems relevant.
Our company expects the manager to make distributions of any free cash flow on a monthly or other periodic basis as determined by the manager. However, the manager may change the timing of distributions in its sole discretion. Investors will be required to update their personal information on a regular basis to make sure they receive all allocated distributions. We will utilize a “mobile wallet” feature for payment of distributions (the “Arrived Homes Wallet”). The Arrived Homes Wallet will be used to allow investors to pay for subscriptions, receive distributions and reinvest distributions.
Any distributions that we make directly impact the NAV for each of our series, by reducing the amount of our assets. Our goal is to provide a reasonably predictable and stable level of current income, through monthly or other periodic distributions, while at the same time maintaining a fair level of consistency in our NAV for each series. Over the course of your investment, your distributions plus the change in NAV per interest (either positive or negative) will produce your total return.
During the six months ended June 30, 2026 and 2025, distributions to investors were made by 95 and 95 series, respectively, totaling $605,983 and $569,798, respectively. For further details, please see Note 7, Members’ Equity (Deficit) – Distributions in our financial statements.
Critical Accounting Policies
Our accounting policies will conform with GAAP. The preparation of financial statements in conformity with GAAP will require us to use judgment in the application of accounting policies, including making estimates and assumptions. These judgments may affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. We intend to make these estimates and assumptions in an appropriate manner and in a way that accurately reflects our financial condition. We will continually test and evaluate our estimates and assumptions using our historical knowledge of the business, as well as other factors, to ensure that they are reasonable for reporting purposes. However, actual results may differ from our estimates and assumptions.
We believe our critical accounting policies govern the significant judgments and estimates used in the preparation of our financial statements. Please refer to Note 2, Summary of Significant Accounting Policies, included in the financial statements, for a more thorough discussion of our accounting policies and procedures.
2
Operating Results
Rental Income
Revenues are generated at the series level and are derived from leases on the series property. Rental income increased from $1,043,396 for the six months ended June 30, 2025 to $1,057,395 for the six months ended June 30, 2026. Unlike certain of our other affiliated series offerings, the Company did not acquire any new properties during either period, with 96 series properties generating rental income in both periods; the increase is primarily attributable to rent increases on existing leases. All revenues generated during the six months ended June 30, 2026 and 2025 are listed in the table below:
| Rental Income | ||||||||
| Series Name | June 30, 2026 | June 30, 2025 | ||||||
| Adams | $ | 13,035 | $ | 12,820 | ||||
| Antares | 10,031 | 11,670 | ||||||
| Aramis | 12,750 | 12,270 | ||||||
| Arkoma | 10,470 | 9,022 | ||||||
| Arya | 8,100 | 8,370 | ||||||
| Aspen | 11,357 | 13,640 | ||||||
| Athos | 13,050 | 12,570 | ||||||
| Barclay | 12,330 | 12,030 | ||||||
| Bayne | 15,120 | 12,600 | ||||||
| Bean | 13,900 | 12,870 | ||||||
| Bennett | 10,770 | 10,170 | ||||||
| Benny | 11,190 | 10,770 | ||||||
| Bluebell | 12,720 | 12,720 | ||||||
| Bowling | 9,600 | 9,360 | ||||||
| Boxwood | 13,170 | 9,278 | ||||||
| Bradford | 11,940 | 11,520 | ||||||
| Brookwood | 11,980 | 11,220 | ||||||
| Bryant | 12,960 | 12,570 | ||||||
| Caden | 9,770 | 9,570 | ||||||
| Camellia | 11,430 | 11,034 | ||||||
| Caterpillar | 10,500 | 8,975 | ||||||
| Chilhowee | 14,670 | 14,370 | ||||||
| Claremore | 8,125 | 9,120 | ||||||
| Collinison | 12,735 | 12,570 | ||||||
| Cordero | 8,858 | 12,270 | ||||||
| Cristalino | 7,635 | 15,270 | ||||||
| Ellie | 11,519 | 7,758 | ||||||
| Emelina | 10,770 | 8,227 | ||||||
| Ethan | 8,940 | 8,850 | ||||||
| Frances | 12,480 | 12,180 | ||||||
| Glenncrest | 8,936 | 9,975 | ||||||
| Gordon | 13,976 | 11,370 | ||||||
| Haikey | 11,070 | 10,710 | ||||||
| Hamblen | 12,863 | 9,381 | ||||||
| Hancock | 13,969 | 12,940 | ||||||
| Hardman | 15,450 | 14,970 | ||||||
| Haven | 9,040 | 8,970 | ||||||
| Haverhill | 10,851 | 10,081 | ||||||
| Haybridge | 11,970 | 6,532 | ||||||
| Hedgecrest | 5,369 | 11,449 | ||||||
| Helmerich | 7,494 | 10,052 | ||||||
| Hermanos | 13,290 | 13,170 | ||||||
| Holmes | 8,250 | 6,405 | ||||||
| Johnson | 15,539 | 14,520 | ||||||
| Keystone | 12,353 | 15,253 | ||||||
| Langley | 12,912 | 15,270 | ||||||
| Laurel | 14,370 | 13,770 | ||||||
| Layla | 13,635 | 13,370 | ||||||
| Liberty | 11,780 | 11,670 | ||||||
| Lithonia | 6,251 | 11,970 | ||||||
| Lola | 13,140 | 12,720 | ||||||
| Lucas | 11,670 | 6,354 | ||||||
| Macomber | 13,470 | 13,320 | ||||||
| Mallard | 8,970 | 8,725 | ||||||
| Marcy | 6,802 | 8,155 | ||||||
| Meridian | 11,091 | 11,055 | ||||||
| Metallo | 10,620 | 1,888 | ||||||
| Misty | 15,810 | 15,570 | ||||||
| Montgomery | 10,170 | 9,870 | ||||||
| Northbrook | 11,480 | 11,370 | ||||||
| Northridge | 9,900 | 6,780 | ||||||
| Oakland | 6,660 | 13,320 | ||||||
| Palmore | 7,130 | 8,022 | ||||||
| Pebblestone | 13,920 | 13,770 | ||||||
| Perdita | 12,570 | 11,970 | ||||||
| Phoebe | 12,060 | 11,790 | ||||||
| Pongo | 7,180 | 12,570 | ||||||
| Portsmouth | 8,822 | 12,978 | ||||||
| Presidio | 10,470 | 7,352 | ||||||
| Rachel | 11,970 | 9,985 | ||||||
| Ratliff | 12,840 | 12,720 | ||||||
| Riverwood | 10,483 | 10,573 | ||||||
| Roanoke | 15,450 | 14,970 | ||||||
| Robinson | 3,555 | 14,170 | ||||||
| Ross | 14,400 | 14,000 | ||||||
| Sansa | 8,900 | 8,370 | ||||||
| Sedgefield | 10,130 | 14,140 | ||||||
| Seneca | 9,157 | 13,470 | ||||||
| Sheezy | 11,340 | 11,200 | ||||||
| Sherwood | 7,320 | 8,370 | ||||||
| Spangler | 15,270 | 7,041 | ||||||
| Summerglen | 11,100 | 10,770 | ||||||
| Tansel | 13,770 | 10,927 | ||||||
| Thomas | 10,221 | 7,180 | ||||||
| Tomlinson | 10,800 | 5,880 | ||||||
| Tytus | 12,750 | 12,270 | ||||||
| Vanzant | 13,635 | 13,470 | ||||||
| Watson | 8,250 | 8,370 | ||||||
| Westhaven | 11,670 | 11,520 | ||||||
| Wheeler | 2,127 | 10,291 | ||||||
| Williamson | 11,100 | 11,135 | ||||||
| Woodland | 6,419 | 7,770 | ||||||
| Woodwind | 9,540 | 4,466 | ||||||
| Wynde | 13,515 | 11,820 | ||||||
| Wyndhurst | 10,470 | 5,798 | ||||||
| Zane | 8,010 | 7,650 | ||||||
| $ | 1,057,395 | $ | 1,043,396 | |||||
3
Operating Expenses
The Company incurred the following operating expenses during the six months ended June 30, 2026 and 2025. The operating expenses incurred prior to the closing of an offering related to any of the series are being paid by our manager and are reimbursed by such series out of the gross offering proceeds upon closing of the relevant series offering. Such operating expenses include real estate taxes, property insurance, Home Ownership Association (HOA) fees, legal fees, other professional fees, depreciation, and repair and maintenance costs. Upon closing, each individual series becomes responsible to fund its own operating expenses. Total operating expenses remained relatively stable, decreasing slightly from $1,056,734 for the six months ended June 30, 2025 to $1,052,661 for the six months ended June 30, 2026, consistent with the Company’s stable portfolio of 96 series properties during both periods.
The following table summarizes the total operating expenses by series as of June 30, 2026 and 2025:
| Operating Expenses | ||||||||||||||||||||||||
| June 30, 2026 | June 30, 2025 | |||||||||||||||||||||||
| Series Name | Operating Expenses | Depreciation | Total Expenses | Operating Expenses | Depreciation | Total Expenses | ||||||||||||||||||
| Adams | $ | 7,040 | $ | 4,197 | $ | 11,237 | $ | 10,228 | $ | 4,197 | $ | 14,425 | ||||||||||||
| Antares | 9,410 | 4,257 | 13,667 | 5,131 | 4,257 | 9,388 | ||||||||||||||||||
| Aramis | 6,155 | 4,123 | 10,278 | 6,271 | 4,123 | 10,394 | ||||||||||||||||||
| Arkoma | 6,877 | 3,245 | 10,122 | 4,859 | 3,245 | 8,103 | ||||||||||||||||||
| Arya | 5,719 | 2,466 | 8,185 | 3,512 | 2,466 | 5,979 | ||||||||||||||||||
| Aspen | 5,497 | 3,679 | 9,175 | 5,358 | 3,679 | 9,037 | ||||||||||||||||||
| Athos | 9,080 | 4,578 | 13,657 | 8,647 | 4,578 | 13,225 | ||||||||||||||||||
| Barclay | 4,889 | 4,208 | 9,097 | 5,234 | 4,208 | 9,442 | ||||||||||||||||||
| Bayne | 6,440 | 4,807 | 11,247 | 10,683 | 4,807 | 15,490 | ||||||||||||||||||
| Bean | 5,057 | 4,029 | 9,086 | 6,310 | 4,029 | 10,338 | ||||||||||||||||||
| Bennett | 6,099 | 2,910 | 9,010 | 3,866 | 2,910 | 6,776 | ||||||||||||||||||
| Benny | 7,920 | 3,503 | 11,423 | 6,788 | 3,503 | 10,291 | ||||||||||||||||||
| Bluebell | 7,288 | 4,108 | 11,396 | 5,782 | 4,108 | 9,889 | ||||||||||||||||||
| Bowling | 5,429 | 2,862 | 8,291 | 4,417 | 2,862 | 7,279 | ||||||||||||||||||
| Boxwood | 7,098 | 4,420 | 11,518 | 11,686 | 4,420 | 16,106 | ||||||||||||||||||
| Bradford | 5,253 | 4,180 | 9,434 | 5,086 | 4,180 | 9,267 | ||||||||||||||||||
| Brookwood | 5,947 | 3,854 | 9,801 | 5,510 | 3,854 | 9,363 | ||||||||||||||||||
| Bryant | 8,113 | 4,392 | 12,505 | 8,268 | 4,392 | 12,660 | ||||||||||||||||||
| Caden | 4,155 | 3,437 | 7,593 | 6,098 | 3,437 | 9,536 | ||||||||||||||||||
| Camellia | 4,718 | 4,811 | 9,529 | 5,696 | 4,811 | 10,507 | ||||||||||||||||||
| Caterpillar | 9,674 | 4,124 | 13,798 | 11,956 | 4,124 | 16,080 | ||||||||||||||||||
| Chilhowee | 5,688 | 4,471 | 10,158 | 6,299 | 4,471 | 10,770 | ||||||||||||||||||
| Claremore | 15,402 | 3,232 | 18,634 | 4,946 | 3,232 | 8,178 | ||||||||||||||||||
| Collinison | 6,504 | 4,666 | 11,170 | 7,807 | 4,666 | 12,472 | ||||||||||||||||||
| Cordero | 8,079 | 3,860 | 11,939 | 5,542 | 3,860 | 9,402 | ||||||||||||||||||
| Cristalino | 10,246 | 4,225 | 14,471 | 6,652 | 4,225 | 10,877 | ||||||||||||||||||
| Ellie | 10,388 | 3,948 | 14,337 | 15,475 | 3,948 | 19,423 | ||||||||||||||||||
| Emelina | 6,207 | 4,121 | 10,328 | 6,231 | 4,121 | 10,352 | ||||||||||||||||||
| Ethan | 7,688 | 4,147 | 11,834 | 5,187 | 4,147 | 9,334 | ||||||||||||||||||
| Frances | 5,170 | 3,837 | 9,008 | 4,241 | 3,837 | 8,079 | ||||||||||||||||||
| Glenncrest | 5,177 | 3,991 | 9,168 | 4,870 | 3,991 | 8,861 | ||||||||||||||||||
| Gordon | 9,644 | 3,512 | 13,156 | 6,286 | 3,512 | 9,798 | ||||||||||||||||||
| Haikey | 5,868 | 3,368 | 9,236 | 6,398 | 3,368 | 9,765 | ||||||||||||||||||
| Hamblen | 5,969 | 3,527 | 9,496 | 8,027 | 3,527 | 11,553 | ||||||||||||||||||
| Hancock | 4,957 | 4,227 | 9,184 | 6,623 | 4,227 | 10,849 | ||||||||||||||||||
| Hardman | 7,745 | 5,326 | 13,071 | 7,389 | 5,326 | 12,715 | ||||||||||||||||||
| Haven | 4,917 | 2,549 | 7,466 | 3,711 | 2,549 | 6,260 | ||||||||||||||||||
| Haverhill | 8,855 | 3,225 | 12,079 | 5,629 | 3,225 | 8,853 | ||||||||||||||||||
| Haybridge | 5,451 | 4,931 | 10,382 | 7,438 | 4,931 | 12,369 | ||||||||||||||||||
| Hedgecrest | 11,545 | 5,538 | 17,083 | 751 | 5,336 | 6,086 | ||||||||||||||||||
| Helmerich | 7,312 | 3,462 | 10,774 | 5,078 | 3,462 | 8,541 | ||||||||||||||||||
| Hermanos | 7,547 | 5,914 | 13,461 | 6,413 | 5,914 | 12,327 | ||||||||||||||||||
| Holmes | 4,613 | 2,419 | 7,032 | 11,565 | 2,419 | 13,985 | ||||||||||||||||||
| Johnson | 6,669 | 4,510 | 11,179 | 6,291 | 4,510 | 10,801 | ||||||||||||||||||
| Keystone | 7,958 | 4,784 | 12,742 | 6,590 | 4,784 | 11,375 | ||||||||||||||||||
| Langley | 11,661 | 4,559 | 16,220 | 13,156 | 4,559 | 17,715 | ||||||||||||||||||
| Laurel | 6,745 | 4,631 | 11,375 | 5,818 | 4,631 | 10,448 | ||||||||||||||||||
| Layla | 6,645 | 4,453 | 11,098 | 6,924 | 4,453 | 11,377 | ||||||||||||||||||
| Liberty | 7,708 | 5,545 | 13,254 | 6,970 | 5,545 | 12,515 | ||||||||||||||||||
| Lithonia | 10,579 | 4,963 | 15,542 | 7,257 | 4,963 | 12,221 | ||||||||||||||||||
| Lola | 5,571 | 4,687 | 10,258 | 6,842 | 4,144 | 10,987 | ||||||||||||||||||
| Lucas | 8,745 | 4,070 | 12,815 | 11,667 | 4,070 | 15,737 | ||||||||||||||||||
| Macomber | 8,252 | 4,286 | 12,537 | 7,989 | 4,286 | 12,274 | ||||||||||||||||||
| Mallard | 3,753 | 2,862 | 6,615 | 3,138 | 2,862 | 6,000 | ||||||||||||||||||
| Marcy | 7,346 | 2,466 | 9,812 | 4,502 | 2,466 | 6,968 | ||||||||||||||||||
| Meridian | 5,091 | 4,492 | 9,582 | 5,574 | 4,492 | 10,065 | ||||||||||||||||||
| Metallo | 4,754 | 4,008 | 8,762 | 13,168 | 3,340 | 16,508 | ||||||||||||||||||
| Misty | 7,499 | 4,723 | 12,222 | 7,487 | 4,723 | 12,210 | ||||||||||||||||||
| Montgomery | 7,050 | 4,173 | 11,224 | 4,331 | 4,173 | 8,504 | ||||||||||||||||||
| Northbrook | 4,996 | 3,872 | 8,868 | 5,714 | 3,872 | 9,586 | ||||||||||||||||||
| Northridge | 4,252 | 3,535 | 7,787 | 5,149 | 3,535 | 8,684 | ||||||||||||||||||
| Oakland | 9,451 | 4,222 | 13,673 | 5,321 | 4,222 | 9,543 | ||||||||||||||||||
| Palmore | 8,371 | 3,455 | 11,826 | 7,323 | 3,455 | 10,779 | ||||||||||||||||||
| Pebblestone | 5,736 | 4,642 | 10,378 | 7,700 | 4,642 | 12,342 | ||||||||||||||||||
| Perdita | 5,733 | 4,560 | 10,293 | 5,403 | 4,560 | 9,963 | ||||||||||||||||||
| Phoebe | 5,863 | 3,818 | 9,681 | 6,437 | 3,818 | 10,255 | ||||||||||||||||||
| Pongo | 8,297 | 4,560 | 12,857 | 5,451 | 4,560 | 10,011 | ||||||||||||||||||
| Portsmouth | 5,640 | 3,531 | 9,171 | 5,837 | 3,331 | 9,169 | ||||||||||||||||||
| Presidio | 7,909 | 3,288 | 11,197 | 9,751 | 3,288 | 13,039 | ||||||||||||||||||
| Rachel | 6,910 | 3,972 | 10,882 | 6,804 | 3,972 | 10,775 | ||||||||||||||||||
| Ratliff | 6,479 | 4,394 | 10,873 | 5,668 | 4,394 | 10,062 | ||||||||||||||||||
| Riverwood | 15,787 | 5,020 | 20,807 | 6,721 | 5,020 | 11,741 | ||||||||||||||||||
| Roanoke | 7,323 | 4,604 | 11,926 | 6,128 | 4,604 | 10,732 | ||||||||||||||||||
| Robinson | 7,745 | 4,409 | 12,155 | 6,532 | 4,409 | 10,942 | ||||||||||||||||||
| Ross | 7,513 | 4,582 | 12,095 | 6,691 | 4,582 | 11,273 | ||||||||||||||||||
| Sansa | 3,297 | 2,466 | 5,764 | 3,934 | 2,466 | 6,401 | ||||||||||||||||||
| Sedgefield | 2,288 | 4,014 | 6,301 | 6,390 | 4,014 | 10,403 | ||||||||||||||||||
| Seneca | 10,643 | 4,057 | 14,700 | 6,955 | 4,057 | 11,012 | ||||||||||||||||||
| Sheezy | 5,885 | 3,215 | 9,101 | 5,815 | 3,215 | 9,031 | ||||||||||||||||||
| Sherwood | 5,594 | 2,398 | 7,992 | 4,215 | 2,398 | 6,613 | ||||||||||||||||||
| Spangler | 7,736 | 5,872 | 13,608 | 13,352 | 5,872 | 19,224 | ||||||||||||||||||
| Summerglen | 5,347 | 3,330 | 8,678 | 5,577 | 3,330 | 8,908 | ||||||||||||||||||
| Tansel | 9,005 | 4,476 | 13,480 | 9,885 | 4,476 | 14,361 | ||||||||||||||||||
| Thomas | 4,223 | 3,015 | 7,238 | 9,690 | 3,015 | 12,705 | ||||||||||||||||||
| Tomlinson | 4,134 | 3,332 | 7,466 | 24,980 | 3,332 | 28,312 | ||||||||||||||||||
| Tytus | 5,328 | 3,579 | 8,907 | 4,893 | 3,579 | 8,472 | ||||||||||||||||||
| Vanzant | 10,995 | 4,862 | 15,857 | 7,861 | 4,862 | 12,723 | ||||||||||||||||||
| Watson | 4,690 | 2,419 | 7,109 | 3,271 | 2,419 | 5,691 | ||||||||||||||||||
| Westhaven | 6,136 | 3,508 | 9,644 | 5,619 | 3,508 | 9,127 | ||||||||||||||||||
| Wheeler | 7,124 | 2,864 | 9,989 | 3,877 | 2,864 | 6,742 | ||||||||||||||||||
| Williamson | 15,092 | 3,940 | 19,032 | 29,099 | 3,940 | 33,039 | ||||||||||||||||||
| Woodland | 7,895 | 2,927 | 10,821 | 3,138 | 2,927 | 6,065 | ||||||||||||||||||
| Woodwind | 4,966 | 3,504 | 8,470 | 9,557 | 3,504 | 13,062 | ||||||||||||||||||
| Wynde | 6,863 | 4,024 | 10,887 | 4,684 | 4,024 | 8,708 | ||||||||||||||||||
| Wyndhurst | 3,894 | 4,257 | 8,151 | 6,881 | 4,257 | 11,138 | ||||||||||||||||||
| Zane | 3,278 | 2,966 | 6,244 | 3,734 | 2,241 | 5,974 | ||||||||||||||||||
| $ | 671,272 | $ | 381,388 | $ | 1,052,661 | $ | 677,684 | $ | 379,050 | $ | 1,056,734 | |||||||||||||
4
Other Expenses (Income)
During the six months ended June 30, 2026 and 2025, some series incurred interest expense on operational notes, related party, and during the six months ended June 30, 2025, interest expense on bridge financing, related party, and insurance claim proceeds. The following table summarizes the total of such amounts incurred by each series during the six months ended June 30, 2026 and 2025. Other expenses (income), net, decreased from $5,742 for the six months ended June 30, 2025 to $4,788 for the six months ended June 30, 2026. This decrease is primarily attributable to the repayment in full of all outstanding bridge financing, related party, during the six months ended June 30, 2025, which eliminated bridge financing interest expense in the current period, partially offset by the absence of insurance claim proceeds in the current period and a modest increase in interest expense on the Company’s operational notes, related party.
| OTHER EXPENSES (INCOME) | ||||||||
| Series Name | June 30, 2026 | June 30, 2025 | ||||||
| Adams | $ | - | $ | 540 | ||||
| Antares | - | - | ||||||
| Aramis | - | - | ||||||
| Arkoma | - | - | ||||||
| Arya | 214 | 164 | ||||||
| Aspen | - | - | ||||||
| Athos | - | - | ||||||
| Barclay | - | - | ||||||
| Bayne | - | 2,260 | ||||||
| Bean | - | - | ||||||
| Bennett | - | - | ||||||
| Benny | - | - | ||||||
| Bluebell | - | - | ||||||
| Bowling | - | - | ||||||
| Boxwood | - | 3,080 | ||||||
| Bradford | - | - | ||||||
| Brookwood | - | - | ||||||
| Bryant | - | - | ||||||
| Caden | 196 | 206 | ||||||
| Camellia | - | - | ||||||
| Caterpillar | 326 | - | ||||||
| Chilhowee | - | - | ||||||
| Claremore | 3 | - | ||||||
| Collinison | - | - | ||||||
| Cordero | - | - | ||||||
| Cristalino | 382 | 630 | ||||||
| Ellie | 288 | - | ||||||
| Emelina | - | - | ||||||
| Ethan | 630 | 488 | ||||||
| Frances | - | - | ||||||
| Glenncrest | - | - | ||||||
| Gordon | - | - | ||||||
| Haikey | - | - | ||||||
| Hamblen | - | - | ||||||
| Hancock | - | - | ||||||
| Hardman | - | - | ||||||
| Haven | 203 | 182 | ||||||
| Haverhill | - | - | ||||||
| Haybridge | - | - | ||||||
| Hedgecrest | - | - | ||||||
| Helmerich | - | - | ||||||
| Hermanos | 152 | 245 | ||||||
| Holmes | - | - | ||||||
| Johnson | - | - | ||||||
| Keystone | - | - | ||||||
| Langley | - | 663 | ||||||
| Laurel | - | - | ||||||
| Layla | - | - | ||||||
| Liberty | 286 | 300 | ||||||
| Lithonia | 871 | 911 | ||||||
| Lola | - | - | ||||||
| Lucas | - | - | ||||||
| Macomber | - | - | ||||||
| Mallard | - | - | ||||||
| Marcy | - | - | ||||||
| Meridian | - | - | ||||||
| Metallo | - | 1,657 | ||||||
| Misty | - | - | ||||||
| Montgomery | 382 | 401 | ||||||
| Northbrook | - | - | ||||||
| Northridge | - | - | ||||||
| Oakland | - | - | ||||||
| Palmore | 191 | - | ||||||
| Pebblestone | - | - | ||||||
| Perdita | - | - | ||||||
| Phoebe | - | - | ||||||
| Pongo | - | - | ||||||
| Portsmouth | - | - | ||||||
| Presidio | - | 2,576 | ||||||
| Rachel | - | - | ||||||
| Ratliff | - | - | ||||||
| Riverwood | 195 | - | ||||||
| Roanoke | - | - | ||||||
| Robinson | - | - | ||||||
| Ross | - | - | ||||||
| Sansa | - | - | ||||||
| Sedgefield | - | - | ||||||
| Seneca | - | - | ||||||
| Sheezy | - | - | ||||||
| Sherwood | 1 | - | ||||||
| Spangler | - | 2,489 | ||||||
| Summerglen | - | - | ||||||
| Tansel | 174 | - | ||||||
| Thomas | - | - | ||||||
| Tomlinson | - | 4,156 | ||||||
| Tytus | - | - | ||||||
| Vanzant | - | - | ||||||
| Watson | - | - | ||||||
| Westhaven | - | - | ||||||
| Wheeler | - | - | ||||||
| Williamson | - | (15,391 | ) | |||||
| Woodland | - | - | ||||||
| Woodwind | 88 | - | ||||||
| Wynde | 206 | 185 | ||||||
| Wyndhurst | - | - | ||||||
| Zane | - | - | ||||||
| $ | 4,788 | $ | 5,742 | |||||
5
Liquidity and Capital Resources
From inception, our manager has financed the business activities of each series. Upon the first closing of a particular series offering, the manager is reimbursed out of the proceeds of the relevant offering. Until such time as the series have the capacity to generate cash flows from operations, our manager may cover any deficits through capital contributions, which may be reimbursed upon closing of the relevant offering.
As discussed in Note 3 to the consolidated financial statements, the Company’s ability to continue as a going concern is dependent upon the ability to generate cash flow from rental activities and/or obtain financing from the manager. Management believes that the continued support of the manager, the planned launch of additional series offerings, and the cash generated from rental operations will provide sufficient liquidity to meet the Company’s obligations. However, there can be no assurance that these plans will be successful.
Cash and Cash Equivalents
Cash is held at the series level. Any material differences in cash balances are the result of cash received from net proceeds from operations, financing received from the issuance of membership interests from each series, and receipts and/or repayments of amounts due to related parties. Total consolidated cash and cash equivalents decreased from $1,054,521 as of December 31, 2025 to $872,007 as of June 30, 2026, a decrease of $182,514, or 17.3%. This decrease was primarily attributable to distributions to investors of $605,983 during the six months ended June 30, 2026, which exceeded net cash provided by operating activities of $401,269 for the same period.
The following table summarizes the cash and cash equivalents by series as of June 30, 2026 and December 31, 2025:
| Cash & Cash Equivalents | ||||||||
| Series Name | June 30, 2026 | December 31, 2025 | ||||||
| Adams | $ | 14,474 | $ | 17,449 | ||||
| Antares | 7,442 | 10,441 | ||||||
| Aramis | 8,845 | 8,460 | ||||||
| Arkoma | 18,553 | 18,959 | ||||||
| Arya | 5,702 | 5,000 | ||||||
| Aspen | 7,775 | 6,987 | ||||||
| Athos | 5,475 | 7,823 | ||||||
| Barclay | 18,760 | 23,120 | ||||||
| Bayne | 19,939 | 20,693 | ||||||
| Bean | 9,153 | 9,210 | ||||||
| Bennett | 6,626 | 7,383 | ||||||
| Benny | 1,945 | 7,499 | ||||||
| Bluebell | 8,743 | 9,768 | ||||||
| Bowling | 5,382 | 5,912 | ||||||
| Boxwood | 20,728 | 22,179 | ||||||
| Bradford | 19,116 | 21,592 | ||||||
| Brookwood | 6,548 | 5,814 | ||||||
| Bryant | 2,322 | 9,087 | ||||||
| Caden | 5,978 | 5,048 | ||||||
| Camellia | 6,810 | 7,649 | ||||||
| Caterpillar | 6,147 | 3,475 | ||||||
| Chilhowee | 11,009 | 11,278 | ||||||
| Claremore | 8,495 | 5,478 | ||||||
| Collinison | 12,478 | 14,600 | ||||||
| Cordero | 4,963 | 8,053 | ||||||
| Cristalino | 3,912 | 8,211 | ||||||
| Ellie | 4,105 | 11,100 | ||||||
| Emelina | 2,995 | 5,986 | ||||||
| Ethan | 2,883 | 6,809 | ||||||
| Frances | 12,415 | 15,231 | ||||||
| Glenncrest | 10,975 | 14,445 | ||||||
| Gordon | 9,935 | 11,415 | ||||||
| Haikey | 7,400 | 8,750 | ||||||
| Hamblen | 8,985 | 10,196 | ||||||
| Hancock | 7,355 | 7,279 | ||||||
| Hardman | 12,373 | 15,198 | ||||||
| Haven | 5,407 | 7,071 | ||||||
| Haverhill | 2,368 | 7,384 | ||||||
| Haybridge | 14,616 | 17,840 | ||||||
| Hedgecrest | 2,473 | 11,384 | ||||||
| Helmerich | 9,197 | 13,100 | ||||||
| Hermanos | 6,100 | 8,110 | ||||||
| Holmes | 5,448 | 7,168 | ||||||
| Johnson | 17,612 | 20,851 | ||||||
| Keystone | 8,707 | 11,359 | ||||||
| Langley | 8,607 | 10,723 | ||||||
| Laurel | 13,453 | 17,601 | ||||||
| Layla | 8,757 | 10,760 | ||||||
| Liberty | 6,288 | 7,694 | ||||||
| Lithonia | 4,809 | 5,603 | ||||||
| Lola | 7,877 | 8,921 | ||||||
| Lucas | 5,210 | 8,321 | ||||||
| Macomber | 2,823 | 8,254 | ||||||
| Mallard | 8,585 | 10,438 | ||||||
| Marcy | 6,990 | 6,595 | ||||||
| Meridian | 3,835 | 3,298 | ||||||
| Metallo | 13,834 | 13,131 | ||||||
| Misty | 20,539 | 24,756 | ||||||
| Montgomery | 5,767 | 8,198 | ||||||
| Northbrook | 10,478 | 14,424 | ||||||
| Northridge | 10,732 | 9,949 | ||||||
| Oakland | 9,283 | 14,331 | ||||||
| Palmore | 6,675 | 704 | ||||||
| Pebblestone | 8,803 | 10,154 | ||||||
| Perdita | 15,392 | 17,167 | ||||||
| Phoebe | 10,746 | 13,273 | ||||||
| Pongo | 14,278 | 21,033 | ||||||
| Portsmouth | 142 | 2,270 | ||||||
| Presidio | 6,308 | 7,747 | ||||||
| Rachel | 8,573 | 11,023 | ||||||
| Ratliff | 8,813 | 10,698 | ||||||
| Riverwood | 3,940 | 4,342 | ||||||
| Roanoke | 16,290 | 15,280 | ||||||
| Robinson | 21,171 | 26,868 | ||||||
| Ross | 14,516 | 18,303 | ||||||
| Sansa | 11,544 | 11,946 | ||||||
| Sedgefield | 29,094 | 26,098 | ||||||
| Seneca | 13,928 | 18,665 | ||||||
| Sheezy | 4,563 | 7,284 | ||||||
| Sherwood | 3,324 | 631 | ||||||
| Spangler | 14,678 | 13,075 | ||||||
| Summerglen | 6,462 | 7,409 | ||||||
| Tansel | 6,244 | 8,065 | ||||||
| Thomas | 3,122 | 5,351 | ||||||
| Tomlinson | 5,601 | 8,009 | ||||||
| Tytus | 13,356 | 16,773 | ||||||
| Vanzant | 8,731 | 6,993 | ||||||
| Watson | 10,682 | 10,942 | ||||||
| Westhaven | 6,047 | 7,364 | ||||||
| Wheeler | 9,608 | 16,527 | ||||||
| Williamson | 6,078 | 6,845 | ||||||
| Woodland | 1,921 | 5,923 | ||||||
| Woodwind | 6,188 | 3,710 | ||||||
| Wynde | 6,697 | 7,666 | ||||||
| Wyndhurst | 17,127 | 18,563 | ||||||
| Zane | 4,824 | 12,979 | ||||||
| $ | 872,007 | $ | 1,054,521 | |||||
6
Plan of Operations
We intend to hold and manage the series properties for five to seven years, during which time we will operate the series properties as single-family rental income properties. During this period, we intend to distribute any free cash flow to investors.
As each of our properties reaches what we believe to be its optimum value, we will consider disposing of the property. The determination of when a particular property should be sold or otherwise disposed of will be made after consideration of relevant factors, including prevailing and projected economic conditions, whether the value of the property is anticipated to appreciate or decline substantially, local regulatory changes, environmental and other factors that may reduce the desirability of single-family rentals in a particular market, and how operating history may impact the potential sales price. The manager may determine that it is in the best interests of members to sell a property earlier than five years or to hold a property for more than seven years.
As of the current date, we do not know how many series we will be offering. However, in any case, the aggregate dollar amount of all of the series interests that we will sell within the 12-month period will not exceed the maximum amount allowed under Regulation A. It is anticipated that the proceeds from any offerings closed during the next twelve months will be used to acquire additional properties.
Our Policies for Approving New Tenants
We intend to seek out tenants for our properties who are financially responsible and capable of paying their rent. We will conduct due diligence on prospective tenant applicants by (a) verifying their incomes, (b) running credit checks, (c) performing criminal background checks, and (d) requesting references from previous landlords. While we do not have specific standards for any of these items, we will use these screening methods to determine, prior to approving a lease, whether we believe a potential lessee is financially responsible.
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:
| - | Elevated interest rates or fluctuations in interest rates may have a negative effect on the demand for our offerings due to the attractiveness of alternative investments. |
| - | The continuing increase in prices in the United States housing market may result in difficulties in sourcing properties and meeting demand for our offerings. |
| - | Sustained levels of remote and hybrid work arrangements may lead to greater rental activity in our target markets. |
None.
7
ARRIVED HOMES 3, LLC AND ITS SERIES
UNAUDITED CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS
AS OF AND FOR THE SIX MONTHS ENDED JUNE 30, 2026 AND 2025
F-1
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Adams | Antares | Aramis | Arkoma | Arya | Aspen | Athos | Barclay | Bayne | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 14,474 | $ | 7,442 | $ | 8,845 | $ | 18,553 | $ | 5,702 | $ | 7,775 | $ | 5,475 | $ | 18,760 | $ | 19,939 | ||||||||||||||||||
| Prepaid expenses | 963 | 925 | 1,050 | 835 | 652 | 931 | 3,573 | 850 | 1,186 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 4,214 | 4,430 | 6,197 | 5,513 | 2,570 | 3,881 | 6,510 | 1,985 | 4,919 | |||||||||||||||||||||||||||
| Total current assets | 19,652 | 12,798 | 16,093 | 24,901 | 8,924 | 12,587 | 15,558 | 21,595 | 26,044 | |||||||||||||||||||||||||||
| Property and equipment, net | 294,238 | 286,624 | 277,620 | 217,937 | 168,132 | 246,490 | 271,628 | 282,635 | 336,866 | |||||||||||||||||||||||||||
| Total assets | $ | 313,890 | $ | 299,423 | $ | 293,712 | $ | 242,837 | $ | 177,056 | $ | 259,077 | $ | 287,185 | $ | 304,230 | $ | 362,910 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 1,887 | 2,445 | 2,883 | 4,886 | 2,958 | 2,386 | 3,777 | 2,289 | 2,491 | |||||||||||||||||||||||||||
| Tenant deposits | 2,595 | 2,245 | 3,790 | 3,890 | 1,350 | 1,795 | 4,190 | - | 2,745 | |||||||||||||||||||||||||||
| Due to related parties | 4,168 | 6,331 | 6,483 | 5,148 | 6,567 | 6,546 | 9,409 | 6,347 | 4,686 | |||||||||||||||||||||||||||
| Total current liabilities | 8,649 | 11,022 | 13,156 | 13,925 | 10,875 | 10,728 | 17,376 | 8,636 | 9,922 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | 5,000 | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 8,649 | 11,022 | 13,156 | 13,925 | 15,875 | 10,728 | 17,376 | 8,636 | 9,922 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 311,239 | 303,049 | 291,825 | 222,859 | 185,715 | 258,197 | 287,085 | 284,274 | 357,580 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (5,998 | ) | (14,648 | ) | (11,268 | ) | 6,054 | (24,534 | ) | (9,848 | ) | (17,275 | ) | 11,321 | (4,592 | ) | ||||||||||||||||||||
| Total members’ equity | 305,240 | 288,401 | 280,556 | 228,913 | 161,181 | 248,349 | 269,810 | 295,594 | 352,988 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 313,890 | $ | 299,423 | $ | 293,712 | $ | 242,837 | $ | 177,056 | $ | 259,077 | $ | 287,185 | $ | 304,230 | $ | 362,910 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-2
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Bean | Bennett | Benny | Bluebell | Bowling | Boxwood | Bradford | Brookwood | Bryant | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 9,153 | $ | 6,626 | $ | 1,945 | $ | 8,743 | $ | 5,382 | $ | 20,728 | $ | 19,116 | $ | 6,548 | $ | 2,322 | ||||||||||||||||||
| Prepaid expenses | 1,049 | 729 | 2,225 | 1,025 | 808 | 986 | 835 | 783 | 2,942 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 4,602 | 3,203 | 3,450 | 4,565 | 1,072 | 6,275 | 4,065 | 3,520 | 4,146 | |||||||||||||||||||||||||||
| Total current assets | 14,805 | 10,558 | 7,620 | 14,334 | 7,262 | 27,990 | 24,016 | 10,851 | 9,410 | |||||||||||||||||||||||||||
| Property and equipment, net | 273,952 | 194,972 | 234,701 | 276,580 | 191,272 | 311,090 | 280,884 | 258,200 | 260,434 | |||||||||||||||||||||||||||
| Total assets | $ | 288,756 | $ | 205,529 | $ | 242,321 | $ | 290,914 | $ | 198,534 | $ | 339,080 | $ | 304,899 | $ | 269,051 | $ | 269,844 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 2,280 | 1,782 | 2,916 | 3,303 | 1,784 | 2,801 | 2,249 | 2,798 | 3,723 | |||||||||||||||||||||||||||
| Tenant deposits | 2,145 | 1,695 | 1,795 | 2,345 | - | 4,390 | 2,145 | 1,795 | 2,095 | |||||||||||||||||||||||||||
| Due to related parties | 6,386 | 5,202 | 7,917 | 6,452 | 5,329 | 7,849 | 6,290 | 6,620 | 9,168 | |||||||||||||||||||||||||||
| Total current liabilities | 10,811 | 8,679 | 12,628 | 12,100 | 7,113 | 15,040 | 10,684 | 11,213 | 14,986 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 10,811 | 8,679 | 12,628 | 12,100 | 7,113 | 15,040 | 10,684 | 11,213 | 14,986 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 272,358 | 188,797 | 244,031 | 288,570 | 184,567 | 334,324 | 290,982 | 258,385 | 263,918 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | 5,588 | 8,054 | (14,338 | ) | (9,756 | ) | 6,854 | (10,285 | ) | 3,233 | (547 | ) | (9,060 | ) | ||||||||||||||||||||||
| Total members’ equity | 277,946 | 196,851 | 229,693 | 278,814 | 191,422 | 324,039 | 294,215 | 257,838 | 254,858 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 288,756 | $ | 205,529 | $ | 242,321 | $ | 290,914 | $ | 198,534 | $ | 339,080 | $ | 304,899 | $ | 269,051 | $ | 269,844 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-3
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Caden | Camellia | Caterpillar | Chilhowee | Claremore | Collinison | Cordero | Cristalino | Ellie | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 5,978 | $ | 6,810 | $ | 6,147 | $ | 11,009 | $ | 8,495 | $ | 12,478 | $ | 4,963 | $ | 3,912 | $ | 4,105 | ||||||||||||||||||
| Prepaid expenses | 943 | 950 | 4,135 | 1,189 | 1,686 | 967 | 798 | 1,301 | 1,123 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 4,080 | 3,879 | 3,366 | 4,809 | 2,995 | 3,683 | 3,553 | - | 4,281 | |||||||||||||||||||||||||||
| Total current assets | 11,002 | 11,639 | 13,648 | 17,007 | 13,176 | 17,127 | 9,314 | 5,213 | 9,509 | |||||||||||||||||||||||||||
| Property and equipment, net | 229,732 | 239,277 | 277,671 | 296,293 | 217,098 | 286,428 | 252,090 | 282,380 | 268,488 | |||||||||||||||||||||||||||
| Total assets | $ | 240,734 | $ | 250,916 | $ | 291,319 | $ | 313,300 | $ | 230,274 | $ | 303,555 | $ | 261,404 | $ | 287,593 | $ | 277,997 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 1,750 | 2,606 | 3,544 | 1,463 | 2,204 | 1,880 | 2,597 | 4,554 | 2,242 | |||||||||||||||||||||||||||
| Tenant deposits | 2,393 | 1,795 | 1,750 | 2,395 | 1,695 | 2,095 | 2,045 | - | 2,345 | |||||||||||||||||||||||||||
| Due to related parties | 10,198 | 6,322 | 10,698 | 8,210 | 6,727 | 5,948 | 6,044 | 8,364 | 6,769 | |||||||||||||||||||||||||||
| Total current liabilities | 14,340 | 10,723 | 15,992 | 12,068 | 10,626 | 9,923 | 10,686 | 12,918 | 11,356 | |||||||||||||||||||||||||||
| Operational notes, related party | 4,500 | - | 8,100 | - | 15,700 | - | - | 9,800 | 7,900 | |||||||||||||||||||||||||||
| Total liabilities | 18,840 | 10,723 | 24,092 | 12,068 | 26,326 | 9,923 | 10,686 | 22,718 | 19,256 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 243,653 | 237,800 | 317,434 | 292,090 | 231,742 | 291,792 | 270,007 | 309,750 | 295,136 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (21,759 | ) | 2,394 | (50,207 | ) | 9,142 | (27,794 | ) | 1,840 | (19,289 | ) | (44,876 | ) | (36,395 | ) | |||||||||||||||||||||
| Total members’ equity | 221,894 | 240,194 | 267,227 | 301,232 | 203,948 | 293,632 | 250,719 | 264,874 | 258,741 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 240,734 | $ | 250,916 | $ | 291,319 | $ | 313,300 | $ | 230,274 | $ | 303,555 | $ | 261,404 | $ | 287,593 | $ | 277,997 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-4
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Emelina | Ethan | Frances | Glenncrest | Gordon | Haikey | Hamblen | Hancock | Hardman | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 2,995 | $ | 2,883 | $ | 12,415 | $ | 10,975 | $ | 9,935 | $ | 7,400 | $ | 8,985 | $ | 7,355 | $ | 12,373 | ||||||||||||||||||
| Prepaid expenses | 988 | 801 | 880 | 969 | 880 | 1,750 | 941 | 1,112 | 949 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 3,484 | 2,937 | 4,077 | 1,478 | 4,034 | 4,038 | 4,458 | 5,120 | 4,861 | |||||||||||||||||||||||||||
| Total current assets | 7,468 | 6,621 | 17,372 | 13,422 | 14,850 | 13,188 | 14,384 | 13,587 | 18,183 | |||||||||||||||||||||||||||
| Property and equipment, net | 231,384 | 186,488 | 262,000 | 272,054 | 235,898 | 226,750 | 236,285 | 251,215 | 363,929 | |||||||||||||||||||||||||||
| Total assets | $ | 238,851 | $ | 193,109 | $ | 279,372 | $ | 285,475 | $ | 250,748 | $ | 239,938 | $ | 250,669 | $ | 264,803 | $ | 382,112 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 2,317 | 2,277 | 2,811 | 2,873 | 2,676 | 2,868 | 1,893 | 2,813 | 2,724 | |||||||||||||||||||||||||||
| Tenant deposits | 1,795 | 1,650 | 2,245 | 1,750 | 1,895 | 2,295 | 2,595 | 2,045 | 2,495 | |||||||||||||||||||||||||||
| Due to related parties | 6,432 | 5,791 | 5,491 | 4,960 | 5,548 | 7,009 | 6,270 | 6,873 | 7,258 | |||||||||||||||||||||||||||
| Total current liabilities | 10,544 | 9,718 | 10,547 | 9,583 | 10,120 | 12,172 | 10,757 | 11,731 | 12,477 | |||||||||||||||||||||||||||
| Operational notes, related party | - | 18,400 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 10,544 | 28,118 | 10,547 | 9,583 | 10,120 | 12,172 | 10,757 | 11,731 | 12,477 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 237,185 | 193,656 | 256,977 | 289,443 | 239,351 | 231,546 | 232,987 | 257,741 | 362,982 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (8,877 | ) | (28,664 | ) | 11,849 | (13,552 | ) | 1,277 | (3,780 | ) | 6,925 | (4,669 | ) | 6,653 | ||||||||||||||||||||||
| Total members’ equity | 228,307 | 164,992 | 268,826 | 275,892 | 240,628 | 227,766 | 239,912 | 253,072 | 369,635 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 238,851 | $ | 193,109 | $ | 279,372 | $ | 285,475 | $ | 250,748 | $ | 239,938 | $ | 250,669 | $ | 264,803 | $ | 382,112 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-5
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Haven | Haverhill | Haybridge | Hedgecrest | Helmerich | Hermanos | Holmes | Johnson | Keystone | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 5,407 | $ | 2,368 | $ | 14,616 | $ | 2,473 | $ | 9,197 | $ | 6,100 | $ | 5,448 | $ | 17,612 | $ | 8,707 | ||||||||||||||||||
| Prepaid expenses | 734 | 902 | 922 | 922 | 1,677 | 1,081 | 646 | 1,049 | 1,253 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 2,353 | 6,413 | 5,735 | 3,383 | 3,463 | 5,366 | 2,902 | 5,426 | 4,487 | |||||||||||||||||||||||||||
| Total current assets | 8,495 | 9,683 | 21,273 | 6,778 | 14,338 | 12,548 | 8,997 | 24,087 | 14,447 | |||||||||||||||||||||||||||
| Property and equipment, net | 170,359 | 216,046 | 336,117 | 340,571 | 232,558 | 288,586 | 162,089 | 312,292 | 326,710 | |||||||||||||||||||||||||||
| Total assets | $ | 178,854 | $ | 225,729 | $ | 357,390 | $ | 347,349 | $ | 246,896 | $ | 301,133 | $ | 171,086 | $ | 336,379 | $ | 341,158 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 1,489 | 2,834 | 2,395 | 2,384 | 2,310 | 3,364 | 2,857 | 2,661 | 2,029 | |||||||||||||||||||||||||||
| Tenant deposits | 1,495 | 1,745 | 3,990 | 1,895 | 2,045 | 3,293 | 1,600 | 2,645 | 2,245 | |||||||||||||||||||||||||||
| Due to related parties | 5,499 | 6,258 | 6,765 | 10,110 | 7,107 | 8,687 | 4,327 | 5,346 | 6,976 | |||||||||||||||||||||||||||
| Total current liabilities | 8,483 | 10,837 | 13,150 | 14,390 | 11,462 | 15,344 | 8,783 | 10,653 | 11,250 | |||||||||||||||||||||||||||
| Operational notes, related party | 4,700 | - | - | - | - | 3,700 | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 13,183 | 10,837 | 13,150 | 14,390 | 11,462 | 19,044 | 8,783 | 10,653 | 11,250 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 173,548 | 226,511 | 355,465 | 368,517 | 241,234 | 301,961 | 163,423 | 322,106 | 334,177 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (7,877 | ) | (11,619 | ) | (11,225 | ) | (35,558 | ) | (5,801 | ) | (19,871 | ) | (1,121 | ) | 3,620 | (4,269 | ) | |||||||||||||||||||
| Total members’ equity | 165,671 | 214,892 | 344,240 | 332,959 | 235,434 | 282,090 | 162,302 | 325,726 | 329,907 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 178,854 | $ | 225,729 | $ | 357,390 | $ | 347,349 | $ | 246,896 | $ | 301,133 | $ | 171,086 | $ | 336,379 | $ | 341,158 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-6
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Langley | Laurel | Layla | Liberty | Lithonia | Lola | Lucas | Macomber | Mallard | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 8,607 | $ | 13,453 | $ | 8,757 | $ | 6,288 | $ | 4,809 | $ | 7,877 | $ | 5,210 | $ | 2,823 | $ | 8,585 | ||||||||||||||||||
| Prepaid expenses | 1,261 | 1,123 | 1,179 | 2,586 | 967 | 969 | 3,035 | 3,218 | 826 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 4,860 | 7,039 | 4,932 | 4,079 | 3,435 | 4,744 | 3,876 | 4,794 | 3,067 | |||||||||||||||||||||||||||
| Total current assets | 14,728 | 21,615 | 14,868 | 12,952 | 9,211 | 13,590 | 12,121 | 10,834 | 12,478 | |||||||||||||||||||||||||||
| Property and equipment, net | 320,834 | 316,883 | 304,284 | 242,570 | 266,453 | 287,530 | 238,104 | 256,549 | 192,218 | |||||||||||||||||||||||||||
| Total assets | $ | 335,562 | $ | 338,498 | $ | 319,151 | $ | 255,522 | $ | 275,664 | $ | 301,120 | $ | 250,225 | $ | 267,383 | $ | 204,696 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (967 | ) | 2,446 | 2,096 | 3,410 | 3,934 | 1,575 | 3,849 | 3,742 | 1,797 | ||||||||||||||||||||||||||
| Tenant deposits | 2,595 | 2,395 | 2,695 | 2,395 | 3,990 | 2,345 | 2,395 | 2,695 | 1,495 | |||||||||||||||||||||||||||
| Due to related parties | 6,945 | 6,017 | 6,885 | 10,341 | 7,073 | 7,159 | 8,154 | 8,732 | 4,641 | |||||||||||||||||||||||||||
| Total current liabilities | 8,574 | 10,858 | 11,675 | 16,146 | 14,997 | 11,079 | 14,398 | 15,169 | 7,933 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | 7,000 | 24,300 | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 8,574 | 10,858 | 11,675 | 23,146 | 39,297 | 11,079 | 14,398 | 15,169 | 7,933 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 340,147 | 329,188 | 306,223 | 247,578 | 287,269 | 283,401 | 253,339 | 265,755 | 195,461 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (13,159 | ) | (1,547 | ) | 1,253 | (15,202 | ) | (50,902 | ) | 6,639 | (17,512 | ) | (13,542 | ) | 1,302 | |||||||||||||||||||||
| Total members’ equity | 326,989 | 327,640 | 307,476 | 232,376 | 236,367 | 290,040 | 235,827 | 252,214 | 196,763 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 335,562 | $ | 338,498 | $ | 319,151 | $ | 255,522 | $ | 275,664 | $ | 301,120 | $ | 250,225 | $ | 267,383 | $ | 204,696 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-7
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Marcy | Meridian | Metallo | Misty | Montgomery | Northbrook | Northridge | Oakland | Palmore | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 6,990 | $ | 3,835 | $ | 13,834 | $ | 20,539 | $ | 5,767 | $ | 10,478 | $ | 10,732 | $ | 9,283 | $ | 6,675 | ||||||||||||||||||
| Prepaid expenses | 652 | 1,140 | 929 | 1,385 | 837 | 880 | 912 | 1,024 | 769 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 1,446 | 3,669 | 3,615 | 7,262 | 1,947 | 4,276 | 3,288 | - | 3,743 | |||||||||||||||||||||||||||
| Total current assets | 9,088 | 8,644 | 18,378 | 29,185 | 8,551 | 15,635 | 14,932 | 10,308 | 11,187 | |||||||||||||||||||||||||||
| Property and equipment, net | 168,132 | 248,661 | 283,827 | 331,824 | 196,264 | 264,578 | 244,825 | 287,796 | 187,486 | |||||||||||||||||||||||||||
| Total assets | $ | 177,220 | $ | 257,305 | $ | 302,205 | $ | 361,009 | $ | 204,815 | $ | 280,212 | $ | 259,757 | $ | 298,104 | $ | 198,672 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 3,700 | 2,011 | 5,425 | 3,774 | 2,249 | 3,074 | 2,109 | 2,518 | 1,620 | |||||||||||||||||||||||||||
| Tenant deposits | 1,895 | 1,850 | 1,995 | 5,190 | 2,468 | 1,895 | 1,650 | - | 1,550 | |||||||||||||||||||||||||||
| Due to related parties | 3,841 | 5,997 | 4,007 | 5,266 | 5,596 | 5,541 | 5,374 | 5,085 | 5,043 | |||||||||||||||||||||||||||
| Total current liabilities | 9,436 | 9,859 | 11,427 | 14,230 | 10,312 | 10,509 | 9,133 | 7,604 | 8,213 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | 8,700 | - | - | - | 16,700 | |||||||||||||||||||||||||||
| Total liabilities | 9,436 | 9,859 | 11,427 | 14,230 | 19,012 | 10,509 | 9,133 | 7,604 | 24,913 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 174,881 | 258,798 | 310,820 | 346,819 | 205,741 | 273,590 | 270,152 | 304,747 | 199,309 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (7,096 | ) | (11,351 | ) | (20,043 | ) | (40 | ) | (19,937 | ) | (3,887 | ) | (19,527 | ) | (14,247 | ) | (25,550 | ) | ||||||||||||||||||
| Total members’ equity | 167,785 | 247,446 | 290,778 | 346,779 | 185,804 | 269,703 | 250,624 | 290,500 | 173,759 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 177,220 | $ | 257,305 | $ | 302,205 | $ | 361,009 | $ | 204,815 | $ | 280,212 | $ | 259,757 | $ | 298,104 | $ | 198,672 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-8
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Pebblestone | Perdita | Phoebe | Pongo | Portsmouth | Presidio | Rachel | Ratliff | Riverwood | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 8,803 | $ | 15,392 | $ | 10,746 | $ | 14,278 | $ | 142 | $ | 6,308 | $ | 8,573 | $ | 8,813 | $ | 3,940 | ||||||||||||||||||
| Prepaid expenses | 1,253 | 949 | 967 | 949 | 750 | 844 | 967 | 969 | 1,060 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 5,696 | 4,036 | 4,153 | 3,520 | 2,848 | 3,287 | 3,951 | 4,371 | 4,380 | |||||||||||||||||||||||||||
| Total current assets | 15,752 | 20,377 | 15,866 | 18,748 | 3,740 | 10,438 | 13,491 | 14,154 | 9,380 | |||||||||||||||||||||||||||
| Property and equipment, net | 316,973 | 306,306 | 260,573 | 306,306 | 200,847 | 231,462 | 271,397 | 299,541 | 269,930 | |||||||||||||||||||||||||||
| Total assets | $ | 332,725 | $ | 326,683 | $ | 276,439 | $ | 325,054 | $ | 204,587 | $ | 241,900 | $ | 284,888 | $ | 313,695 | $ | 279,310 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 2,064 | 2,333 | 1,902 | 2,333 | 2,196 | 6,043 | 1,938 | 1,417 | 4,216 | |||||||||||||||||||||||||||
| Tenant deposits | 2,795 | 2,095 | 2,145 | 1,795 | 1,495 | 1,745 | 1,995 | 2,345 | 2,843 | |||||||||||||||||||||||||||
| Due to related parties | 6,870 | 6,893 | 4,873 | 6,869 | 5,880 | 3,306 | 5,750 | 6,545 | 10,042 | |||||||||||||||||||||||||||
| Total current liabilities | 11,728 | 11,321 | 8,920 | 10,997 | 9,571 | 11,094 | 9,682 | 10,307 | 17,100 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | - | - | - | - | 6,000 | |||||||||||||||||||||||||||
| Total liabilities | 11,728 | 11,321 | 8,920 | 10,997 | 9,571 | 11,094 | 9,682 | 10,307 | 23,100 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 314,347 | 322,372 | 270,656 | 326,739 | 209,344 | 253,134 | 276,881 | 303,485 | 300,346 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | 6,650 | (7,010 | ) | (3,137 | ) | (12,682 | ) | (14,328 | ) | (22,328 | ) | (1,675 | ) | (97 | ) | (44,136 | ) | |||||||||||||||||||
| Total members’ equity | 320,997 | 315,362 | 267,519 | 314,057 | 195,016 | 230,806 | 275,206 | 303,388 | 256,210 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 332,725 | $ | 326,683 | $ | 276,439 | $ | 325,054 | $ | 204,587 | $ | 241,900 | $ | 284,888 | $ | 313,695 | $ | 279,310 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-9
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Roanoke | Robinson | Ross | Sansa | Sedgefield | Seneca | Sheezy | Sherwood | Spangler | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 16,290 | $ | 21,171 | $ | 14,516 | $ | 11,544 | $ | 29,094 | $ | 13,928 | $ | 4,563 | $ | 3,324 | $ | 14,678 | ||||||||||||||||||
| Prepaid expenses | 1,221 | 983 | 1,227 | 652 | 975 | 1,058 | 821 | 650 | 1,429 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 4,610 | - | 5,136 | 2,608 | 3,178 | 5,154 | 3,760 | 2,446 | 4,735 | |||||||||||||||||||||||||||
| Total current assets | 22,122 | 22,154 | 20,878 | 14,805 | 33,247 | 20,140 | 9,144 | 6,419 | 20,842 | |||||||||||||||||||||||||||
| Property and equipment, net | 309,970 | 309,547 | 313,110 | 168,132 | 278,410 | 283,347 | 213,116 | 161,075 | 372,472 | |||||||||||||||||||||||||||
| Total assets | $ | 332,092 | $ | 331,701 | $ | 333,989 | $ | 182,937 | $ | 311,657 | $ | 303,486 | $ | 222,260 | $ | 167,495 | $ | 393,314 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (1,046 | ) | 3,687 | 2,219 | 2,959 | 2,376 | 2,619 | 2,250 | 2,804 | 3,545 | ||||||||||||||||||||||||||
| Tenant deposits | 2,495 | - | 2,545 | 1,395 | 3,243 | 2,295 | 2,045 | 1,445 | 2,995 | |||||||||||||||||||||||||||
| Due to related parties | 9,478 | 4,570 | 6,768 | 3,872 | 4,824 | 4,652 | 5,893 | 3,856 | 5,280 | |||||||||||||||||||||||||||
| Total current liabilities | 10,927 | 8,256 | 11,532 | 8,226 | 10,443 | 9,566 | 10,188 | 8,105 | 11,820 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | - | - | - | 6,200 | - | |||||||||||||||||||||||||||
| Total liabilities | 10,927 | 8,256 | 11,532 | 8,226 | 10,443 | 9,566 | 10,188 | 14,305 | 11,820 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 310,025 | 332,533 | 311,045 | 169,610 | 305,552 | 303,257 | 204,982 | 176,715 | 404,524 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | 11,140 | (9,089 | ) | 11,412 | 5,101 | (4,337 | ) | (9,337 | ) | 7,090 | (23,525 | ) | (23,030 | ) | ||||||||||||||||||||||
| Total members’ equity | 321,165 | 323,444 | 322,457 | 174,711 | 301,215 | 293,920 | 212,072 | 153,190 | 381,494 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 332,092 | $ | 331,701 | $ | 333,989 | $ | 182,937 | $ | 311,657 | $ | 303,486 | $ | 222,260 | $ | 167,495 | $ | 393,314 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-10
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Summerglen | Tansel | Thomas | Tomlinson | Tytus | Vanzant | Watson | Westhaven | Wheeler | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 6,462 | $ | 6,244 | $ | 3,122 | $ | 5,601 | $ | 13,356 | $ | 8,731 | $ | 10,682 | $ | 6,047 | $ | 9,608 | ||||||||||||||||||
| Prepaid expenses | 1,593 | 2,295 | 671 | 882 | 817 | 836 | 646 | 807 | 808 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 3,545 | 4,062 | 3,510 | 3,920 | 4,686 | 4,852 | 2,853 | 4,303 | 2,581 | |||||||||||||||||||||||||||
| Total current assets | 11,599 | 12,601 | 7,303 | 10,402 | 18,860 | 14,420 | 14,182 | 11,157 | 12,997 | |||||||||||||||||||||||||||
| Property and equipment, net | 223,136 | 300,616 | 201,999 | 234,505 | 240,396 | 332,666 | 162,089 | 235,055 | 191,906 | |||||||||||||||||||||||||||
| Total assets | $ | 234,736 | $ | 313,216 | $ | 209,302 | $ | 244,907 | $ | 259,256 | $ | 347,085 | $ | 176,270 | $ | 246,212 | $ | 204,903 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 2,421 | 2,961 | 2,076 | 2,230 | 2,830 | 8,640 | 2,856 | 2,717 | 1,784 | |||||||||||||||||||||||||||
| Tenant deposits | 1,795 | 2,295 | 1,695 | 2,250 | 2,495 | 2,695 | 1,600 | 2,145 | 1,450 | |||||||||||||||||||||||||||
| Due to related parties | 6,887 | 8,452 | 5,278 | 3,260 | 5,539 | 6,609 | 4,327 | 7,927 | 5,135 | |||||||||||||||||||||||||||
| Total current liabilities | 11,103 | 13,708 | 9,049 | 7,740 | 10,865 | 17,945 | 8,782 | 12,788 | 8,369 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 11,103 | 13,708 | 9,049 | 7,740 | 10,865 | 17,945 | 8,782 | 12,788 | 8,369 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 221,053 | 323,768 | 201,431 | 263,629 | 237,928 | 338,711 | 165,624 | 240,398 | 192,020 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | 2,580 | (24,260 | ) | (1,178 | ) | (26,462 | ) | 10,464 | (9,570 | ) | 1,864 | (6,974 | ) | 4,514 | ||||||||||||||||||||||
| Total members’ equity | 223,633 | 299,508 | 200,253 | 237,167 | 248,392 | 329,141 | 167,488 | 233,424 | 196,534 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 234,736 | $ | 313,216 | $ | 209,302 | $ | 244,907 | $ | 259,256 | $ | 347,085 | $ | 176,270 | $ | 246,212 | $ | 204,903 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-11
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF JUNE 30, 2026
| Williamson | Woodland | Woodwind | Wynde | Wyndhurst | Zane | Consolidated | ||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||
| Cash | $ | 6,078 | $ | 1,921 | $ | 6,188 | $ | 6,697 | $ | 17,127 | $ | 4,824 | $ | 872,007 | ||||||||||||||
| Prepaid expenses | 861 | 695 | 708 | 1,120 | 1,071 | 704 | 109,830 | |||||||||||||||||||||
| Due from (to) third party property manager | - | - | 3,387 | 1,966 | 3,504 | 2,553 | 363,442 | |||||||||||||||||||||
| Total current assets | 6,939 | 2,616 | 10,283 | 9,783 | 21,701 | 8,080 | 1,345,279 | |||||||||||||||||||||
| Property and equipment, net | 265,299 | 150,759 | 234,781 | 233,205 | 290,893 | 157,281 | 24,630,956 | |||||||||||||||||||||
| Total assets | $ | 272,238 | $ | 153,375 | $ | 245,064 | $ | 242,988 | $ | 312,594 | $ | 165,361 | $ | 25,976,236 | ||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||
| Accrued expenses | 1,811 | 2,209 | 2,195 | 2,653 | 2,032 | 1,719 | 253,402 | |||||||||||||||||||||
| Tenant deposits | 1,850 | - | 1,595 | - | 1,745 | 1,275 | 201,323 | |||||||||||||||||||||
| Due to related parties | 8,549 | 3,638 | 8,137 | 7,157 | 6,200 | 3,653 | 611,553 | |||||||||||||||||||||
| Total current liabilities | 12,211 | 5,847 | 11,928 | 9,810 | 9,977 | 6,647 | 1,066,278 | |||||||||||||||||||||
| Operational notes, related party | - | - | 4,100 | 3,800 | - | - | 154,600 | |||||||||||||||||||||
| Total liabilities | 12,211 | 5,847 | 16,028 | 13,610 | 9,977 | 6,647 | 1,220,878 | |||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||
| Members’ capital | 277,884 | 159,197 | 243,841 | 242,400 | 309,123 | 154,104 | 25,625,842 | |||||||||||||||||||||
| Retained earnings (accumulated deficit) | (17,857 | ) | (11,668 | ) | (14,805 | ) | (13,022 | ) | (6,506 | ) | 4,610 | (870,484 | ) | |||||||||||||||
| Total members’ equity | 260,027 | 147,528 | 229,036 | 229,378 | 302,617 | 158,714 | 24,755,358 | |||||||||||||||||||||
| Total liabilities and members’ equity | $ | 272,238 | $ | 153,375 | $ | 245,064 | $ | 242,988 | $ | 312,594 | $ | 165,361 | $ | 25,976,236 | ||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-12
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Adams | Antares | Aramis | Arkoma | Arya | Aspen | Athos | Barclay | Bayne | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 17,449 | $ | 10,441 | $ | 8,460 | $ | 18,959 | $ | 5,000 | $ | 6,987 | $ | 7,823 | $ | 23,120 | $ | 20,693 | ||||||||||||||||||
| Prepaid expenses | - | 104 | 101 | 82 | - | 1,883 | 101 | 102 | - | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 4,879 | 1,854 | 5,633 | 5,338 | 2,659 | 3,848 | 6,449 | 14 | 4,836 | |||||||||||||||||||||||||||
| Total current assets | 22,328 | 12,400 | 14,194 | 24,380 | 7,659 | 12,719 | 14,373 | 23,236 | 25,528 | |||||||||||||||||||||||||||
| Property and equipment, net | 298,435 | 290,881 | 281,743 | 221,181 | 170,599 | 250,169 | 276,205 | 286,843 | 341,673 | |||||||||||||||||||||||||||
| Total assets | $ | 320,763 | $ | 303,280 | $ | 295,936 | $ | 245,561 | $ | 178,257 | $ | 262,888 | $ | 290,578 | $ | 310,079 | $ | 367,201 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 3,013 | 1,188 | 1,545 | 1,463 | 1,420 | - | 5,671 | 1,219 | 2,882 | |||||||||||||||||||||||||||
| Tenant deposits | 2,595 | - | 3,790 | 3,890 | 1,350 | 1,795 | 4,190 | - | 2,745 | |||||||||||||||||||||||||||
| Due to related parties | 2,077 | 7,165 | 6,063 | 3,339 | 3,916 | 8,158 | 5,044 | 6,972 | 2,225 | |||||||||||||||||||||||||||
| Total current liabilities | 7,685 | 8,353 | 11,398 | 8,692 | 6,686 | 9,953 | 14,905 | 8,191 | 7,852 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | 6,000 | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 7,685 | 8,353 | 11,398 | 8,692 | 12,686 | 9,953 | 14,905 | 8,191 | 7,852 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 320,874 | 305,940 | 298,278 | 231,163 | 189,806 | 264,964 | 292,341 | 293,800 | 367,815 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (7,796 | ) | (11,012 | ) | (13,740 | ) | 5,706 | (24,235 | ) | (12,029 | ) | (16,667 | ) | 8,088 | (8,465 | ) | ||||||||||||||||||||
| Total members’ equity | 313,078 | 294,928 | 284,538 | 236,869 | 165,571 | 252,935 | 275,673 | 301,888 | 359,350 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 320,763 | $ | 303,280 | $ | 295,936 | $ | 245,561 | $ | 178,257 | $ | 262,888 | $ | 290,578 | $ | 310,079 | $ | 367,201 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-13
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Bean | Bennett | Benny | Bluebell | Bowling | Boxwood | Bradford | Brookwood | Bryant | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 9,210 | $ | 7,383 | $ | 7,499 | $ | 9,768 | $ | 5,912 | $ | 22,179 | $ | 21,592 | $ | 5,814 | $ | 9,087 | ||||||||||||||||||
| Prepaid expenses | - | 196 | 952 | 101 | 769 | - | 102 | 257 | 95 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 4,005 | 3,677 | 579 | 3,774 | 1,799 | 6,495 | 4,065 | 3,956 | 3,954 | |||||||||||||||||||||||||||
| Total current assets | 13,214 | 11,257 | 9,031 | 13,643 | 8,480 | 28,674 | 25,759 | 10,027 | 13,136 | |||||||||||||||||||||||||||
| Property and equipment, net | 277,980 | 197,882 | 238,204 | 280,688 | 194,134 | 315,510 | 285,064 | 262,054 | 264,826 | |||||||||||||||||||||||||||
| Total assets | $ | 291,195 | $ | 209,139 | $ | 247,235 | $ | 294,331 | $ | 202,614 | $ | 344,183 | $ | 310,823 | $ | 272,080 | $ | 277,962 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 2,905 | 1,272 | 643 | 1,145 | 1,236 | 4,558 | 1,226 | 1,248 | 5,833 | |||||||||||||||||||||||||||
| Tenant deposits | 2,145 | 1,695 | 1,795 | 2,345 | - | 4,390 | 2,145 | 1,795 | 2,095 | |||||||||||||||||||||||||||
| Due to related parties | 4,179 | 4,830 | 9,600 | 7,953 | 5,228 | 2,847 | 6,854 | 6,347 | 9,508 | |||||||||||||||||||||||||||
| Total current liabilities | 9,229 | 7,797 | 12,038 | 11,443 | 6,464 | 11,795 | 10,225 | 9,390 | 17,436 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 9,229 | 7,797 | 12,038 | 11,443 | 6,464 | 11,795 | 10,225 | 9,390 | 17,436 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 281,192 | 195,048 | 249,301 | 293,967 | 190,606 | 344,325 | 299,871 | 265,417 | 270,042 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | 774 | 6,293 | (14,105 | ) | (11,080 | ) | 5,545 | (11,937 | ) | 727 | (2,726 | ) | (9,516 | ) | ||||||||||||||||||||||
| Total members’ equity | 281,965 | 201,342 | 235,197 | 282,888 | 196,151 | 332,388 | 300,598 | 262,691 | 260,527 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 291,195 | $ | 209,139 | $ | 247,235 | $ | 294,331 | $ | 202,614 | $ | 344,183 | $ | 310,823 | $ | 272,080 | $ | 277,962 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-14
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Caden | Camellia | Caterpillar | Chilhowee | Claremore | Collinison | Cordero | Cristalino | Ellie | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 5,048 | $ | 7,649 | $ | 3,475 | $ | 11,278 | $ | 5,478 | $ | 14,600 | $ | 8,053 | $ | 8,211 | $ | 11,100 | ||||||||||||||||||
| Prepaid expenses | 607 | 258 | 184 | 673 | 79 | - | 161 | 384 | 0.01 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 3,795 | 4,153 | 2,840 | 4,291 | 3,313 | 4,034 | - | 5,618 | - | |||||||||||||||||||||||||||
| Total current assets | 9,450 | 12,060 | 6,499 | 16,243 | 8,870 | 18,635 | 8,214 | 14,214 | 11,100 | |||||||||||||||||||||||||||
| Property and equipment, net | 233,169 | 244,088 | 281,795 | 300,764 | 220,330 | 291,094 | 255,950 | 286,605 | 272,436 | |||||||||||||||||||||||||||
| Total assets | $ | 242,619 | $ | 256,148 | $ | 288,294 | $ | 317,006 | $ | 229,201 | $ | 309,728 | $ | 264,164 | $ | 300,818 | $ | 283,536 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 1,210 | 1,173 | - | 2,315 | 871 | 2,966 | 3,455 | 3,413 | 4,835 | |||||||||||||||||||||||||||
| Tenant deposits | 2,393 | 1,795 | 1,750 | 2,395 | 1,745 | 2,095 | - | 2,995 | - | |||||||||||||||||||||||||||
| Due to related parties | 7,730 | 7,555 | 4,092 | 5,748 | 8,956 | 3,807 | 4,158 | 6,789 | 3,870 | |||||||||||||||||||||||||||
| Total current liabilities | 11,333 | 10,523 | 5,842 | 10,459 | 11,572 | 8,869 | 7,613 | 13,197 | 8,704 | |||||||||||||||||||||||||||
| Operational notes, related party | 5,500 | - | 10,100 | - | - | - | - | 11,800 | 8,900 | |||||||||||||||||||||||||||
| Total liabilities | 16,833 | 10,523 | 15,942 | 10,459 | 11,572 | 8,869 | 7,613 | 24,997 | 17,604 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 249,527 | 245,133 | 318,935 | 301,917 | 234,911 | 300,584 | 272,759 | 313,479 | 299,220 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (23,741 | ) | 493 | (46,583 | ) | 4,631 | (17,282 | ) | 275 | (16,208 | ) | (37,658 | ) | (33,288 | ) | |||||||||||||||||||||
| Total members’ equity | 225,786 | 245,625 | 272,352 | 306,548 | 217,629 | 300,860 | 256,551 | 275,821 | 265,931 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 242,619 | $ | 256,148 | $ | 288,294 | $ | 317,006 | $ | 229,201 | $ | 309,728 | $ | 264,164 | $ | 300,818 | $ | 283,536 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-15
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Emelina | Ethan | Frances | Glenncrest | Gordon | Haikey | Hamblen | Hancock | Hardman | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 5,986 | $ | 6,809 | $ | 15,231 | $ | 14,445 | $ | 11,415 | $ | 8,750 | $ | 10,196 | $ | 7,279 | $ | 15,198 | ||||||||||||||||||
| Prepaid expenses | 261 | 138 | - | - | 176 | - | 635 | 93 | - | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 3,608 | 2,953 | 4,221 | 1,213 | 3,816 | 4,146 | 4,767 | 2,276 | 4,963 | |||||||||||||||||||||||||||
| Total current assets | 9,856 | 9,900 | 19,452 | 15,658 | 15,407 | 12,896 | 15,598 | 9,647 | 20,161 | |||||||||||||||||||||||||||
| Property and equipment, net | 235,505 | 190,635 | 265,838 | 276,045 | 239,410 | 230,117 | 239,812 | 255,442 | 369,255 | |||||||||||||||||||||||||||
| Total assets | $ | 245,360 | $ | 200,535 | $ | 285,290 | $ | 291,702 | $ | 254,817 | $ | 243,014 | $ | 255,410 | $ | 265,089 | $ | 389,416 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 1,156 | 1,343 | 5,221 | 1,164 | 793 | 843 | 3,024 | 1,425 | 4,683 | |||||||||||||||||||||||||||
| Tenant deposits | 1,795 | 1,475 | 2,245 | 1,750 | 1,895 | 2,295 | 2,595 | 2,045 | 2,495 | |||||||||||||||||||||||||||
| Due to related parties | 9,141 | 5,808 | 3,529 | 6,682 | 3,675 | 7,864 | 4,304 | 8,215 | 4,922 | |||||||||||||||||||||||||||
| Total current liabilities | 12,092 | 8,626 | 10,995 | 9,596 | 6,363 | 11,002 | 9,923 | 11,685 | 12,100 | |||||||||||||||||||||||||||
| Operational notes, related party | - | 19,400 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 12,092 | 28,026 | 10,995 | 9,596 | 6,363 | 11,002 | 9,923 | 11,685 | 12,100 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 242,587 | 197,650 | 265,918 | 295,426 | 247,997 | 237,625 | 241,930 | 262,857 | 373,041 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (9,319 | ) | (25,140 | ) | 8,377 | (13,319 | ) | 458 | (5,614 | ) | 3,558 | (9,453 | ) | 4,274 | ||||||||||||||||||||||
| Total members’ equity | 233,268 | 172,509 | 274,295 | 282,106 | 248,454 | 232,011 | 245,488 | 253,404 | 377,315 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 245,360 | $ | 200,535 | $ | 285,290 | $ | 291,702 | $ | 254,817 | $ | 243,014 | $ | 255,410 | $ | 265,089 | $ | 389,416 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-16
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Haven | Haverhill | Haybridge | Hedgecrest | Helmerich | Hermanos | Holmes | Johnson | Keystone | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 7,071 | $ | 7,384 | $ | 17,840 | $ | 11,384 | $ | 13,100 | $ | 8,110 | $ | 7,168 | $ | 20,851 | $ | 11,359 | ||||||||||||||||||
| Prepaid expenses | 882 | 257 | - | - | 84 | 1,320 | 110 | - | - | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 2,906 | - | 5,076 | - | 3,072 | 4,907 | 2,980 | 4,427 | 1,634 | |||||||||||||||||||||||||||
| Total current assets | 10,859 | 7,641 | 22,916 | 11,384 | 16,257 | 14,337 | 10,258 | 25,278 | 12,993 | |||||||||||||||||||||||||||
| Property and equipment, net | 172,908 | 219,271 | 341,048 | 346,109 | 236,021 | 294,500 | 164,508 | 316,802 | 331,495 | |||||||||||||||||||||||||||
| Total assets | $ | 183,768 | $ | 226,912 | $ | 363,964 | $ | 357,493 | $ | 252,277 | $ | 308,836 | $ | 174,766 | $ | 342,081 | $ | 344,488 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 1,303 | 2,473 | 1,188 | 5,192 | 874 | 3,487 | 1,322 | 4,901 | 3,579 | |||||||||||||||||||||||||||
| Tenant deposits | 1,495 | 1,745 | 3,990 | - | 1,750 | 3,293 | 1,600 | 2,645 | 2,245 | |||||||||||||||||||||||||||
| Due to related parties | 5,814 | 4,024 | 7,349 | 7,627 | 6,889 | 7,903 | 5,498 | 3,069 | 4,540 | |||||||||||||||||||||||||||
| Total current liabilities | 8,611 | 8,241 | 12,526 | 12,820 | 9,514 | 14,682 | 8,420 | 10,615 | 10,364 | |||||||||||||||||||||||||||
| Operational notes, related party | 5,700 | - | - | - | - | 4,700 | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 14,311 | 8,241 | 12,526 | 12,820 | 9,514 | 19,382 | 8,420 | 10,615 | 10,364 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 178,703 | 229,061 | 364,251 | 368,517 | 245,285 | 309,002 | 168,685 | 332,204 | 338,004 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (9,247 | ) | (10,391 | ) | (12,813 | ) | (23,843 | ) | (2,521 | ) | (19,548 | ) | (2,339 | ) | (739 | ) | (3,880 | ) | ||||||||||||||||||
| Total members’ equity | 169,456 | 218,670 | 351,438 | 344,673 | 242,764 | 289,454 | 166,346 | 331,466 | 334,124 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 183,768 | $ | 226,912 | $ | 363,964 | $ | 357,493 | $ | 252,277 | $ | 308,836 | $ | 174,766 | $ | 342,081 | $ | 344,488 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-17
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Langley | Laurel | Layla | Liberty | Lithonia | Lola | Lucas | Macomber | Mallard | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 10,723 | $ | 17,601 | $ | 10,760 | $ | 7,694 | $ | 5,603 | $ | 8,921 | $ | 8,321 | $ | 8,254 | $ | 10,438 | ||||||||||||||||||
| Prepaid expenses | 1,100 | - | - | 86 | 260 | - | 87 | 94 | 123 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 5,432 | 4,725 | 4,543 | 4,290 | 6,310 | 4,099 | 3,942 | 4,868 | 2,907 | |||||||||||||||||||||||||||
| Total current assets | 17,254 | 22,326 | 15,303 | 12,071 | 12,174 | 13,020 | 12,351 | 13,216 | 13,467 | |||||||||||||||||||||||||||
| Property and equipment, net | 325,393 | 321,514 | 308,736 | 248,115 | 271,416 | 292,217 | 242,175 | 260,834 | 195,079 | |||||||||||||||||||||||||||
| Total assets | $ | 342,647 | $ | 343,840 | $ | 324,040 | $ | 260,186 | $ | 283,590 | $ | 305,237 | $ | 254,525 | $ | 274,050 | $ | 208,546 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | - | 2,848 | 3,326 | 5,240 | 578 | 3,026 | 6,046 | 5,754 | 1,227 | |||||||||||||||||||||||||||
| Tenant deposits | 2,995 | 2,395 | 2,695 | 2,395 | 3,990 | 2,345 | 2,395 | 2,695 | 1,495 | |||||||||||||||||||||||||||
| Due to related parties | 2,302 | 3,478 | 4,427 | 5,377 | 6,669 | 4,125 | 3,614 | 7,417 | 4,562 | |||||||||||||||||||||||||||
| Total current liabilities | 5,297 | 8,721 | 10,448 | 13,011 | 11,237 | 9,496 | 12,055 | 15,866 | 7,284 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | 8,000 | 24,300 | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 5,297 | 8,721 | 10,448 | 21,011 | 35,537 | 9,496 | 12,055 | 15,866 | 7,284 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 347,200 | 339,661 | 314,875 | 252,617 | 288,794 | 291,983 | 258,837 | 272,658 | 202,315 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (9,850 | ) | (4,542 | ) | (1,284 | ) | (13,442 | ) | (40,740 | ) | 3,757 | (16,367 | ) | (14,474 | ) | (1,052 | ) | |||||||||||||||||||
| Total members’ equity | 337,350 | 335,118 | 313,591 | 239,175 | 248,053 | 295,741 | 242,471 | 258,184 | 201,263 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 342,647 | $ | 343,840 | $ | 324,040 | $ | 260,186 | $ | 283,590 | $ | 305,237 | $ | 254,525 | $ | 274,050 | $ | 208,546 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-18
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Marcy | Meridian | Metallo | Misty | Montgomery | Northbrook | Northridge | Oakland | Palmore | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 6,595 | $ | 3,298 | $ | 13,131 | $ | 24,756 | $ | 8,198 | $ | 14,424 | $ | 9,949 | $ | 14,331 | $ | 704 | ||||||||||||||||||
| Prepaid expenses | - | 181 | - | - | 129 | - | - | 0 | 2,688 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 4,149 | 3,856 | 3,695 | 7,780 | 4,029 | 3,587 | 3,590 | 4,543 | - | |||||||||||||||||||||||||||
| Total current assets | 10,744 | 7,336 | 16,826 | 32,536 | 12,357 | 18,011 | 13,539 | 18,873 | 3,391 | |||||||||||||||||||||||||||
| Property and equipment, net | 170,599 | 253,152 | 287,835 | 336,547 | 200,437 | 268,450 | 248,360 | 292,018 | 190,941 | |||||||||||||||||||||||||||
| Total assets | $ | 181,342 | $ | 260,488 | $ | 304,661 | $ | 369,082 | $ | 212,794 | $ | 286,460 | $ | 261,900 | $ | 310,891 | $ | 194,332 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 1,383 | 1,089 | 4,368 | 1,302 | 1,289 | 5,751 | 1,516 | 3,258 | 6,727 | |||||||||||||||||||||||||||
| Tenant deposits | 2,690 | 1,850 | 1,995 | 5,190 | 2,468 | 1,895 | 1,650 | 2,445 | - | |||||||||||||||||||||||||||
| Due to related parties | 2,429 | 6,089 | 1,912 | 8,175 | 5,836 | 3,619 | 3,354 | 3,028 | 6,784 | |||||||||||||||||||||||||||
| Total current liabilities | 6,501 | 9,029 | 8,275 | 14,667 | 9,593 | 11,265 | 6,520 | 8,731 | 13,511 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | 10,700 | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 6,501 | 9,029 | 8,275 | 14,667 | 20,293 | 11,265 | 6,520 | 8,731 | 13,511 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 178,926 | 264,319 | 318,286 | 358,043 | 211,003 | 281,694 | 277,020 | 309,394 | 201,484 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | (4,085 | ) | (12,860 | ) | (21,901 | ) | (3,628 | ) | (18,502 | ) | (6,499 | ) | (21,640 | ) | (7,233 | ) | (20,662 | ) | ||||||||||||||||||
| Total members’ equity | 174,841 | 251,459 | 296,385 | 354,415 | 192,501 | 275,195 | 255,380 | 302,160 | 180,821 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 181,342 | $ | 260,488 | $ | 304,661 | $ | 369,082 | $ | 212,794 | $ | 286,460 | $ | 261,900 | $ | 310,891 | $ | 194,332 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-19
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Pebblestone | Perdita | Phoebe | Pongo | Portsmouth | Presidio | Rachel | Ratliff | Riverwood | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 10,154 | $ | 17,167 | $ | 13,273 | $ | 21,033 | $ | 2,270 | $ | 7,747 | $ | 11,023 | $ | 10,698 | $ | 4,342 | ||||||||||||||||||
| Prepaid expenses | - | 110 | - | 110 | 134 | - | - | - | 98 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 4,970 | 4,053 | 4,245 | - | - | 3,397 | 4,086 | 4,616 | - | |||||||||||||||||||||||||||
| Total current assets | 15,125 | 21,330 | 17,518 | 21,143 | 2,404 | 11,144 | 15,109 | 15,314 | 4,440 | |||||||||||||||||||||||||||
| Property and equipment, net | 321,615 | 310,866 | 264,391 | 310,866 | 204,378 | 234,750 | 275,368 | 303,936 | 274,950 | |||||||||||||||||||||||||||
| Total assets | $ | 336,739 | $ | 332,197 | $ | 281,909 | $ | 332,009 | $ | 206,782 | $ | 245,893 | $ | 290,477 | $ | 319,250 | $ | 279,390 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 3,622 | 1,176 | 3,041 | 1,415 | 2,514 | 3,701 | 2,250 | 2,061 | 1,334 | |||||||||||||||||||||||||||
| Tenant deposits | 2,795 | 2,095 | 2,145 | - | 1,495 | 1,745 | 1,995 | 2,345 | - | |||||||||||||||||||||||||||
| Due to related parties | 4,264 | 7,409 | 2,855 | 7,529 | 5,033 | 1,520 | 3,643 | 4,348 | 3,888 | |||||||||||||||||||||||||||
| Total current liabilities | 10,682 | 10,680 | 8,041 | 8,944 | 9,041 | 6,966 | 7,888 | 8,754 | 5,222 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | - | - | - | - | 6,000 | |||||||||||||||||||||||||||
| Total liabilities | 10,682 | 10,680 | 8,041 | 8,944 | 9,041 | 6,966 | 7,888 | 8,754 | 11,222 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 322,951 | 330,804 | 279,385 | 330,070 | 211,719 | 260,529 | 285,353 | 312,559 | 301,786 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | 3,107 | (9,287 | ) | (5,516 | ) | (7,005 | ) | (13,978 | ) | (21,601 | ) | (2,764 | ) | (2,064 | ) | (33,618 | ) | |||||||||||||||||||
| Total members’ equity | 326,058 | 321,517 | 273,869 | 323,065 | 197,741 | 238,927 | 282,589 | 310,495 | 268,168 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 336,739 | $ | 332,197 | $ | 281,909 | $ | 332,009 | $ | 206,782 | $ | 245,893 | $ | 290,477 | $ | 319,250 | $ | 279,390 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-20
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Roanoke | Robinson | Ross | Sansa | Sedgefield | Seneca | Sheezy | Sherwood | Spangler | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 15,280 | $ | 26,868 | $ | 18,303 | $ | 11,946 | $ | 26,098 | $ | 18,665 | $ | 7,284 | $ | 631 | $ | 13,075 | ||||||||||||||||||
| Prepaid expenses | 1,280 | - | - | - | - | - | 181 | 64 | - | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 5,222 | 5,100 | 5,031 | 2,895 | 5,173 | 4,536 | 3,213 | 444 | 5,047 | |||||||||||||||||||||||||||
| Total current assets | 21,781 | 31,969 | 23,333 | 14,841 | 31,271 | 23,201 | 10,677 | 1,139 | 18,122 | |||||||||||||||||||||||||||
| Property and equipment, net | 314,574 | 313,956 | 317,692 | 170,599 | 282,423 | 287,404 | 216,331 | 163,473 | 378,344 | |||||||||||||||||||||||||||
| Total assets | $ | 336,354 | $ | 345,925 | $ | 341,026 | $ | 185,439 | $ | 313,695 | $ | 310,605 | $ | 227,009 | $ | 164,612 | $ | 396,466 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | - | 4,774 | 3,103 | 3,289 | 1,167 | 1,128 | 3,790 | 1,321 | 1,318 | |||||||||||||||||||||||||||
| Tenant deposits | 2,495 | 2,595 | 2,545 | 1,395 | 3,243 | 2,695 | 2,045 | 1,445 | 2,995 | |||||||||||||||||||||||||||
| Due to related parties | 4,795 | 2,544 | 4,241 | 2,438 | 2,806 | 2,531 | 4,123 | 5,967 | 2,418 | |||||||||||||||||||||||||||
| Total current liabilities | 7,290 | 9,914 | 9,889 | 7,121 | 7,216 | 6,354 | 9,958 | 8,733 | 6,731 | |||||||||||||||||||||||||||
| Operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 7,290 | 9,914 | 9,889 | 7,121 | 7,216 | 6,354 | 9,958 | 8,733 | 6,731 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 321,449 | 336,500 | 322,030 | 176,353 | 314,644 | 308,043 | 212,200 | 178,732 | 414,428 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | 7,616 | (489 | ) | 9,107 | 1,965 | (8,165 | ) | (3,793 | ) | 4,851 | (22,852 | ) | (24,692 | ) | ||||||||||||||||||||||
| Total members’ equity | 329,065 | 336,011 | 331,137 | 178,318 | 306,479 | 304,250 | 217,050 | 155,880 | 389,735 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 336,354 | $ | 345,925 | $ | 341,026 | $ | 185,439 | $ | 313,695 | $ | 310,605 | $ | 227,009 | $ | 164,612 | $ | 396,466 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-21
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Summerglen | Tansel | Thomas | Tomlinson | Tytus | Vanzant | Watson | Westhaven | Wheeler | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||
| Cash | $ | 7,409 | $ | 8,065 | $ | 5,351 | $ | 8,009 | $ | 16,773 | $ | 6,993 | $ | 10,942 | $ | 7,364 | $ | 16,527 | ||||||||||||||||||
| Prepaid expenses | 149 | 110 | 203 | - | 89 | - | 110 | 158 | 129 | |||||||||||||||||||||||||||
| Due from (to) third party property manager | 3,364 | 4,562 | 3,614 | 3,980 | 4,439 | 4,781 | 2,899 | 3,904 | 57 | |||||||||||||||||||||||||||
| Total current assets | 10,922 | 12,737 | 9,169 | 11,989 | 21,301 | 11,774 | 13,951 | 11,425 | 16,713 | |||||||||||||||||||||||||||
| Property and equipment, net | 226,467 | 305,092 | 205,013 | 237,836 | 243,975 | 337,528 | 164,508 | 238,563 | 194,770 | |||||||||||||||||||||||||||
| Total assets | $ | 237,389 | $ | 317,828 | $ | 214,182 | $ | 249,825 | $ | 265,276 | $ | 349,302 | $ | 178,459 | $ | 249,989 | $ | 211,483 | ||||||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 910 | 618 | 1,300 | 1,430 | 5,049 | 2,365 | 1,322 | 1,982 | 1,236 | |||||||||||||||||||||||||||
| Tenant deposits | 1,795 | 2,295 | 1,695 | 2,250 | 2,495 | 2,695 | 1,600 | 2,145 | - | |||||||||||||||||||||||||||
| Due to related parties | 7,049 | 4,521 | 7,791 | 5,986 | 3,710 | 4,479 | 2,901 | 8,068 | 5,050 | |||||||||||||||||||||||||||
| Total current liabilities | 9,754 | 7,435 | 10,786 | 9,666 | 11,254 | 9,539 | 5,823 | 12,195 | 6,285 | |||||||||||||||||||||||||||
| Operational notes, related party | - | 5,500 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total liabilities | 9,754 | 12,935 | 10,786 | 9,666 | 11,254 | 9,539 | 5,823 | 12,195 | 6,285 | |||||||||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||||||||||
| Members’ capital | 227,477 | 329,270 | 207,558 | 269,956 | 247,401 | 347,110 | 171,913 | 246,794 | 192,821 | |||||||||||||||||||||||||||
| Retained earnings (accumulated deficit) | 157 | (24,376 | ) | (4,162 | ) | (29,797 | ) | 6,621 | (7,348 | ) | 724 | (9,000 | ) | 12,376 | ||||||||||||||||||||||
| Total members’ equity | 227,635 | 304,894 | 203,397 | 240,159 | 254,022 | 339,763 | 172,636 | 237,794 | 205,198 | |||||||||||||||||||||||||||
| Total liabilities and members’ equity | $ | 237,389 | $ | 317,828 | $ | 214,182 | $ | 249,825 | $ | 265,276 | $ | 349,302 | $ | 178,459 | $ | 249,989 | $ | 211,483 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-22
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)
| Williamson | Woodland | Woodwind | Wynde | Wyndhurst | Zane | Consolidated | ||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||
| Cash | $ | 6,845 | $ | 5,923 | $ | 3,710 | $ | 7,666 | $ | 18,563 | $ | 12,979 | $ | 1,054,521 | ||||||||||||||
| Prepaid expenses | 174 | 84 | 234 | 86 | - | 60 | 19,459 | |||||||||||||||||||||
| Due from (to) third party property manager | 688 | 1,094 | 3,114 | 4,086 | 3,061 | - | 334,841 | |||||||||||||||||||||
| Total current assets | 7,707 | 7,101 | 7,058 | 11,839 | 21,624 | 13,040 | 1,408,820 | |||||||||||||||||||||
| Property and equipment, net | 269,239 | 153,685 | 238,285 | 237,228 | 295,149 | 160,247 | 25,012,345 | |||||||||||||||||||||
| Total assets | $ | 276,945 | $ | 160,786 | $ | 245,343 | $ | 249,067 | $ | 316,774 | $ | 173,286 | $ | 26,421,165 | ||||||||||||||
| LIABILITIES AND MEMBERS’ EQUITY | ||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||
| Accrued expenses | 1,215 | 1,284 | 1,283 | 1,135 | 1,352 | 6,037 | $ | 226,926 | ||||||||||||||||||||
| Tenant deposits | 1,850 | 1,295 | 1,595 | 2,395 | 1,745 | 1,275 | 198,055 | |||||||||||||||||||||
| Due to related parties | 3,939 | 5,280 | 9,100 | 7,413 | 5,999 | 3,690 | 502,389 | |||||||||||||||||||||
| Total current liabilities | 7,004 | 7,860 | 11,977 | 10,943 | 9,096 | 11,002 | 927,370 | |||||||||||||||||||||
| Operational notes, related party | - | - | - | 5,800 | - | - | 132,400 | |||||||||||||||||||||
| Total liabilities | 7,004 | 7,860 | 11,977 | 16,743 | 9,096 | 11,002 | 1,059,770 | |||||||||||||||||||||
| Members’ equity | ||||||||||||||||||||||||||||
| Members’ capital | 279,866 | 160,193 | 249,152 | 247,769 | 316,503 | 159,440 | 26,231,825 | |||||||||||||||||||||
| Retained earnings (accumulated deficit) | (9,925 | ) | (7,266 | ) | (15,786 | ) | (15,444 | ) | (8,825 | ) | 2,844 | (870,430 | ) | |||||||||||||||
| Total members’ equity | 269,941 | 152,927 | 233,366 | 232,325 | 307,677 | 162,284 | 25,361,395 | |||||||||||||||||||||
| Total liabilities and members’ equity | $ | 276,945 | $ | 160,786 | $ | 245,343 | $ | 249,067 | $ | 316,774 | $ | 173,286 | $ | 26,421,165 | ||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-23
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Adams | Antares | Aramis | Arkoma | Arya | Aspen | Athos | Barclay | Bayne | ||||||||||||||||||||||||||||
| Rental income | $ | 13,035 | $ | 10,031 | $ | 12,750 | $ | 10,470 | $ | 8,100 | $ | 11,357 | $ | 13,050 | $ | 12,330 | $ | 15,120 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,197 | 4,257 | 4,123 | 3,245 | 2,466 | 3,679 | 4,578 | 4,208 | 4,807 | |||||||||||||||||||||||||||
| Insurance | 630 | 604 | 688 | 544 | 423 | 609 | 2,326 | 554 | 779 | |||||||||||||||||||||||||||
| Management fees | 486 | 570 | 421 | 420 | 569 | 679 | 452 | 420 | 420 | |||||||||||||||||||||||||||
| Management fees, related party | 1,535 | 1,442 | 1,570 | 1,129 | 768 | 1,033 | 1,494 | 1,487 | 1,832 | |||||||||||||||||||||||||||
| Repairs & maintenance | 350 | 2,475 | 68 | - | 951 | - | 316 | - | - | |||||||||||||||||||||||||||
| Property taxes | 1,953 | 1,674 | 1,699 | 3,679 | 1,847 | 1,616 | 3,007 | 1,519 | 2,321 | |||||||||||||||||||||||||||
| Other operating expenses | 2,086 | 2,646 | 1,709 | 1,105 | 1,160 | 1,559 | 1,486 | 908 | 1,088 | |||||||||||||||||||||||||||
| Total operating expenses | 11,237 | 13,667 | 10,278 | 10,122 | 8,185 | 9,175 | 13,657 | 9,097 | 11,247 | |||||||||||||||||||||||||||
| Income (loss) from operations | 1,798 | (3,636 | ) | 2,472 | 348 | (85 | ) | 2,181 | (607 | ) | 3,233 | 3,873 | ||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | - | - | 214 | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | - | - | 214 | - | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 1,798 | $ | (3,636 | ) | $ | 2,472 | $ | 348 | $ | (299 | ) | $ | 2,181 | $ | (607 | ) | $ | 3,233 | $ | 3,873 | |||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-24
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Bean | Bennett | Benny | Bluebell | Bowling | Boxwood | Bradford | Brookwood | Bryant | ||||||||||||||||||||||||||||
| Rental income | $ | 13,900 | $ | 10,770 | $ | 11,190 | $ | 12,720 | $ | 9,600 | $ | 13,170 | $ | 11,940 | $ | 11,980 | $ | 12,960 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,029 | 2,910 | 3,503 | 4,108 | 2,862 | 4,420 | 4,180 | 3,854 | 4,392 | |||||||||||||||||||||||||||
| Insurance | 687 | 474 | 1,436 | 672 | 529 | 645 | 544 | 510 | 1,914 | |||||||||||||||||||||||||||
| Management fees | 420 | 646 | 487 | 606 | 576 | 472 | 420 | 715 | 425 | |||||||||||||||||||||||||||
| Management fees, related party | 1,570 | 850 | 1,240 | 1,498 | 816 | 1,601 | 1,450 | 1,085 | 1,457 | |||||||||||||||||||||||||||
| Repairs & maintenance | - | 2,121 | 818 | 1,448 | 1,075 | - | - | - | - | |||||||||||||||||||||||||||
| Property taxes | 2,167 | 962 | 1,945 | 2,330 | 814 | 2,252 | 1,907 | 2,028 | 2,953 | |||||||||||||||||||||||||||
| Other operating expenses | 213 | 1,045 | 1,995 | 736 | 1,618 | 2,127 | 932 | 1,609 | 1,365 | |||||||||||||||||||||||||||
| Total operating expenses | 9,086 | 9,010 | 11,423 | 11,396 | 8,291 | 11,518 | 9,434 | 9,801 | 12,505 | |||||||||||||||||||||||||||
| Income (loss) from operations | 4,814 | 1,760 | (233 | ) | 1,324 | 1,309 | 1,652 | 2,506 | 2,179 | 455 | ||||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 4,814 | $ | 1,760 | $ | (233 | ) | $ | 1,324 | $ | 1,309 | $ | 1,652 | $ | 2,506 | $ | 2,179 | $ | 455 | |||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-25
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Caden | Camellia | Caterpillar | Chilhowee | Claremore | Collinison | Cordero | Cristalino | Ellie | ||||||||||||||||||||||||||||
| Rental income | $ | 9,770 | $ | 11,430 | $ | 10,500 | $ | 14,670 | $ | 8,125 | $ | 12,735 | $ | 8,858 | $ | 7,635 | $ | 11,519 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 3,437 | 4,811 | 4,124 | 4,471 | 3,232 | 4,666 | 3,860 | 4,225 | 3,948 | |||||||||||||||||||||||||||
| Insurance | 620 | 625 | 2,708 | 781 | 1,086 | 632 | 520 | 856 | 737 | |||||||||||||||||||||||||||
| Management fees | 478 | 686 | 630 | 420 | 1,418 | 441 | 703 | 1,074 | 774 | |||||||||||||||||||||||||||
| Management fees, related party | 1,112 | 994 | 1,110 | 1,725 | 1,004 | 1,502 | 1,124 | 1,331 | 1,361 | |||||||||||||||||||||||||||
| Repairs & maintenance | 213 | 250 | 1,400 | - | 7,793 | - | 1,145 | 2,302 | 3,223 | |||||||||||||||||||||||||||
| Property taxes | 721 | 1,636 | 2,467 | 1,419 | 1,232 | 1,968 | 1,627 | 2,327 | 2,019 | |||||||||||||||||||||||||||
| Other operating expenses | 1,011 | 529 | 1,359 | 1,342 | 2,870 | 1,961 | 2,961 | 2,356 | 2,274 | |||||||||||||||||||||||||||
| Total operating expenses | 7,593 | 9,529 | 13,798 | 10,158 | 18,634 | 11,170 | 11,939 | 14,471 | 14,337 | |||||||||||||||||||||||||||
| Income (loss) from operations | 2,177 | 1,901 | (3,298 | ) | 4,512 | (10,509 | ) | 1,565 | (3,081 | ) | (6,836 | ) | (2,818 | ) | ||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | 196 | - | 326 | - | 3 | - | - | 382 | 288 | |||||||||||||||||||||||||||
| Total other income (expense) | 196 | - | 326 | - | 3 | - | - | 382 | 288 | |||||||||||||||||||||||||||
| Net income (loss) | $ | 1,981 | $ | 1,901 | $ | (3,624 | ) | $ | 4,512 | $ | (10,512 | ) | $ | 1,565 | $ | (3,081 | ) | $ | (7,218 | ) | $ | (3,107 | ) | |||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-26
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Emelina | Ethan | Frances | Glenncrest | Gordon | Haikey | Hamblen | Hancock | Hardman | ||||||||||||||||||||||||||||
| Rental income | $ | 10,770 | $ | 8,940 | $ | 12,480 | $ | 8,936 | $ | 13,976 | $ | 11,070 | $ | 12,863 | $ | 13,969 | $ | 15,450 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,121 | 4,147 | 3,837 | 3,991 | 3,512 | 3,368 | 3,527 | 4,227 | 5,326 | |||||||||||||||||||||||||||
| Insurance | 651 | 526 | 575 | 638 | 575 | 1,127 | 616 | 729 | 621 | |||||||||||||||||||||||||||
| Management fees | 553 | 767 | 420 | 426 | 735 | 420 | 521 | 425 | 531 | |||||||||||||||||||||||||||
| Management fees, related party | 1,192 | 874 | 1,412 | 1,295 | 1,463 | 1,199 | 1,308 | 1,627 | 1,979 | |||||||||||||||||||||||||||
| Repairs & maintenance | 1,100 | 2,433 | - | 149 | 3,154 | - | - | 425 | 600 | |||||||||||||||||||||||||||
| Property taxes | 1,347 | 1,097 | 1,957 | 1,903 | 2,320 | 1,898 | 1,323 | 1,723 | 2,977 | |||||||||||||||||||||||||||
| Other operating expenses | 1,365 | 1,990 | 807 | 765 | 1,397 | 1,224 | 2,201 | 29 | 1,037 | |||||||||||||||||||||||||||
| Total operating expenses | 10,328 | 11,834 | 9,008 | 9,168 | 13,156 | 9,236 | 9,496 | 9,184 | 13,071 | |||||||||||||||||||||||||||
| Income (loss) from operations | 442 | (2,894 | ) | 3,472 | (232 | ) | 820 | 1,834 | 3,367 | 4,784 | 2,379 | |||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | 630 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | 630 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 442 | $ | (3,524 | ) | $ | 3,472 | $ | (232 | ) | $ | 820 | $ | 1,834 | $ | 3,367 | $ | 4,784 | $ | 2,379 | ||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-27
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Haven | Haverhill | Haybridge | Hedgecrest | Helmerich | Hermanos | Holmes | Johnson | Keystone | ||||||||||||||||||||||||||||
| Rental income | $ | 9,040 | $ | 10,851 | $ | 11,970 | $ | 5,369 | $ | 7,494 | $ | 13,290 | $ | 8,250 | $ | 15,539 | $ | 12,353 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 2,549 | 3,225 | 4,931 | 5,538 | 3,462 | 5,914 | 2,419 | 4,510 | 4,784 | |||||||||||||||||||||||||||
| Insurance | 482 | 589 | 603 | 603 | 1,081 | 708 | 419 | 687 | 823 | |||||||||||||||||||||||||||
| Management fees | 460 | 435 | 420 | 504 | 559 | 444 | 420 | 420 | 484 | |||||||||||||||||||||||||||
| Management fees, related party | 876 | 1,245 | 1,618 | 1,300 | 1,053 | 1,573 | 769 | 1,801 | 1,609 | |||||||||||||||||||||||||||
| Repairs & maintenance | - | 3,399 | - | 2,705 | 1,123 | - | - | - | 635 | |||||||||||||||||||||||||||
| Property taxes | 458 | 2,064 | 1,825 | 2,114 | 1,340 | 2,343 | 1,872 | 2,397 | 2,443 | |||||||||||||||||||||||||||
| Other operating expenses | 2,642 | 1,123 | 986 | 4,320 | 2,157 | 2,478 | 1,132 | 1,364 | 1,965 | |||||||||||||||||||||||||||
| Total operating expenses | 7,466 | 12,079 | 10,382 | 17,083 | 10,774 | 13,461 | 7,032 | 11,179 | 12,742 | |||||||||||||||||||||||||||
| Income (loss) from operations | 1,574 | (1,228 | ) | 1,588 | (11,714 | ) | (3,280 | ) | (171 | ) | 1,218 | 4,359 | (389 | ) | ||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | 203 | - | - | - | - | 152 | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | 203 | - | - | - | - | 152 | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 1,370 | $ | (1,228 | ) | $ | 1,588 | $ | (11,714 | ) | $ | (3,280 | ) | $ | (323 | ) | $ | 1,218 | $ | 4,359 | $ | (389 | ) | |||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-28
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Langley | Laurel | Layla | Liberty | Lithonia | Lola | Lucas | Macomber | Mallard | ||||||||||||||||||||||||||||
| Rental income | $ | 12,912 | $ | 14,370 | $ | 13,635 | $ | 11,780 | $ | 6,251 | $ | 13,140 | $ | 11,670 | $ | 13,470 | $ | 8,970 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,559 | 4,631 | 4,453 | 5,545 | 4,963 | 4,687 | 4,070 | 4,286 | 2,862 | |||||||||||||||||||||||||||
| Insurance | 829 | 737 | 774 | 1,681 | 632 | 634 | 1,974 | 2,094 | 542 | |||||||||||||||||||||||||||
| Management fees | 781 | 466 | 420 | 428 | 563 | 451 | 450 | 420 | 425 | |||||||||||||||||||||||||||
| Management fees, related party | 1,743 | 1,865 | 1,642 | 1,272 | 974 | 1,535 | 1,279 | 1,483 | 922 | |||||||||||||||||||||||||||
| Repairs & maintenance | 3,527 | - | - | 78 | 3,268 | 310 | 300 | - | 50 | |||||||||||||||||||||||||||
| Property taxes | 2,342 | 2,581 | 2,198 | 2,555 | 3,643 | 1,723 | 3,079 | 2,972 | 827 | |||||||||||||||||||||||||||
| Other operating expenses | 2,440 | 1,095 | 1,612 | 1,695 | 1,499 | 918 | 1,663 | 1,283 | 987 | |||||||||||||||||||||||||||
| Total operating expenses | 16,220 | 11,375 | 11,098 | 13,254 | 15,542 | 10,258 | 12,815 | 12,537 | 6,615 | |||||||||||||||||||||||||||
| Income (loss) from operations | (3,308 | ) | 2,995 | 2,537 | (1,474 | ) | (9,291 | ) | 2,882 | (1,145 | ) | 933 | 2,355 | |||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | - | 286 | 871 | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | - | 286 | 871 | - | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | (3,308 | ) | $ | 2,995 | $ | 2,537 | $ | (1,759 | ) | $ | (10,162 | ) | $ | 2,882 | $ | (1,145 | ) | $ | 933 | $ | 2,355 | ||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-29
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Marcy | Meridian | Metallo | Misty | Montgomery | Northbrook | Northridge | Oakland | Palmore | ||||||||||||||||||||||||||||
| Rental income | $ | 6,802 | $ | 11,091 | $ | 10,620 | $ | 15,810 | $ | 10,170 | $ | 11,480 | $ | 9,900 | $ | 6,660 | $ | 7,130 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 2,466 | 4,492 | 4,008 | 4,723 | 4,173 | 3,872 | 3,535 | 4,222 | 3,455 | |||||||||||||||||||||||||||
| Insurance | 423 | 752 | 608 | 911 | 550 | 575 | 596 | 670 | 1,385 | |||||||||||||||||||||||||||
| Management fees | 512 | 461 | 425 | 470 | 649 | 440 | 426 | 748 | 383 | |||||||||||||||||||||||||||
| Management fees, related party | 734 | 1,262 | 1,312 | 1,880 | 1,009 | 1,344 | 1,182 | 1,244 | 820 | |||||||||||||||||||||||||||
| Repairs & maintenance | 1,032 | 259 | - | - | 1,700 | - | 50 | 3,487 | 325 | |||||||||||||||||||||||||||
| Property taxes | 2,652 | 1,041 | 1,270 | 2,487 | 1,164 | 2,237 | 1,139 | 2,088 | 531 | |||||||||||||||||||||||||||
| Other operating expenses | 1,992 | 1,314 | 1,139 | 1,751 | 1,979 | 400 | 860 | 1,214 | 4,926 | |||||||||||||||||||||||||||
| Total operating expenses | 9,812 | 9,582 | 8,762 | 12,222 | 11,224 | 8,868 | 7,787 | 13,673 | 11,826 | |||||||||||||||||||||||||||
| Income (loss) from operations | (3,011 | ) | 1,509 | 1,858 | 3,588 | (1,054 | ) | 2,612 | 2,113 | (7,013 | ) | (4,696 | ) | |||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | - | - | 382 | - | - | - | 191 | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | - | - | 382 | - | - | - | 191 | |||||||||||||||||||||||||||
| Net income (loss) | $ | (3,011 | ) | $ | 1,509 | $ | 1,858 | $ | 3,588 | $ | (1,435 | ) | $ | 2,612 | $ | 2,113 | $ | (7,013 | ) | $ | (4,888 | ) | ||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-30
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Pebblestone | Perdita | Phoebe | Pongo | Portsmouth | Presidio | Rachel | Ratliff | Riverwood | ||||||||||||||||||||||||||||
| Rental income | $ | 13,920 | $ | 12,570 | $ | 12,060 | $ | 7,180 | $ | 8,822 | $ | 10,470 | $ | 11,970 | $ | 12,840 | $ | 10,483 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,642 | 4,560 | 3,818 | 4,560 | 3,531 | 3,288 | 3,972 | 4,394 | 5,020 | |||||||||||||||||||||||||||
| Insurance | 823 | 621 | 632 | 621 | 488 | 550 | 632 | 634 | 695 | |||||||||||||||||||||||||||
| Management fees | 430 | 435 | 462 | 616 | 564 | 456 | 462 | 481 | 515 | |||||||||||||||||||||||||||
| Management fees, related party | 1,703 | 1,583 | 1,373 | 1,292 | 925 | 1,144 | 1,403 | 1,565 | 1,187 | |||||||||||||||||||||||||||
| Repairs & maintenance | (10 | ) | 150 | - | 1,297 | 1,595 | - | - | - | 6,941 | ||||||||||||||||||||||||||
| Property taxes | 2,155 | 2,029 | 2,214 | 2,029 | 1,226 | 5,130 | 2,860 | 1,508 | 4,129 | |||||||||||||||||||||||||||
| Other operating expenses | 634 | 915 | 1,181 | 2,442 | 844 | 629 | 1,553 | 2,291 | 2,320 | |||||||||||||||||||||||||||
| Total operating expenses | 10,378 | 10,293 | 9,681 | 12,857 | 9,171 | 11,197 | 10,882 | 10,873 | 20,807 | |||||||||||||||||||||||||||
| Income (loss) from operations | 3,542 | 2,277 | 2,379 | (5,677 | ) | (350 | ) | (727 | ) | 1,088 | 1,967 | (10,324 | ) | |||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | - | - | - | - | - | - | 195 | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | - | - | - | - | - | - | 195 | |||||||||||||||||||||||||||
| Net income (loss) | $ | 3,542 | $ | 2,277 | $ | 2,379 | $ | (5,677 | ) | $ | (350 | ) | $ | (727 | ) | $ | 1,088 | $ | 1,967 | $ | (10,519 | ) | ||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-31
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Roanoke | Robinson | Ross | Sansa | Sedgefield | Seneca | Sheezy | Sherwood | Spangler | ||||||||||||||||||||||||||||
| Rental income | $ | 15,450 | $ | 3,555 | $ | 14,400 | $ | 8,900 | $ | 10,130 | $ | 9,157 | $ | 11,340 | $ | 7,320 | $ | 15,270 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,604 | 4,409 | 4,582 | 2,466 | 4,014 | 4,057 | 3,215 | 2,398 | 5,872 | |||||||||||||||||||||||||||
| Insurance | 802 | 643 | 805 | 423 | 639 | 693 | 536 | 421 | 940 | |||||||||||||||||||||||||||
| Management fees | 420 | 556 | 462 | 420 | 496 | 903 | 513 | 636 | 705 | |||||||||||||||||||||||||||
| Management fees, related party | 1,821 | 1,179 | 1,731 | 832 | 1,438 | 1,331 | 1,186 | 691 | 1,948 | |||||||||||||||||||||||||||
| Repairs & maintenance | - | 1,131 | - | - | (3,893 | ) | 4,332 | 1,008 | 719 | 570 | ||||||||||||||||||||||||||
| Property taxes | 2,379 | 1,971 | 2,792 | 5 | 2,026 | 1,649 | 1,680 | 1,818 | 2,224 | |||||||||||||||||||||||||||
| Other operating expenses | 1,900 | 2,266 | 1,723 | 1,617 | 1,581 | 1,735 | 962 | 1,310 | 1,349 | |||||||||||||||||||||||||||
| Total operating expenses | 11,926 | 12,155 | 12,095 | 5,764 | 6,301 | 14,700 | 9,101 | 7,992 | 13,608 | |||||||||||||||||||||||||||
| Income (loss) from operations | 3,524 | (8,600 | ) | 2,305 | 3,136 | 3,828 | (5,544 | ) | 2,239 | (672 | ) | 1,662 | ||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | - | - | - | - | - | 1 | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | - | - | - | - | - | 1 | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 3,524 | $ | (8,600 | ) | $ | 2,305 | $ | 3,136 | $ | 3,828 | $ | (5,544 | ) | $ | 2,239 | $ | (673 | ) | $ | 1,662 | |||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-32
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Summerglen | Tansel | Thomas | Tomlinson | Tytus | Vanzant | Watson | Westhaven | Wheeler | ||||||||||||||||||||||||||||
| Rental income | $ | 11,100 | $ | 13,770 | $ | 10,221 | $ | 10,800 | $ | 12,750 | $ | 13,635 | $ | 8,250 | $ | 11,670 | $ | 2,127 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 3,330 | 4,476 | 3,015 | 3,332 | 3,579 | 4,862 | 2,419 | 3,508 | 2,864 | |||||||||||||||||||||||||||
| Insurance | 1,025 | 1,482 | 436 | 575 | 533 | 545 | 419 | 526 | 529 | |||||||||||||||||||||||||||
| Management fees | 420 | 711 | 613 | 464 | 473 | 460 | 425 | 420 | 637 | |||||||||||||||||||||||||||
| Management fees, related party | 1,194 | 1,661 | 862 | 1,179 | 1,380 | 1,736 | 769 | 1,279 | 670 | |||||||||||||||||||||||||||
| Repairs & maintenance | - | 1,520 | - | - | 531 | 350 | 50 | - | 1,590 | |||||||||||||||||||||||||||
| Property taxes | 1,451 | 2,134 | 1,253 | 1,036 | 1,765 | 6,957 | 1,872 | 2,735 | 814 | |||||||||||||||||||||||||||
| Other operating expenses | 1,257 | 1,497 | 1,059 | 881 | 646 | 947 | 1,156 | 1,176 | 2,884 | |||||||||||||||||||||||||||
| Total operating expenses | 8,678 | 13,480 | 7,238 | 7,466 | 8,907 | 15,857 | 7,109 | 9,644 | 9,989 | |||||||||||||||||||||||||||
| Income (loss) from operations | 2,422 | 290 | 2,983 | 3,334 | 3,843 | (2,222 | ) | 1,141 | 2,026 | (7,862 | ) | |||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | 174 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | 174 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 2,422 | $ | 116 | $ | 2,983 | $ | 3,334 | $ | 3,843 | $ | (2,222 | ) | $ | 1,141 | $ | 2,026 | $ | (7,862 | ) | ||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-33
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Williamson | Woodland | Woodwind | Wynde | Wyndhurst | Zane | Consolidated | ||||||||||||||||||||||
| Rental income | $ | 11,100 | $ | 6,419 | $ | 9,540 | $ | 13,515 | $ | 10,470 | $ | 8,010 | $ | 1,057,395 | ||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||
| Depreciation | 3,940 | 2,927 | 3,504 | 4,024 | 4,257 | 2,966 | 381,388 | |||||||||||||||||||||
| Insurance | 563 | 456 | 460 | 738 | 705 | 461 | 72,606 | |||||||||||||||||||||
| Management fees | 1,191 | 649 | 572 | 638 | 420 | 420 | 51,733 | |||||||||||||||||||||
| Management fees, related party | 1,323 | 923 | 956 | 1,481 | 1,352 | 710 | 124,615 | |||||||||||||||||||||
| Repairs & maintenance | 7,764 | 2,940 | 476 | 1,394 | - | - | 86,513 | |||||||||||||||||||||
| Property taxes | 2,701 | 758 | 1,369 | 1,622 | 1,062 | 749 | 190,119 | |||||||||||||||||||||
| Other operating expenses | 1,550 | 2,169 | 1,133 | 990 | 355 | 938 | 145,687 | |||||||||||||||||||||
| Total operating expenses | 19,032 | 10,821 | 8,470 | 10,887 | 8,151 | 6,244 | 1,052,661 | |||||||||||||||||||||
| Income (loss) from operations | (7,932 | ) | (4,403 | ) | 1,070 | 2,628 | 2,319 | 1,766 | 4,734 | |||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||
| Interest expense | - | - | 88 | 206 | - | - | 4,788 | |||||||||||||||||||||
| Total other income (expense) | - | - | 88 | 206 | - | - | 4,788 | |||||||||||||||||||||
| Net income (loss) | $ | (7,932 | ) | $ | (4,403 | ) | $ | 982 | $ | 2,422 | $ | 2,319 | $ | 1,766 | $ | (54 | ) | |||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-34
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Adams | Antares | Aramis | Arkoma | Arya | Aspen | Athos | Barclay | Bayne | ||||||||||||||||||||||||||||
| Rental income | $ | 12,820 | $ | 11,670 | $ | 12,270 | $ | 9,022 | $ | 8,370 | $ | 13,640 | $ | 12,570 | $ | 12,030 | $ | 12,600 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,197 | 4,257 | 4,123 | 3,245 | 2,466 | 3,679 | 4,578 | 4,208 | 4,807 | |||||||||||||||||||||||||||
| Insurance | 654 | 593 | 675 | 534 | 669 | 598 | 2,283 | 544 | 776 | |||||||||||||||||||||||||||
| Management fees | 489 | 420 | 479 | 451 | 420 | 661 | 466 | 431 | 425 | |||||||||||||||||||||||||||
| Management fees, related party | 1,518 | 1,444 | 1,462 | 1,013 | 790 | 1,650 | 1,456 | 1,453 | 1,457 | |||||||||||||||||||||||||||
| Repairs & maintenance | 695 | - | 670 | 120 | - | 880 | 390 | - | 50 | |||||||||||||||||||||||||||
| Property taxes | 1,662 | 1,592 | 1,784 | 1,199 | 605 | 1,311 | 2,814 | 1,241 | 1,912 | |||||||||||||||||||||||||||
| Other operating expenses | 5,210 | 1,083 | 1,202 | 1,541 | 1,028 | 258 | 1,238 | 1,565 | 6,063 | |||||||||||||||||||||||||||
| Total operating expenses | 14,425 | 9,388 | 10,394 | 8,103 | 5,979 | 9,037 | 13,225 | 9,442 | 15,490 | |||||||||||||||||||||||||||
| Income (loss) from operations | (1,605 | ) | 2,282 | 1,876 | 919 | 2,391 | 4,603 | (655 | ) | 2,588 | (2,890 | ) | ||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | 540 | - | - | - | 164 | - | - | - | 2,260 | |||||||||||||||||||||||||||
| Other income | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | 540 | - | - | - | 164 | - | - | - | 2,260 | |||||||||||||||||||||||||||
| Net income (loss) | $ | (2,145 | ) | $ | 2,282 | $ | 1,876 | $ | 919 | $ | 2,228 | $ | 4,603 | $ | (655 | ) | $ | 2,588 | $ | (5,150 | ) | |||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-35
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Bean | Bennett | Benny | Bluebell | Bowling | Boxwood | Bradford | Brookwood | Bryant | ||||||||||||||||||||||||||||
| Rental income | $ | 12,870 | $ | 10,170 | $ | 10,770 | $ | 12,720 | $ | 9,360 | $ | 9,278 | $ | 11,520 | $ | 11,220 | $ | 12,570 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,029 | 2,910 | 3,503 | 4,108 | 2,862 | 4,420 | 4,180 | 3,854 | 4,392 | |||||||||||||||||||||||||||
| Insurance | 674 | 466 | 1,410 | 661 | 520 | 630 | 534 | 501 | 1,879 | |||||||||||||||||||||||||||
| Management fees | 420 | 610 | 491 | 420 | 555 | 452 | 420 | 673 | 447 | |||||||||||||||||||||||||||
| Management fees, related party | 1,488 | 872 | 1,207 | 1,498 | 849 | 1,230 | 1,417 | 1,103 | 1,425 | |||||||||||||||||||||||||||
| Repairs & maintenance | - | - | 710 | - | 427 | 672 | - | 297 | 200 | |||||||||||||||||||||||||||
| Property taxes | 1,488 | 737 | 1,834 | 2,363 | 814 | 1,783 | 1,253 | 1,829 | 2,744 | |||||||||||||||||||||||||||
| Other operating expenses | 2,240 | 1,181 | 1,137 | 840 | 1,251 | 6,919 | 1,462 | 1,106 | 1,573 | |||||||||||||||||||||||||||
| Total operating expenses | 10,338 | 6,776 | 10,291 | 9,889 | 7,279 | 16,106 | 9,267 | 9,363 | 12,660 | |||||||||||||||||||||||||||
| Income (loss) from operations | 2,532 | 3,394 | 479 | 2,831 | 2,081 | (6,828 | ) | 2,253 | 1,857 | (90 | ) | |||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | - | - | - | 3,080 | - | - | - | |||||||||||||||||||||||||||
| Other income | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | - | - | - | 3,080 | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 2,532 | $ | 3,394 | $ | 479 | $ | 2,831 | $ | 2,081 | $ | (9,908 | ) | $ | 2,253 | $ | 1,857 | $ | (90 | ) | ||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-36
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Caden | Camellia | Caterpillar | Chilhowee | Claremore | Collinison | Cordero | Cristalino | Ellie | ||||||||||||||||||||||||||||
| Rental income | $ | 9,570 | $ | 11,034 | $ | 8,975 | $ | 14,370 | $ | 9,120 | $ | 12,570 | $ | 12,270 | $ | 15,270 | $ | 7,758 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 3,437 | 4,811 | 4,124 | 4,471 | 3,232 | 4,666 | 3,860 | 4,225 | 3,948 | |||||||||||||||||||||||||||
| Insurance | 609 | 613 | 2,854 | 767 | 1,066 | 867 | 510 | 840 | 723 | |||||||||||||||||||||||||||
| Management fees | 585 | 658 | 646 | 424 | 420 | 980 | 472 | 439 | 866 | |||||||||||||||||||||||||||
| Management fees, related party | 1,166 | 1,031 | 1,115 | 1,701 | 1,013 | 1,489 | 1,327 | 1,732 | 1,201 | |||||||||||||||||||||||||||
| Repairs & maintenance | 1,732 | - | 3,175 | - | - | 457 | 515 | 190 | 6,006 | |||||||||||||||||||||||||||
| Property taxes | 674 | 1,677 | 2,292 | 536 | 1,263 | 947 | 1,624 | 2,407 | 1,577 | |||||||||||||||||||||||||||
| Other operating expenses | 1,333 | 1,717 | 1,874 | 2,871 | 1,184 | 3,067 | 1,094 | 1,044 | 5,102 | |||||||||||||||||||||||||||
| Total operating expenses | 9,536 | 10,507 | 16,080 | 10,770 | 8,178 | 12,472 | 9,402 | 10,877 | 19,423 | |||||||||||||||||||||||||||
| Income (loss) from operations | 34 | 527 | (7,105 | ) | 3,600 | 942 | 98 | 2,868 | 4,393 | (11,666 | ) | |||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | 206 | - | - | - | - | - | - | 630 | - | |||||||||||||||||||||||||||
| Other income | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | 206 | - | - | - | - | - | - | 630 | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | (172 | ) | $ | 527 | $ | (7,105 | ) | $ | 3,600 | $ | 942 | $ | 98 | $ | 2,868 | $ | 3,763 | $ | (11,666 | ) | |||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-37
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Emelina | Ethan | Frances | Glenncrest | Gordon | Haikey | Hamblen | Hancock | Hardman | ||||||||||||||||||||||||||||
| Rental income | $ | 8,227 | $ | 8,850 | $ | 12,180 | $ | 9,975 | $ | 11,370 | $ | 10,710 | $ | 9,381 | $ | 12,940 | $ | 14,970 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,121 | 4,147 | 3,837 | 3,991 | 3,512 | 3,368 | 3,527 | 4,227 | 5,326 | |||||||||||||||||||||||||||
| Insurance | 639 | 517 | 564 | 892 | 564 | 1,107 | 604 | 716 | 784 | |||||||||||||||||||||||||||
| Management fees | 662 | 555 | 451 | 433 | 457 | 465 | 656 | 498 | 433 | |||||||||||||||||||||||||||
| Management fees, related party | 1,052 | 867 | 1,388 | 1,318 | 1,255 | 1,171 | 1,169 | 1,425 | 1,940 | |||||||||||||||||||||||||||
| Repairs & maintenance | 1,027 | 1,197 | - | 553 | 370 | 449 | 1,356 | 780 | 125 | |||||||||||||||||||||||||||
| Property taxes | 1,347 | 1,026 | 299 | 913 | 1,565 | 1,754 | 1,038 | 1,645 | 1,814 | |||||||||||||||||||||||||||
| Other operating expenses | 1,504 | 1,026 | 1,539 | 762 | 2,075 | 1,452 | 3,204 | 1,559 | 2,294 | |||||||||||||||||||||||||||
| Total operating expenses | 10,352 | 9,334 | 8,079 | 8,861 | 9,798 | 9,765 | 11,553 | 10,849 | 12,715 | |||||||||||||||||||||||||||
| Income (loss) from operations | (2,125 | ) | (484 | ) | 4,101 | 1,114 | 1,572 | 945 | (2,172 | ) | 2,091 | 2,255 | ||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | 488 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Other income | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | 488 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | (2,125 | ) | $ | (972 | ) | $ | 4,101 | $ | 1,114 | $ | 1,572 | $ | 945 | $ | (2,172 | ) | $ | 2,091 | $ | 2,255 | |||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-38
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Haven | Haverhill | Haybridge | Hedgecrest | Helmerich | Hermanos | Holmes | Johnson | Keystone | ||||||||||||||||||||||||||||
| Rental income | $ | 8,970 | $ | 10,081 | $ | 6,532 | $ | 11,449 | $ | 10,052 | $ | 13,170 | $ | 6,405 | $ | 14,520 | $ | 15,253 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 2,549 | 3,225 | 4,931 | 5,336 | 3,462 | 5,914 | 2,419 | 4,510 | 4,784 | |||||||||||||||||||||||||||
| Insurance | 473 | 578 | 829 | 829 | 1,061 | 695 | 411 | 647 | 808 | |||||||||||||||||||||||||||
| Management fees | 470 | 735 | 380 | 497 | 420 | 472 | 914 | 463 | 420 | |||||||||||||||||||||||||||
| Management fees, related party | 853 | 879 | 1,349 | 1,576 | 1,147 | 1,553 | 765 | 1,720 | 1,841 | |||||||||||||||||||||||||||
| Repairs & maintenance | 500 | - | 1,005 | (5,304 | ) | - | 409 | 6,154 | 425 | - | ||||||||||||||||||||||||||
| Property taxes | 429 | 1,787 | 1,345 | 1,335 | 1,367 | 2,340 | 593 | 1,062 | 1,139 | |||||||||||||||||||||||||||
| Other operating expenses | 986 | 1,648 | 2,529 | 1,818 | 1,084 | 945 | 2,726 | 1,975 | 2,382 | |||||||||||||||||||||||||||
| Total operating expenses | 6,260 | 8,853 | 12,369 | 6,086 | 8,541 | 12,327 | 13,985 | 10,801 | 11,375 | |||||||||||||||||||||||||||
| Income (loss) from operations | 2,710 | 1,227 | (5,837 | ) | 5,363 | 1,511 | 843 | (7,580 | ) | 3,719 | 3,878 | |||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | 182 | - | - | - | - | 245 | - | - | - | |||||||||||||||||||||||||||
| Other income | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | 182 | - | - | - | - | 245 | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 2,529 | $ | 1,227 | $ | (5,837 | ) | $ | 5,363 | $ | 1,511 | $ | 597 | $ | (7,580 | ) | $ | 3,719 | $ | 3,878 | ||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-39
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Langley | Laurel | Layla | Liberty | Lithonia | Lola | Lucas | Macomber | Mallard | ||||||||||||||||||||||||||||
| Rental income | $ | 15,270 | $ | 13,770 | $ | 13,370 | $ | 11,670 | $ | 11,970 | $ | 12,720 | $ | 6,354 | $ | 13,320 | $ | 8,725 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,559 | 4,631 | 4,453 | 5,545 | 4,963 | 4,144 | 4,070 | 4,286 | 2,862 | |||||||||||||||||||||||||||
| Insurance | 923 | 723 | 1,114 | 1,650 | 621 | 870 | 1,938 | 2,055 | 532 | |||||||||||||||||||||||||||
| Management fees | 784 | 420 | 430 | 433 | 718 | 474 | 603 | 448 | 444 | |||||||||||||||||||||||||||
| Management fees, related party | 1,797 | 1,687 | 1,621 | 1,264 | 1,128 | 1,501 | 1,022 | 1,471 | 972 | |||||||||||||||||||||||||||
| Repairs & maintenance | 3,639 | - | 100 | 125 | 144 | 542 | 2,342 | 284 | (28 | ) | ||||||||||||||||||||||||||
| Property taxes | 1,982 | 1,496 | 1,064 | 2,272 | 2,779 | 930 | 2,532 | 2,696 | 827 | |||||||||||||||||||||||||||
| Other operating expenses | 4,032 | 1,491 | 2,596 | 1,227 | 1,866 | 2,526 | 3,230 | 1,034 | 390 | |||||||||||||||||||||||||||
| Total operating expenses | 17,715 | 10,448 | 11,377 | 12,515 | 12,221 | 10,987 | 15,737 | 12,274 | 6,000 | |||||||||||||||||||||||||||
| Income (loss) from operations | (2,445 | ) | 3,322 | 1,993 | (845 | ) | (251 | ) | 1,734 | (9,383 | ) | 1,046 | 2,725 | |||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | 663 | - | - | 300 | 911 | - | - | - | - | |||||||||||||||||||||||||||
| Other income | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | 663 | - | - | 300 | 911 | - | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | (3,108 | ) | $ | 3,322 | $ | 1,993 | $ | (1,145 | ) | $ | (1,162 | ) | $ | 1,734 | $ | (9,383 | ) | $ | 1,046 | $ | 2,725 | ||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-40
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Marcy | Meridian | Metallo | Misty | Montgomery | Northbrook | Northridge | Oakland | Palmore | ||||||||||||||||||||||||||||
| Rental income | $ | 8,155 | $ | 11,055 | $ | 1,888 | $ | 15,570 | $ | 9,870 | $ | 11,370 | $ | 6,780 | $ | 13,320 | $ | 8,022 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 2,466 | 4,492 | 3,340 | 4,723 | 4,173 | 3,872 | 3,535 | 4,222 | 3,455 | |||||||||||||||||||||||||||
| Insurance | 669 | 739 | 538 | 978 | 540 | 564 | 585 | 1,009 | 594 | |||||||||||||||||||||||||||
| Management fees | 470 | 519 | 494 | 486 | 480 | 420 | 420 | 420 | 835 | |||||||||||||||||||||||||||
| Management fees, related party | 772 | 1,259 | 959 | 1,850 | 985 | 1,336 | 1,212 | 1,567 | 824 | |||||||||||||||||||||||||||
| Repairs & maintenance | 505 | 991 | 3,493 | 120 | 425 | - | - | - | 3,318 | |||||||||||||||||||||||||||
| Property taxes | 858 | 1,010 | 1,635 | 1,898 | 1,089 | 1,810 | 1,205 | 815 | 497 | |||||||||||||||||||||||||||
| Other operating expenses | 1,226 | 1,056 | 6,049 | 2,156 | 813 | 1,584 | 1,726 | 1,510 | 1,256 | |||||||||||||||||||||||||||
| Total operating expenses | 6,968 | 10,065 | 16,508 | 12,210 | 8,504 | 9,586 | 8,684 | 9,543 | 10,779 | |||||||||||||||||||||||||||
| Income (loss) from operations | 1,187 | 990 | (14,620 | ) | 3,360 | 1,366 | 1,784 | (1,904 | ) | 3,777 | (2,757 | ) | ||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | 1,657 | - | 401 | - | - | - | - | |||||||||||||||||||||||||||
| Other income | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | 1,657 | - | 401 | - | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 1,187 | $ | 990 | $ | (16,277 | ) | $ | 3,360 | $ | 965 | $ | 1,784 | $ | (1,904 | ) | $ | 3,777 | $ | (2,757 | ) | |||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-41
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Pebblestone | Perdita | Phoebe | Pongo | Portsmouth | Presidio | Rachel | Ratliff | Riverwood | ||||||||||||||||||||||||||||
| Rental income | $ | 13,770 | $ | 11,970 | $ | 11,790 | $ | 12,570 | $ | 12,978 | $ | 7,352 | $ | 9,985 | $ | 12,720 | $ | 10,573 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,642 | 4,560 | 3,818 | 4,560 | 3,331 | 3,288 | 3,972 | 4,394 | 5,020 | |||||||||||||||||||||||||||
| Insurance | 808 | 610 | 621 | 610 | 479 | 582 | 835 | 920 | 682 | |||||||||||||||||||||||||||
| Management fees | 565 | 420 | 454 | 420 | 1,126 | 382 | 425 | 477 | 651 | |||||||||||||||||||||||||||
| Management fees, related party | 1,691 | 1,535 | 1,352 | 1,583 | 1,257 | 883 | 1,253 | 1,555 | 1,450 | |||||||||||||||||||||||||||
| Repairs & maintenance | 1,145 | - | 335 | - | 610 | 370 | 50 | - | - | |||||||||||||||||||||||||||
| Property taxes | 1,174 | 1,336 | 932 | 1,336 | 1,157 | 1,273 | 968 | 447 | 2,201 | |||||||||||||||||||||||||||
| Other operating expenses | 2,318 | 1,502 | 2,745 | 1,502 | 1,208 | 6,261 | 3,273 | 2,269 | 1,737 | |||||||||||||||||||||||||||
| Total operating expenses | 12,342 | 9,963 | 10,255 | 10,011 | 9,169 | 13,039 | 10,775 | 10,062 | 11,741 | |||||||||||||||||||||||||||
| Income (loss) from operations | 1,428 | 2,007 | 1,535 | 2,559 | 3,809 | (5,687 | ) | (790 | ) | 2,658 | (1,168 | ) | ||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | - | - | - | 2,576 | - | - | - | |||||||||||||||||||||||||||
| Other income | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | - | - | - | 2,576 | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 1,428 | $ | 2,007 | $ | 1,535 | $ | 2,559 | $ | 3,809 | $ | (8,263 | ) | $ | (790 | ) | $ | 2,658 | $ | (1,168 | ) | |||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-42
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Roanoke | Robinson | Ross | Sansa | Sedgefield | Seneca | Sheezy | Sherwood | Spangler | ||||||||||||||||||||||||||||
| Rental income | $ | 14,970 | $ | 14,170 | $ | 14,000 | $ | 8,370 | $ | 14,140 | $ | 13,470 | $ | 11,200 | $ | 8,370 | $ | 7,041 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,604 | 4,409 | 4,582 | 2,466 | 4,014 | 4,057 | 3,215 | 2,398 | 5,872 | |||||||||||||||||||||||||||
| Insurance | 788 | 669 | 1,103 | 669 | 788 | 802 | 526 | 414 | 951 | |||||||||||||||||||||||||||
| Management fees | 429 | 420 | 428 | 431 | 515 | 420 | 477 | 516 | 467 | |||||||||||||||||||||||||||
| Management fees, related party | 1,783 | 1,680 | 1,699 | 779 | 1,609 | 1,542 | 1,175 | 775 | 1,308 | |||||||||||||||||||||||||||
| Repairs & maintenance | 90 | - | 75 | - | 150 | - | 658 | 963 | 1,770 | |||||||||||||||||||||||||||
| Property taxes | 2,199 | 1,777 | 1,249 | 990 | 1,407 | 1,622 | 1,238 | 576 | 2,101 | |||||||||||||||||||||||||||
| Other operating expenses | 840 | 1,986 | 2,137 | 1,066 | 1,920 | 2,569 | 1,742 | 971 | 6,755 | |||||||||||||||||||||||||||
| Total operating expenses | 10,732 | 10,942 | 11,273 | 6,401 | 10,403 | 11,012 | 9,031 | 6,613 | 19,224 | |||||||||||||||||||||||||||
| Income (loss) from operations | 4,238 | 3,228 | 2,727 | 1,969 | 3,737 | 2,458 | 2,169 | 1,757 | (12,183 | ) | ||||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | - | - | - | - | - | - | 2,489 | |||||||||||||||||||||||||||
| Other income | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | - | - | - | - | - | - | 2,489 | |||||||||||||||||||||||||||
| Net income (loss) | $ | 4,238 | $ | 3,228 | $ | 2,727 | $ | 1,969 | $ | 3,737 | $ | 2,458 | $ | 2,169 | $ | 1,757 | $ | (14,672 | ) | |||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-43
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Summerglen | Tansel | Thomas | Tomlinson | Tytus | Vanzant | Watson | Westhaven | Wheeler | ||||||||||||||||||||||||||||
| Rental income | $ | 10,770 | $ | 10,927 | $ | 7,180 | $ | 5,880 | $ | 12,270 | $ | 13,470 | $ | 8,370 | $ | 11,520 | $ | 10,291 | ||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 3,330 | 4,476 | 3,015 | 3,332 | 3,579 | 4,862 | 2,419 | 3,508 | 2,864 | |||||||||||||||||||||||||||
| Insurance | 1,007 | 1,454 | 428 | 610 | 523 | 535 | 411 | 517 | 520 | |||||||||||||||||||||||||||
| Management fees | 503 | 442 | 431 | 1,790 | 420 | 570 | 420 | 450 | 420 | |||||||||||||||||||||||||||
| Management fees, related party | 1,237 | 1,574 | 802 | 712 | 1,342 | 1,723 | 779 | 1,267 | 1,027 | |||||||||||||||||||||||||||
| Repairs & maintenance | 550 | 1,615 | 4,985 | 15,096 | - | 1,503 | - | 300 | - | |||||||||||||||||||||||||||
| Property taxes | 1,377 | 1,670 | 1,051 | 1,347 | 1,839 | 2,546 | 593 | 1,745 | 814 | |||||||||||||||||||||||||||
| Other operating expenses | 903 | 3,130 | 1,994 | 5,424 | 770 | 984 | 1,068 | 1,340 | 1,096 | |||||||||||||||||||||||||||
| Total operating expenses | 8,908 | 14,361 | 12,705 | 28,312 | 8,472 | 12,723 | 5,691 | 9,127 | 6,742 | |||||||||||||||||||||||||||
| Income (loss) from operations | 1,862 | (3,434 | ) | (5,525 | ) | (22,432 | ) | 3,798 | 747 | 2,679 | 2,393 | 3,550 | ||||||||||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||||||||||
| Interest expense | - | - | - | 4,156 | - | - | - | - | - | |||||||||||||||||||||||||||
| Other income | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Total other income (expense) | - | - | - | 4,156 | - | - | - | - | - | |||||||||||||||||||||||||||
| Net income (loss) | $ | 1,862 | $ | (3,434 | ) | $ | (5,525 | ) | $ | (26,588 | ) | $ | 3,798 | $ | 747 | $ | 2,679 | $ | 2,393 | $ | 3,550 | |||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-44
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Williamson | Woodland | Woodwind | Wynde | Wyndhurst | Zane | Consolidated | ||||||||||||||||||||||
| Rental income | $ | 11,135 | $ | 7,770 | $ | 4,466 | $ | 11,820 | $ | 5,798 | $ | 7,650 | $ | 1,043,396 | ||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||
| Depreciation | 3,940 | 2,927 | 3,504 | 4,024 | 4,257 | 2,241 | 379,050 | |||||||||||||||||||||
| Insurance | 552 | 447 | 451 | 725 | 692 | 453 | 74,992 | |||||||||||||||||||||
| Management fees | 2,530 | 455 | 180 | 420 | 370 | 467 | 51,784 | |||||||||||||||||||||
| Management fees, related party | 1,382 | 682 | 1,122 | 1,276 | 1,143 | 681 | 123,252 | |||||||||||||||||||||
| Repairs & maintenance | 20,996 | 347 | 5,222 | - | 1,031 | 469 | 100,560 | |||||||||||||||||||||
| Property taxes | 2,509 | 708 | 1,180 | 1,623 | 463 | 766 | 136,369 | |||||||||||||||||||||
| Other operating expenses | 1,129 | 499 | 1,403 | 640 | 3,182 | 898 | 190,726 | |||||||||||||||||||||
| Total operating expenses | 33,039 | 6,065 | 13,062 | 8,708 | 11,138 | 5,974 | 1,056,734 | |||||||||||||||||||||
| Income (loss) from operations | (21,904 | ) | 1,705 | (8,596 | ) | 3,112 | (5,339 | ) | 1,676 | (13,338 | ) | |||||||||||||||||
| Other expense (income) | ||||||||||||||||||||||||||||
| Interest expense | - | - | - | 185 | - | - | 21,133 | |||||||||||||||||||||
| Other income | (15,391 | ) | - | - | - | - | - | (15,391 | ) | |||||||||||||||||||
| Total other income (expense) | (15,391 | ) | - | - | 185 | - | - | 5,742 | ||||||||||||||||||||
| Net income (loss) | $ | (6,512 | ) | $ | 1,705 | $ | (8,596 | ) | $ | 2,927 | $ | (5,339 | ) | $ | 1,676 | $ | (19,080 | ) | ||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-45
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Adams | Antares | Aramis | Arkoma | Arya | Aspen | Athos | Barclay | Bayne | ||||||||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 313,078 | $ | 294,928 | $ | 284,538 | $ | 236,869 | $ | 165,571 | $ | 252,935 | $ | 275,673 | $ | 301,888 | $ | 359,350 | ||||||||||||||||||
| Distributions | (9,636 | ) | (2,891 | ) | (6,453 | ) | (8,305 | ) | (4,091 | ) | (6,767 | ) | (5,256 | ) | (9,526 | ) | (10,235 | ) | ||||||||||||||||||
| Net income (loss) | 1,798 | (3,636 | ) | 2,472 | 348 | (299 | ) | 2,181 | (607 | ) | 3,233 | 3,873 | ||||||||||||||||||||||||
| Balance at June 30, 2026 | $ | 305,240 | $ | 288,401 | $ | 280,556 | $ | 228,913 | $ | 161,181 | $ | 248,349 | $ | 269,810 | $ | 295,594 | $ | 352,988 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-46
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Bean | Bennett | Benny | Bluebell | Bowling | Boxwood | Bradford | Brookwood | Bryant | ||||||||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 281,965 | $ | 201,342 | $ | 235,197 | $ | 282,888 | $ | 196,151 | $ | 332,388 | $ | 300,598 | $ | 262,691 | $ | 260,527 | ||||||||||||||||||
| Distributions | (8,833 | ) | (6,252 | ) | (5,271 | ) | (5,397 | ) | (6,039 | ) | (10,001 | ) | (8,889 | ) | (7,032 | ) | (6,124 | ) | ||||||||||||||||||
| Net income (loss) | 4,814 | 1,760 | (233 | ) | 1,324 | 1,309 | 1,652 | 2,506 | 2,179 | 455 | ||||||||||||||||||||||||||
| Balance at June 30, 2026 | $ | 277,946 | $ | 196,851 | $ | 229,693 | $ | 278,814 | $ | 191,422 | $ | 324,039 | $ | 294,215 | $ | 257,838 | $ | 254,858 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-47
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Caden | Camellia | Caterpillar | Chilhowee | Claremore | Collinison | Cordero | Cristalino | Ellie | ||||||||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 225,786 | $ | 245,625 | $ | 272,352 | $ | 306,548 | $ | 217,629 | $ | 300,860 | $ | 256,551 | $ | 275,821 | $ | 265,931 | ||||||||||||||||||
| Distributions | (5,874 | ) | (7,333 | ) | (1,501 | ) | (9,827 | ) | (3,169 | ) | (8,792 | ) | (2,752 | ) | (3,729 | ) | (4,084 | ) | ||||||||||||||||||
| Net income (loss) | 1,981 | 1,901 | (3,624 | ) | 4,512 | (10,512 | ) | 1,565 | (3,081 | ) | (7,218 | ) | (3,107 | ) | ||||||||||||||||||||||
| Balance at June 30, 2026 | $ | 221,894 | $ | 240,194 | $ | 267,227 | $ | 301,232 | $ | 203,948 | $ | 293,632 | $ | 250,719 | $ | 264,874 | $ | 258,741 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-48
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Emelina | Ethan | Frances | Glenncrest | Gordon | Haikey | Hamblen | Hancock | Hardman | ||||||||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 233,268 | $ | 172,509 | $ | 274,295 | $ | 282,106 | $ | 248,454 | $ | 232,011 | $ | 245,488 | $ | 253,404 | $ | 377,315 | ||||||||||||||||||
| Distributions | (5,403 | ) | (3,994 | ) | (8,942 | ) | (5,982 | ) | (8,646 | ) | (6,079 | ) | (8,943 | ) | (5,116 | ) | (10,059 | ) | ||||||||||||||||||
| Net income (loss) | 442 | (3,524 | ) | 3,472 | (232 | ) | 820 | 1,834 | 3,367 | 4,784 | 2,379 | |||||||||||||||||||||||||
| Balance at June 30, 2026 | $ | 228,307 | $ | 164,992 | $ | 268,826 | $ | 275,892 | $ | 240,628 | $ | 227,766 | $ | 239,912 | $ | 253,072 | $ | 369,635 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-49
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Haven | Haverhill | Haybridge | Hedgecrest | Helmerich | Hermanos | Holmes | Johnson | Keystone | ||||||||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 169,456 | $ | 218,670 | $ | 351,438 | $ | 344,673 | $ | 242,764 | $ | 289,454 | $ | 166,346 | $ | 331,466 | $ | 334,124 | ||||||||||||||||||
| Distributions | (5,155 | ) | (2,550 | ) | (8,786 | ) | - | (4,050 | ) | (7,041 | ) | (5,262 | ) | (10,099 | ) | (3,827 | ) | |||||||||||||||||||
| Net income (loss) | 1,370 | (1,228 | ) | 1,588 | (11,714 | ) | (3,280 | ) | (323 | ) | 1,218 | 4,359 | (389 | ) | ||||||||||||||||||||||
| Balance at June 30, 2026 | $ | 165,671 | $ | 214,892 | $ | 344,240 | $ | 332,959 | $ | 235,434 | $ | 282,090 | $ | 162,302 | $ | 325,726 | $ | 329,907 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-50
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Langley | Laurel | Layla | Liberty | Lithonia | Lola | Lucas | Macomber | Mallard | ||||||||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 337,350 | $ | 335,118 | $ | 313,591 | $ | 239,175 | $ | 248,053 | $ | 295,741 | $ | 242,471 | $ | 258,184 | $ | 201,263 | ||||||||||||||||||
| Distributions | (7,053 | ) | (10,473 | ) | (8,652 | ) | (5,039 | ) | (1,524 | ) | (8,582 | ) | (5,498 | ) | (6,903 | ) | (6,855 | ) | ||||||||||||||||||
| Net income (loss) | (3,308 | ) | 2,995 | 2,537 | (1,759 | ) | (10,162 | ) | 2,882 | (1,145 | ) | 933 | 2,355 | |||||||||||||||||||||||
| Balance at June 30, 2026 | $ | 326,989 | $ | 327,640 | $ | 307,476 | $ | 232,376 | $ | 236,367 | $ | 290,040 | $ | 235,827 | $ | 252,214 | $ | 196,763 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-51
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Marcy | Meridian | Metallo | Misty | Montgomery | Northbrook | Northridge | Oakland | Palmore | ||||||||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 174,841 | $ | 251,459 | $ | 296,385 | $ | 354,415 | $ | 192,501 | $ | 275,195 | $ | 255,380 | $ | 302,160 | $ | 180,821 | ||||||||||||||||||
| Distributions | (4,045 | ) | (5,521 | ) | (7,466 | ) | (11,224 | ) | (5,262 | ) | (8,103 | ) | (6,868 | ) | (4,647 | ) | (2,175 | ) | ||||||||||||||||||
| Net income (loss) | (3,011 | ) | 1,509 | 1,858 | 3,588 | (1,435 | ) | 2,612 | 2,113 | (7,013 | ) | (4,888 | ) | |||||||||||||||||||||||
| Balance at June 30, 2026 | $ | 167,785 | $ | 247,446 | $ | 290,778 | $ | 346,779 | $ | 185,804 | $ | 269,703 | $ | 250,624 | $ | 290,500 | $ | 173,759 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-52
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Pebblestone | Perdita | Phoebe | Pongo | Portsmouth | Presidio | Rachel | Ratliff | Riverwood | ||||||||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 326,058 | $ | 321,517 | $ | 273,869 | $ | 323,065 | $ | 197,741 | $ | 238,927 | $ | 282,589 | $ | 310,495 | $ | 268,168 | ||||||||||||||||||
| Distributions | (8,604 | ) | (8,432 | ) | (8,729 | ) | (3,331 | ) | (2,375 | ) | (7,394 | ) | (8,472 | ) | (9,075 | ) | (1,440 | ) | ||||||||||||||||||
| Net income (loss) | 3,542 | 2,277 | 2,379 | (5,677 | ) | (350 | ) | (727 | ) | 1,088 | 1,967 | (10,519 | ) | |||||||||||||||||||||||
| Balance at June 30, 2026 | $ | 320,997 | $ | 315,362 | $ | 267,519 | $ | 314,057 | $ | 195,016 | $ | 230,806 | $ | 275,206 | $ | 303,388 | $ | 256,210 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-53
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Roanoke | Robinson | Ross | Sansa | Sedgefield | Seneca | Sheezy | Sherwood | Spangler | ||||||||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 329,065 | $ | 336,011 | $ | 331,137 | $ | 178,318 | $ | 306,479 | $ | 304,250 | $ | 217,050 | $ | 155,880 | $ | 389,735 | ||||||||||||||||||
| Distributions | (11,424 | ) | (3,967 | ) | (10,985 | ) | (6,743 | ) | (9,092 | ) | (4,787 | ) | (7,217 | ) | (2,016 | ) | (9,904 | ) | ||||||||||||||||||
| Net income (loss) | 3,524 | (8,600 | ) | 2,305 | 3,136 | 3,828 | (5,544 | ) | 2,239 | (673 | ) | 1,662 | ||||||||||||||||||||||||
| Balance at June 30, 2026 | $ | 321,165 | $ | 323,444 | $ | 322,457 | $ | 174,711 | $ | 301,215 | $ | 293,920 | $ | 212,072 | $ | 153,190 | $ | 381,494 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-54
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Summerglen | Tansel | Thomas | Tomlinson | Tytus | Vanzant | Watson | Westhaven | Wheeler | ||||||||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 227,635 | $ | 304,894 | $ | 203,397 | $ | 240,159 | $ | 254,022 | $ | 339,763 | $ | 172,636 | $ | 237,794 | $ | 205,198 | ||||||||||||||||||
| Distributions | (6,424 | ) | (5,501 | ) | (6,127 | ) | (6,326 | ) | (9,474 | ) | (8,400 | ) | (6,289 | ) | (6,396 | ) | (801 | ) | ||||||||||||||||||
| Net income (loss) | 2,422 | 116 | 2,983 | 3,334 | 3,843 | (2,222 | ) | 1,141 | 2,026 | (7,862 | ) | |||||||||||||||||||||||||
| Balance at June 30, 2026 | $ | 223,633 | $ | 299,508 | $ | 200,253 | $ | 237,167 | $ | 248,392 | $ | 329,141 | $ | 167,488 | $ | 233,424 | $ | 196,534 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-55
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Williamson | Woodland | Woodwind | Wynde | Wyndhurst | Zane | Consolidated | ||||||||||||||||||||||
| Balance at January 1, 2026 | $ | 269,941 | $ | 152,927 | $ | 233,366 | $ | 232,325 | $ | 307,677 | $ | 162,284 | $ | 25,361,395 | ||||||||||||||
| Distributions | (1,982 | ) | (996 | ) | (5,311 | ) | (5,369 | ) | (7,380 | ) | (5,337 | ) | (605,983 | ) | ||||||||||||||
| Net income (loss) | (7,932 | ) | (4,403 | ) | 982 | 2,422 | 2,319 | 1,766 | (54 | ) | ||||||||||||||||||
| Balance at June 30, 2026 | $ | 260,027 | $ | 147,528 | $ | 229,036 | $ | 229,378 | $ | 302,617 | $ | 158,714 | $ | 24,755,358 | ||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-56
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Adams | Antares | Aramis | Arkoma | Arya | Aspen | Athos | Barclay | Bayne | ||||||||||||||||||||||||||||
| Balance at January 1, 2025 | $ | (8,102 | ) | $ | 308,648 | $ | 294,006 | $ | 246,908 | $ | 170,803 | $ | 256,383 | $ | 285,701 | $ | 315,703 | $ | (8,122 | ) | ||||||||||||||||
| Issuance of membership units, net of offering costs | 334,077 | - | - | - | - | - | - | - | 380,478 | |||||||||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | - | - | - | - | - | 5,136 | |||||||||||||||||||||||||||
| Distributions | (6,568 | ) | (7,064 | ) | (5,924 | ) | (5,839 | ) | (4,091 | ) | (4,500 | ) | (5,050 | ) | (7,708 | ) | (5,878 | ) | ||||||||||||||||||
| Net income (loss) | (2,145 | ) | 2,282 | 1,876 | 919 | 2,228 | 4,603 | (655 | ) | 2,588 | (5,150 | ) | ||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | 317,263 | $ | 303,866 | $ | 289,958 | $ | 241,988 | $ | 168,940 | $ | 256,486 | $ | 279,997 | $ | 310,583 | $ | 366,464 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-57
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Bean | Bennett | Benny | Bluebell | Bowling | Boxwood | Bradford | Brookwood | Bryant | ||||||||||||||||||||||||||||
| Balance at January 1, 2025 | $ | 292,453 | $ | 208,445 | $ | 246,690 | $ | 304,999 | $ | 203,742 | $ | (5,457 | ) | $ | 312,677 | $ | 272,083 | $ | 275,037 | |||||||||||||||||
| Issuance of membership units, net of offering costs | - | - | - | - | - | 353,436 | - | - | - | |||||||||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | - | - | 5,775 | - | - | - | |||||||||||||||||||||||||||
| Distributions | (7,230 | ) | (6,076 | ) | (4,265 | ) | (7,811 | ) | (5,454 | ) | (5,191 | ) | (7,263 | ) | (6,210 | ) | (5,728 | ) | ||||||||||||||||||
| Net income (loss) | 2,532 | 3,394 | 479 | 2,831 | 2,081 | (9,908 | ) | 2,253 | 1,857 | (90 | ) | |||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | 287,754 | $ | 205,763 | $ | 242,903 | $ | 300,018 | $ | 200,369 | $ | 338,655 | $ | 307,667 | $ | 267,730 | $ | 269,218 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-58
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Caden | Camellia | Caterpillar | Chilhowee | Claremore | Collinison | Cordero | Cristalino | Ellie | ||||||||||||||||||||||||||||
| Balance at January 1, 2025 | $ | 232,185 | $ | 257,434 | $ | 300,848 | $ | 316,094 | $ | 223,019 | $ | 312,615 | $ | 273,626 | $ | 280,188 | $ | 280,678 | ||||||||||||||||||
| Issuance of membership units, net of offering costs | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (2,261 | ) | (6,562 | ) | (3,467 | ) | (7,079 | ) | (2,947 | ) | (4,948 | ) | (7,394 | ) | (5,756 | ) | (971 | ) | ||||||||||||||||||
| Net income (loss) | (172 | ) | 527 | (7,105 | ) | 3,600 | 942 | 98 | 2,868 | 3,763 | (11,666 | ) | ||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | 229,751 | $ | 251,399 | $ | 290,276 | $ | 312,616 | $ | 221,014 | $ | 307,764 | $ | 269,100 | $ | 278,194 | $ | 268,041 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-59
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Emelina | Ethan | Frances | Glenncrest | Gordon | Haikey | Hamblen | Hancock | Hardman | ||||||||||||||||||||||||||||
| Balance at January 1, 2025 | $ | 242,043 | $ | 185,812 | $ | 288,348 | $ | 300,751 | $ | 258,217 | $ | 245,282 | $ | 255,655 | $ | 264,985 | $ | 392,257 | ||||||||||||||||||
| Issuance of membership units, net of offering costs | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (3,021 | ) | (2,686 | ) | (9,895 | ) | (7,293 | ) | (6,819 | ) | (6,311 | ) | (6,094 | ) | (7,418 | ) | (9,433 | ) | ||||||||||||||||||
| Net income (loss) | (2,125 | ) | (972 | ) | 4,101 | 1,114 | 1,572 | 945 | (2,172 | ) | 2,091 | 2,255 | ||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | 236,897 | $ | 182,155 | $ | 282,554 | $ | 294,572 | $ | 252,970 | $ | 239,916 | $ | 247,388 | $ | 259,658 | $ | 385,080 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-60
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Haven | Haverhill | Haybridge | Hedgecrest | Helmerich | Hermanos | Holmes | Johnson | Keystone | ||||||||||||||||||||||||||||
| Balance at January 1, 2025 | $ | 172,663 | $ | 229,141 | $ | 369,541 | $ | 364,523 | $ | 255,784 | $ | 299,907 | $ | 178,968 | $ | 344,701 | $ | 349,812 | ||||||||||||||||||
| Issuance of membership units, net of offering costs | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (4,242 | ) | (6,402 | ) | (4,984 | ) | (7,097 | ) | (6,510 | ) | (5,408 | ) | (3,076 | ) | (8,429 | ) | (8,621 | ) | ||||||||||||||||||
| Net income (loss) | 2,529 | 1,227 | (5,837 | ) | 5,363 | 1,511 | 597 | (7,580 | ) | 3,719 | 3,878 | |||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | 170,950 | $ | 223,966 | $ | 358,719 | $ | 362,789 | $ | 250,785 | $ | 295,096 | $ | 168,312 | $ | 339,991 | $ | 345,069 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-61
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Langley | Laurel | Layla | Liberty | Lithonia | Lola | Lucas | Macomber | Mallard | ||||||||||||||||||||||||||||
| Balance at January 1, 2025 | $ | (9,804 | ) | $ | 351,227 | $ | 327,146 | $ | 251,189 | $ | 261,460 | $ | 310,873 | $ | 258,877 | $ | 273,612 | $ | 209,524 | |||||||||||||||||
| Issuance of membership units, net of offering costs | 362,757 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (8,111 | ) | (9,804 | ) | (9,035 | ) | (4,204 | ) | (4,638 | ) | (9,401 | ) | (1,843 | ) | (6,216 | ) | (5,398 | ) | ||||||||||||||||||
| Net income (loss) | (3,108 | ) | 3,322 | 1,993 | (1,145 | ) | (1,162 | ) | 1,734 | (9,383 | ) | 1,046 | 2,725 | |||||||||||||||||||||||
| Balance at June 30, 2025 | $ | 341,734 | $ | 344,745 | $ | 320,104 | $ | 245,840 | $ | 255,660 | $ | 303,206 | $ | 247,651 | $ | 268,442 | $ | 206,851 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-62
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Marcy | Meridian | Metallo | Misty | Montgomery | Northbrook | Northridge | Oakland | Palmore | ||||||||||||||||||||||||||||
| Balance at January 1, 2025 | $ | 183,713 | $ | 263,593 | $ | (6,023 | ) | $ | 368,363 | $ | 199,498 | $ | 286,266 | $ | 270,152 | $ | 315,401 | $ | 197,030 | |||||||||||||||||
| Issuance of membership units, net of offering costs | - | - | 322,979 | 495 | - | - | - | - | - | |||||||||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (6,705 | ) | (5,364 | ) | - | (8,938 | ) | (3,903 | ) | (6,236 | ) | (5,303 | ) | (9,186 | ) | (1,861 | ) | |||||||||||||||||||
| Net income (loss) | 1,187 | 990 | (16,277 | ) | 3,360 | 965 | 1,784 | (1,904 | ) | 3,777 | (2,757 | ) | ||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | 178,194 | $ | 259,219 | $ | 300,680 | $ | 363,280 | $ | 196,559 | $ | 281,814 | $ | 262,945 | $ | 309,993 | $ | 192,413 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-63
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Pebblestone | Perdita | Phoebe | Pongo | Portsmouth | Presidio | Rachel | Ratliff | Riverwood | ||||||||||||||||||||||||||||
| Balance at January 1, 2025 | $ | 339,662 | $ | 336,641 | $ | 285,579 | $ | 339,479 | $ | 210,312 | $ | (16,120 | ) | $ | 296,012 | $ | 321,970 | $ | 289,911 | |||||||||||||||||
| Issuance of membership units, net of offering costs | - | - | - | - | - | 265,302 | - | - | - | |||||||||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | - | - | 4,914 | - | - | - | |||||||||||||||||||||||||||
| Distributions | (8,721 | ) | (7,138 | ) | (7,846 | ) | (7,720 | ) | (3,536 | ) | (2,895 | ) | (7,481 | ) | (8,548 | ) | (6,426 | ) | ||||||||||||||||||
| Net income (loss) | 1,428 | 2,007 | 1,535 | 2,559 | 3,809 | (8,263 | ) | (790 | ) | 2,658 | (1,168 | ) | ||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | 332,369 | $ | 331,511 | $ | 279,268 | $ | 334,318 | $ | 210,585 | $ | 242,939 | $ | 287,741 | $ | 316,080 | $ | 282,318 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-64
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Roanoke | Robinson | Ross | Sansa | Sedgefield | Seneca | Sheezy | Sherwood | Spangler | ||||||||||||||||||||||||||||
| Balance at January 1, 2025 | $ | 340,419 | $ | 348,264 | $ | 345,099 | $ | 186,229 | $ | 317,949 | $ | 316,161 | $ | 231,698 | $ | 174,504 | $ | (10,312 | ) | |||||||||||||||||
| Issuance of membership units, net of offering costs | - | - | - | - | - | - | - | - | 420,629 | |||||||||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | - | - | - | - | - | 5,657 | |||||||||||||||||||||||||||
| Distributions | (9,123 | ) | (8,550 | ) | (10,119 | ) | (6,238 | ) | (7,937 | ) | (7,638 | ) | (6,291 | ) | (6,349 | ) | (1,499 | ) | ||||||||||||||||||
| Net income (loss) | 4,238 | 3,228 | 2,727 | 1,969 | 3,737 | 2,458 | 2,169 | 1,757 | (14,672 | ) | ||||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | 335,535 | $ | 342,942 | $ | 337,707 | $ | 181,960 | $ | 313,748 | $ | 310,980 | $ | 227,576 | $ | 169,911 | $ | 399,803 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-65
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Summerglen | Tansel | Thomas | Tomlinson | Tytus | Vanzant | Watson | Westhaven | Wheeler | ||||||||||||||||||||||||||||
| Balance at January 1, 2025 | $ | 236,674 | $ | 316,489 | $ | 217,221 | $ | (4,828 | ) | $ | 263,763 | $ | 357,285 | $ | 180,288 | $ | 243,218 | $ | 212,230 | |||||||||||||||||
| Issuance of membership units, net of offering costs | - | - | - | 271,251 | - | - | - | - | - | |||||||||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | 6,525 | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (4,789 | ) | (3,039 | ) | (4,266 | ) | (1,904 | ) | (7,997 | ) | (9,980 | ) | (5,609 | ) | (3,941 | ) | (6,760 | ) | ||||||||||||||||||
| Net income (loss) | 1,862 | (3,434 | ) | (5,525 | ) | (26,588 | ) | 3,798 | 747 | 2,679 | 2,393 | 3,550 | ||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | 233,747 | $ | 310,016 | $ | 207,430 | $ | 244,456 | $ | 259,564 | $ | 348,052 | $ | 177,358 | $ | 241,670 | $ | 209,019 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-66
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Williamson | Woodland | Woodwind | Wynde | Wyndhurst | Zane | Consolidated | ||||||||||||||||||||||
| Balance at January 1, 2025 | $ | 294,597 | $ | 161,138 | $ | 245,758 | $ | 241,137 | $ | 323,837 | $ | 171,186 | $ | 23,873,224 | ||||||||||||||
| Issuance of membership units, net of offering costs | - | - | - | - | - | - | 2,711,403 | |||||||||||||||||||||
| Deemed contribution from Manager | - | - | - | - | - | - | 28,006 | |||||||||||||||||||||
| Distributions | (8,300 | ) | (4,394 | ) | (330 | ) | (6,652 | ) | (3,121 | ) | (5,537 | ) | (569,798 | ) | ||||||||||||||
| Net income (loss) | (6,512 | ) | 1,705 | (8,596 | ) | 2,927 | (5,339 | ) | 1,676 | (19,080 | ) | |||||||||||||||||
| Balance at June 30, 2025 | $ | 279,785 | $ | 158,449 | $ | 236,833 | $ | 237,413 | $ | 315,377 | $ | 167,325 | $ | 26,023,756 | ||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-67
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Adams | Antares | Aramis | Arkoma | Arya | Aspen | Athos | Barclay | Bayne | ||||||||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 1,798 | $ | (3,636 | ) | $ | 2,472 | $ | 348 | $ | (299 | ) | $ | 2,181 | $ | (607 | ) | $ | 3,233 | $ | 3,873 | |||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,197 | 4,257 | 4,123 | 3,245 | 2,466 | 3,679 | 4,578 | 4,208 | 4,807 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | (963 | ) | (822 | ) | (949 | ) | (753 | ) | (652 | ) | 952 | (3,471 | ) | (747 | ) | (1,186 | ) | |||||||||||||||||||
| Due (from) to third party property managers | 665 | (2,576 | ) | (565 | ) | (175 | ) | 89 | (33 | ) | (61 | ) | (1,971 | ) | (84 | ) | ||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (1,126 | ) | 1,257 | 1,338 | 3,423 | 1,538 | 2,386 | (1,894 | ) | 1,070 | (391 | ) | ||||||||||||||||||||||||
| Tenant deposits | - | 2,245 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Due to (from) related parties | 2,091 | (833 | ) | 420 | 1,810 | 2,651 | (1,612 | ) | 4,365 | (625 | ) | 2,461 | ||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 6,661 | (107 | ) | 6,839 | 7,898 | 5,793 | 7,554 | 2,908 | 5,167 | 9,482 | ||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | 6,000 | - | - | - | - | |||||||||||||||||||||||||||
| Repayment of operational notes, related party | - | - | - | - | (7,000 | ) | - | - | - | - | ||||||||||||||||||||||||||
| Distributions | (9,636 | ) | (2,891 | ) | (6,453 | ) | (8,305 | ) | (4,091 | ) | (6,767 | ) | (5,256 | ) | (9,526 | ) | (10,235 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (9,636 | ) | (2,891 | ) | (6,453 | ) | (8,305 | ) | (5,091 | ) | (6,767 | ) | (5,256 | ) | (9,526 | ) | (10,235 | ) | ||||||||||||||||||
| Net change in cash | (2,974 | ) | (2,999 | ) | 385 | (406 | ) | 703 | 788 | (2,348 | ) | (4,359 | ) | (754 | ) | |||||||||||||||||||||
| Cash at beginning of period | 17,449 | 10,441 | 8,460 | 18,959 | 5,000 | 6,987 | 7,823 | 23,120 | 20,693 | |||||||||||||||||||||||||||
| Cash at end of period | $ | 14,474 | $ | 7,442 | $ | 8,845 | $ | 18,553 | $ | 5,702 | $ | 7,775 | $ | 5,475 | $ | 18,760 | $ | 19,939 | ||||||||||||||||||
| Cash paid for income taxes | $ | 1,046 | $ | 200 | $ | 200 | $ | - | $ | - | $ | 200 | $ | 200 | $ | 200 | $ | 1,118 | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | - | $ | 214 | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-68
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Bean | Bennett | Benny | Bluebell | Bowling | Boxwood | Bradford | Brookwood | Bryant | ||||||||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 4,814 | $ | 1,760 | $ | (233 | ) | $ | 1,324 | $ | 1,309 | $ | 1,652 | $ | 2,506 | $ | 2,179 | $ | 455 | |||||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,029 | 2,910 | 3,503 | 4,108 | 2,862 | 4,420 | 4,180 | 3,854 | 4,392 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | (1,049 | ) | (533 | ) | (1,273 | ) | (925 | ) | (39 | ) | (986 | ) | (733 | ) | (526 | ) | (2,847 | ) | ||||||||||||||||||
| Due (from) to third party property managers | (597 | ) | 475 | (2,871 | ) | (791 | ) | 727 | 219 | - | 436 | (191 | ) | |||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (626 | ) | 511 | 2,273 | 2,157 | 549 | (1,757 | ) | 1,023 | 1,550 | (2,110 | ) | ||||||||||||||||||||||||
| Tenant deposits | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Due to (from) related parties | 2,207 | 371 | (1,683 | ) | (1,500 | ) | 100 | 5,002 | (564 | ) | 273 | (339 | ) | |||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 8,777 | 5,495 | (283 | ) | 4,372 | 5,509 | 8,550 | 6,413 | 7,766 | (641 | ) | |||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Repayment of operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (8,833 | ) | (6,252 | ) | (5,271 | ) | (5,397 | ) | (6,039 | ) | (10,001 | ) | (8,889 | ) | (7,032 | ) | (6,124 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (8,833 | ) | (6,252 | ) | (5,271 | ) | (5,397 | ) | (6,039 | ) | (10,001 | ) | (8,889 | ) | (7,032 | ) | (6,124 | ) | ||||||||||||||||||
| Net change in cash | (56 | ) | (757 | ) | (5,554 | ) | (1,025 | ) | (530 | ) | (1,450 | ) | (2,476 | ) | 734 | (6,765 | ) | |||||||||||||||||||
| Cash at beginning of period | 9,210 | 7,383 | 7,499 | 9,768 | 5,912 | 22,179 | 21,592 | 5,814 | 9,087 | |||||||||||||||||||||||||||
| Cash at end of period | $ | 9,153 | $ | 6,626 | $ | 1,945 | $ | 8,743 | $ | 5,382 | $ | 20,728 | $ | 19,116 | $ | 6,548 | $ | 2,322 | ||||||||||||||||||
| Cash paid for income taxes | $ | 995 | $ | 150 | $ | - | $ | - | $ | - | $ | 173 | $ | 628 | $ | 200 | $ | 200 | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-69
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Caden | Camellia | Caterpillar | Chilhowee | Claremore | Collinison | Cordero | Cristalino | Ellie | ||||||||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 1,981 | $ | 1,901 | $ | (3,624 | ) | $ | 4,512 | $ | (10,512 | ) | $ | 1,565 | $ | (3,081 | ) | $ | (7,218 | ) | $ | (3,107 | ) | |||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 3,437 | 4,811 | 4,124 | 4,471 | 3,232 | 4,666 | 3,860 | 4,225 | 3,948 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | (336 | ) | (692 | ) | (3,951 | ) | (516 | ) | (1,606 | ) | (967 | ) | (637 | ) | (917 | ) | (1,123 | ) | ||||||||||||||||||
| Due (from) to third party property managers | (286 | ) | 274 | (526 | ) | (518 | ) | 318 | 351 | (3,553 | ) | 5,618 | (4,281 | ) | ||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 539 | 1,433 | 3,544 | (853 | ) | 1,334 | (1,086 | ) | (858 | ) | 1,141 | (2,593 | ) | |||||||||||||||||||||||
| Tenant deposits | - | - | - | - | (50 | ) | - | 2,045 | (2,995 | ) | 2,345 | |||||||||||||||||||||||||
| Due to (from) related parties | 2,468 | (1,233 | ) | 6,606 | 2,462 | (2,230 | ) | 2,141 | 1,886 | 1,575 | 2,899 | |||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 7,804 | 6,494 | 6,173 | 9,558 | (9,514 | ) | 6,670 | (338 | ) | 1,430 | (1,911 | ) | ||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | 5,500 | - | - | - | 15,700 | - | - | 11,800 | 8,900 | |||||||||||||||||||||||||||
| Repayment of operational notes, related party | (6,500 | ) | - | (2,000 | ) | - | - | - | - | (13,800 | ) | (9,900 | ) | |||||||||||||||||||||||
| Distributions | (5,874 | ) | (7,333 | ) | (1,501 | ) | (9,827 | ) | (3,169 | ) | (8,792 | ) | (2,752 | ) | (3,729 | ) | (4,084 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (6,874 | ) | (7,333 | ) | (3,501 | ) | (9,827 | ) | 12,531 | (8,792 | ) | (2,752 | ) | (5,729 | ) | (5,084 | ) | |||||||||||||||||||
| Net change in cash | 930 | (838 | ) | 2,672 | (269 | ) | 3,017 | (2,123 | ) | (3,090 | ) | (4,299 | ) | (6,995 | ) | |||||||||||||||||||||
| Cash at beginning of period | 5,048 | 7,649 | 3,475 | 11,278 | 5,478 | 14,600 | 8,053 | 8,211 | 11,100 | |||||||||||||||||||||||||||
| Cash at end of period | $ | 5,978 | $ | 6,810 | $ | 6,147 | $ | 11,009 | $ | 8,495 | $ | 12,478 | $ | 4,963 | $ | 3,912 | $ | 4,105 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | - | $ | - | $ | 1,186 | $ | - | $ | 1,081 | $ | - | $ | - | $ | 981 | ||||||||||||||||||
| Cash paid for interest expenses | $ | 196 | $ | - | $ | 326 | $ | - | $ | 3 | $ | - | $ | - | $ | 382 | $ | 288 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-70
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Emelina | Ethan | Frances | Glenncrest | Gordon | Haikey | Hamblen | Hancock | Hardman | ||||||||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 442 | $ | (3,524 | ) | $ | 3,472 | $ | (232 | ) | $ | 820 | $ | 1,834 | $ | 3,367 | $ | 4,784 | $ | 2,379 | ||||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,121 | 4,147 | 3,837 | 3,991 | 3,512 | 3,368 | 3,527 | 4,227 | 5,326 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | (727 | ) | (663 | ) | (880 | ) | (969 | ) | (704 | ) | (1,750 | ) | (306 | ) | (1,019 | ) | (949 | ) | ||||||||||||||||||
| Due (from) to third party property managers | 124 | 16 | 144 | (265 | ) | (219 | ) | 108 | 309 | (2,844 | ) | 102 | ||||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 1,161 | 934 | (2,410 | ) | 1,709 | 1,884 | 2,024 | (1,131 | ) | 1,388 | (1,959 | ) | ||||||||||||||||||||||||
| Tenant deposits | - | 175 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Due to (from) related parties | (2,709 | ) | (17 | ) | 1,962 | (1,722 | ) | 1,873 | (854 | ) | 1,966 | (1,343 | ) | 2,336 | ||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 2,412 | 1,068 | 6,125 | 2,512 | 7,166 | 4,729 | 7,732 | 5,193 | 7,233 | |||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | 19,400 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Repayment of operational notes, related party | - | (20,400 | ) | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Distributions | (5,403 | ) | (3,994 | ) | (8,942 | ) | (5,982 | ) | (8,646 | ) | (6,079 | ) | (8,943 | ) | (5,116 | ) | (10,059 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (5,403 | ) | (4,994 | ) | (8,942 | ) | (5,982 | ) | (8,646 | ) | (6,079 | ) | (8,943 | ) | (5,116 | ) | (10,059 | ) | ||||||||||||||||||
| Net change in cash | (2,991 | ) | (3,925 | ) | (2,816 | ) | (3,470 | ) | (1,480 | ) | (1,350 | ) | (1,211 | ) | 77 | (2,825 | ) | |||||||||||||||||||
| Cash at beginning of period | 5,986 | 6,809 | 15,231 | 14,445 | 11,415 | 8,750 | 10,196 | 7,279 | 15,198 | |||||||||||||||||||||||||||
| Cash at end of period | $ | 2,995 | $ | 2,883 | $ | 12,415 | $ | 10,975 | $ | 9,935 | $ | 7,400 | $ | 8,985 | $ | 7,355 | $ | 12,373 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | - | $ | 116 | $ | - | $ | 200 | $ | - | $ | 400 | $ | 200 | $ | 1,223 | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | 630 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-71
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Haven | Haverhill | Haybridge | Hedgecrest | Helmerich | Hermanos | Holmes | Johnson | Keystone | ||||||||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 1,370 | $ | (1,228 | ) | $ | 1,588 | $ | (11,714 | ) | $ | (3,280 | ) | $ | (323 | ) | $ | 1,218 | $ | 4,359 | $ | (389 | ) | |||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 2,549 | 3,225 | 4,931 | 5,538 | 3,462 | 5,914 | 2,419 | 4,510 | 4,784 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | 148 | (645 | ) | (922 | ) | (922 | ) | (1,593 | ) | 239 | (536 | ) | (1,049 | ) | (1,253 | ) | ||||||||||||||||||||
| Due (from) to third party property managers | 554 | (6,413 | ) | (659 | ) | (3,383 | ) | (391 | ) | (460 | ) | 77 | (998 | ) | (2,853 | ) | ||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 186 | 362 | 1,207 | (2,808 | ) | 1,436 | (124 | ) | 1,535 | (2,240 | ) | (1,549 | ) | |||||||||||||||||||||||
| Tenant deposits | - | - | - | 1,895 | 295 | - | - | - | - | |||||||||||||||||||||||||||
| Due to (from) related parties | (315 | ) | 2,234 | (583 | ) | 2,483 | 218 | 785 | (1,171 | ) | 2,278 | 2,436 | ||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 4,492 | (2,467 | ) | 5,562 | (8,911 | ) | 147 | 6,032 | 3,542 | 6,860 | 1,175 | |||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | 5,700 | - | - | - | - | 4,700 | - | - | - | |||||||||||||||||||||||||||
| Repayment of operational notes, related party | (6,700 | ) | - | - | - | - | (5,700 | ) | - | - | - | |||||||||||||||||||||||||
| Distributions | (5,155 | ) | (2,550 | ) | (8,786 | ) | - | (4,050 | ) | (7,041 | ) | (5,262 | ) | (10,099 | ) | (3,827 | ) | |||||||||||||||||||
| Net cash provided by (used in) financing activities | (6,155 | ) | (2,550 | ) | (8,786 | ) | - | (4,050 | ) | (8,041 | ) | (5,262 | ) | (10,099 | ) | (3,827 | ) | |||||||||||||||||||
| Net change in cash | (1,663 | ) | (5,017 | ) | (3,224 | ) | (8,911 | ) | (3,903 | ) | (2,010 | ) | (1,720 | ) | (3,239 | ) | (2,652 | ) | ||||||||||||||||||
| Cash at beginning of period | 7,071 | 7,384 | 17,840 | 11,384 | 13,100 | 8,110 | 7,168 | 20,851 | 11,359 | |||||||||||||||||||||||||||
| Cash at end of period | $ | 5,407 | $ | 2,368 | $ | 14,616 | $ | 2,473 | $ | 9,197 | $ | 6,100 | $ | 5,448 | $ | 17,612 | $ | 8,707 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | 200 | $ | 400 | $ | 700 | $ | - | $ | - | $ | - | $ | 1,093 | $ | 1,437 | ||||||||||||||||||
| Cash paid for interest expenses | $ | 203 | $ | - | $ | - | $ | - | $ | - | $ | 152 | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-72
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Langley | Laurel | Layla | Liberty | Lithonia | Lola | Lucas | Macomber | Mallard | ||||||||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | (3,308 | ) | $ | 2,995 | $ | 2,537 | $ | (1,759 | ) | $ | (10,162 | ) | $ | 2,882 | $ | (1,145 | ) | $ | 933 | $ | 2,355 | ||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,559 | 4,631 | 4,453 | 5,545 | 4,963 | 4,687 | 4,070 | 4,286 | 2,862 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | (162 | ) | (1,123 | ) | (1,179 | ) | (2,499 | ) | (707 | ) | (969 | ) | (2,948 | ) | (3,124 | ) | (704 | ) | ||||||||||||||||||
| Due (from) to third party property managers | 572 | (2,313 | ) | (389 | ) | 212 | 2,875 | (645 | ) | 66 | 75 | (160 | ) | |||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (967 | ) | (402 | ) | (1,231 | ) | (1,829 | ) | 3,356 | (1,451 | ) | (2,197 | ) | (2,012 | ) | 570 | ||||||||||||||||||||
| Tenant deposits | (400 | ) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Due to (from) related parties | 4,643 | 2,539 | 2,458 | 4,964 | 404 | 3,034 | 4,540 | 1,315 | 79 | |||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 4,938 | 6,325 | 6,649 | 4,633 | 730 | 7,538 | 2,387 | 1,472 | 5,002 | |||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | 8,000 | 24,300 | - | - | - | - | |||||||||||||||||||||||||||
| Repayment of operational notes, related party | - | - | - | (9,000 | ) | (24,300 | ) | - | - | - | - | |||||||||||||||||||||||||
| Distributions | (7,053 | ) | (10,473 | ) | (8,652 | ) | (5,039 | ) | (1,524 | ) | (8,582 | ) | (5,498 | ) | (6,903 | ) | (6,855 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (7,053 | ) | (10,473 | ) | (8,652 | ) | (6,039 | ) | (1,524 | ) | (8,582 | ) | (5,498 | ) | (6,903 | ) | (6,855 | ) | ||||||||||||||||||
| Net change in cash | (2,115 | ) | (4,147 | ) | (2,003 | ) | (1,406 | ) | (794 | ) | (1,044 | ) | (3,111 | ) | (5,431 | ) | (1,853 | ) | ||||||||||||||||||
| Cash at beginning of period | 10,723 | 17,601 | 10,760 | 7,694 | 5,603 | 8,921 | 8,321 | 8,254 | 10,438 | |||||||||||||||||||||||||||
| Cash at end of period | $ | 8,607 | $ | 13,453 | $ | 8,757 | $ | 6,288 | $ | 4,809 | $ | 7,877 | $ | 5,210 | $ | 2,823 | $ | 8,585 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | 1,105 | $ | 1,072 | $ | 200 | $ | 200 | $ | 1,018 | $ | 200 | $ | 200 | $ | - | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | 286 | $ | 871 | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-73
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Marcy | Meridian | Metallo | Misty | Montgomery | Northbrook | Northridge | Oakland | Palmore | ||||||||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | (3,011 | ) | $ | 1,509 | $ | 1,858 | $ | 3,588 | $ | (1,435 | ) | $ | 2,612 | $ | 2,113 | $ | (7,013 | ) | $ | (4,888 | ) | ||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 2,466 | 4,492 | 4,008 | 4,723 | 4,173 | 3,872 | 3,535 | 4,222 | 3,455 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | (652 | ) | (959 | ) | (929 | ) | (1,385 | ) | (708 | ) | (880 | ) | (912 | ) | (1,024 | ) | 1,918 | |||||||||||||||||||
| Due (from) to third party property managers | 2,703 | 188 | 80 | 518 | 2,082 | (689 | ) | 302 | 4,543 | (3,743 | ) | |||||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 2,317 | 922 | 1,056 | 2,472 | 959 | (2,678 | ) | 593 | (740 | ) | (5,107 | ) | ||||||||||||||||||||||||
| Tenant deposits | (795 | ) | - | - | - | - | - | - | (2,445 | ) | 1,550 | |||||||||||||||||||||||||
| Due to (from) related parties | 1,412 | (92 | ) | 2,095 | (2,909 | ) | (241 | ) | 1,922 | 2,020 | 2,057 | (1,741 | ) | |||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 4,440 | 6,058 | 8,169 | 7,007 | 4,832 | 4,158 | 7,651 | (400 | ) | (8,554 | ) | |||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | 10,700 | - | - | - | 17,700 | |||||||||||||||||||||||||||
| Repayment of operational notes, related party | - | - | - | - | (12,700 | ) | - | - | - | (1,000 | ) | |||||||||||||||||||||||||
| Distributions | (4,045 | ) | (5,521 | ) | (7,466 | ) | (11,224 | ) | (5,262 | ) | (8,103 | ) | (6,868 | ) | (4,647 | ) | (2,175 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (4,045 | ) | (5,521 | ) | (7,466 | ) | (11,224 | ) | (7,262 | ) | (8,103 | ) | (6,868 | ) | (4,647 | ) | 14,525 | |||||||||||||||||||
| Net change in cash | 395 | 537 | 703 | (4,217 | ) | (2,431 | ) | (3,945 | ) | 782 | (5,047 | ) | 5,971 | |||||||||||||||||||||||
| Cash at beginning of period | 6,595 | 3,298 | 13,131 | 24,756 | 8,198 | 14,424 | 9,949 | 14,331 | 704 | |||||||||||||||||||||||||||
| Cash at end of period | $ | 6,990 | $ | 3,835 | $ | 13,834 | $ | 20,539 | $ | 5,767 | $ | 10,478 | $ | 10,732 | $ | 9,283 | $ | 6,675 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 134 | $ | - | $ | 1,030 | $ | - | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | - | $ | 382 | $ | - | $ | - | $ | - | $ | 191 |
| |||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-74
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Pebblestone | Perdita | Phoebe | Pongo | Portsmouth | Presidio | Rachel | Ratliff | Riverwood | ||||||||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 3,542 | $ | 2,277 | $ | 2,379 | $ | (5,677 | ) | $ | (350 | ) | $ | (727 | ) | $ | 1,088 | $ | 1,967 | $ | (10,519 | ) | ||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,642 | 4,560 | 3,818 | 4,560 | 3,531 | 3,288 | 3,972 | 4,394 | 5,020 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | (1,253 | ) | (839 | ) | (967 | ) | (839 | ) | (615 | ) | (844 | ) | (967 | ) | (969 | ) | (962 | ) | ||||||||||||||||||
| Due (from) to third party property managers | (726 | ) | 17 | 92 | (3,520 | ) | (2,848 | ) | 110 | 134 | 245 | (4,380 | ) | |||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (1,559 | ) | 1,157 | (1,139 | ) | 917 | (318 | ) | 2,342 | (313 | ) | (644 | ) | 2,882 | ||||||||||||||||||||||
| Tenant deposits | - | - | - | 1,795 | - | - | - | - | 2,843 | |||||||||||||||||||||||||||
| Due to (from) related parties | 2,605 | (516 | ) | 2,018 | (660 | ) | 847 | 1,786 | 2,107 | 2,197 | 6,154 | |||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 7,252 | 6,656 | 6,201 | (3,424 | ) | 247 | 5,956 | 6,022 | 7,190 | 1,037 | ||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Repayment of operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (8,604 | ) | (8,432 | ) | (8,729 | ) | (3,331 | ) | (2,375 | ) | (7,394 | ) | (8,472 | ) | (9,075 | ) | (1,440 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (8,604 | ) | (8,432 | ) | (8,729 | ) | (3,331 | ) | (2,375 | ) | (7,394 | ) | (8,472 | ) | (9,075 | ) | (1,440 | ) | ||||||||||||||||||
| Net change in cash | (1,352 | ) | (1,775 | ) | (2,527 | ) | (6,754 | ) | (2,128 | ) | (1,439 | ) | (2,450 | ) | (1,885 | ) | (402 | ) | ||||||||||||||||||
| Cash at beginning of period | 10,154 | 17,167 | 13,273 | 21,033 | 2,270 | 7,747 | 11,023 | 10,698 | 4,342 | |||||||||||||||||||||||||||
| Cash at end of period | $ | 8,803 | $ | 15,392 | $ | 10,746 | $ | 14,278 | $ | 142 | $ | 6,308 | $ | 8,573 | $ | 8,813 | $ | 3,940 | ||||||||||||||||||
| Cash paid for income taxes | $ | 1,104 | $ | 666 | $ | 961 | $ | 666 | $ | - | $ | - | $ | 1,039 | $ | 1,060 | $ | 200 | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 195 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-75
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Roanoke | Robinson | Ross | Sansa | Sedgefield | Seneca | Sheezy | Sherwood | Spangler | ||||||||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 3,524 | $ | (8,600 | ) | $ | 2,305 | $ | 3,136 | $ | 3,828 | $ | (5,544 | ) | $ | 2,239 | $ | (673 | ) | $ | 1,662 | |||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,604 | 4,409 | 4,582 | 2,466 | 4,014 | 4,057 | 3,215 | 2,398 | 5,872 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | 58 | (983 | ) | (1,227 | ) | (652 | ) | (975 | ) | (1,058 | ) | (641 | ) | (586 | ) | (1,429 | ) | |||||||||||||||||||
| Due (from) to third party property managers | 611 | 5,100 | (105 | ) | 287 | 1,995 | (618 | ) | (547 | ) | (2,001 | ) | 312 | |||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (1,046 | ) | (1,088 | ) | (884 | ) | (330 | ) | 1,208 | 1,491 | (1,540 | ) | 1,483 | 2,228 | ||||||||||||||||||||||
| Tenant deposits | - | (2,595 | ) | - | - | - | (400 | ) | - | - | - | |||||||||||||||||||||||||
| Due to (from) related parties | 4,683 | 2,025 | 2,527 | 1,435 | 2,018 | 2,122 | 1,770 | (2,111 | ) | 2,862 | ||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 12,434 | (1,730 | ) | 7,199 | 6,341 | 12,088 | 50 | 4,496 | (1,491 | ) | 11,507 | |||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | 6,200 | - | |||||||||||||||||||||||||||
| Repayment of operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (11,424 | ) | (3,967 | ) | (10,985 | ) | (6,743 | ) | (9,092 | ) | (4,787 | ) | (7,217 | ) | (2,016 | ) | (9,904 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (11,424 | ) | (3,967 | ) | (10,985 | ) | (6,743 | ) | (9,092 | ) | (4,787 | ) | (7,217 | ) | 4,184 | (9,904 | ) | |||||||||||||||||||
| Net change in cash | 1,011 | (5,697 | ) | (3,787 | ) | (402 | ) | 2,996 | (4,737 | ) | (2,721 | ) | 2,693 | 1,603 | ||||||||||||||||||||||
| Cash at beginning of period | 15,280 | 26,868 | 18,303 | 11,946 | 26,098 | 18,665 | 7,284 | 631 | 13,075 | |||||||||||||||||||||||||||
| Cash at end of period | $ | 16,290 | $ | 21,171 | $ | 14,516 | $ | 11,544 | $ | 29,094 | $ | 13,928 | $ | 4,563 | $ | 3,324 | $ | 14,678 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | 165 | $ | 1,094 | $ | - | $ | 624 | $ | - | $ | 400 | $ | - | $ | - | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 1 | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-76
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Summerglen | Tansel | Thomas | Tomlinson | Tytus | Vanzant | Watson | Westhaven | Wheeler | ||||||||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 2,422 | $ | 116 | $ | 2,983 | $ | 3,334 | $ | 3,843 | $ | (2,222 | ) | $ | 1,141 | $ | 2,026 | $ | (7,862 | ) | ||||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 3,330 | 4,476 | 3,015 | 3,332 | 3,579 | 4,862 | 2,419 | 3,508 | 2,864 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | (1,444 | ) | (2,185 | ) | (468 | ) | (882 | ) | (728 | ) | (836 | ) | (536 | ) | (649 | ) | (679 | ) | ||||||||||||||||||
| Due (from) to third party property managers | (181 | ) | 500 | 104 | 60 | (247 | ) | (71 | ) | 46 | (400 | ) | (2,525 | ) | ||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 1,511 | 2,343 | 776 | 800 | (2,219 | ) | 6,276 | 1,534 | 735 | 549 | ||||||||||||||||||||||||||
| Tenant deposits | - | - | - | - | - | - | - | - | 1,450 | |||||||||||||||||||||||||||
| Due to (from) related parties | (162 | ) | 3,931 | (2,513 | ) | (2,726 | ) | 1,829 | 2,130 | 1,426 | (142 | ) | 85 | |||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 5,476 | 9,180 | 3,898 | 3,918 | 6,057 | 10,138 | 6,029 | 5,079 | (6,118 | ) | ||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Repayment of operational notes, related party | - | (5,500 | ) | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Distributions | (6,424 | ) | (5,501 | ) | (6,127 | ) | (6,326 | ) | (9,474 | ) | (8,400 | ) | (6,289 | ) | (6,396 | ) | (801 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (6,424 | ) | (11,001 | ) | (6,127 | ) | (6,326 | ) | (9,474 | ) | (8,400 | ) | (6,289 | ) | (6,396 | ) | (801 | ) | ||||||||||||||||||
| Net change in cash | (948 | ) | (1,821 | ) | (2,230 | ) | (2,408 | ) | (3,417 | ) | 1,738 | (260 | ) | (1,317 | ) | (6,919 | ) | |||||||||||||||||||
| Cash at beginning of period | 7,409 | 8,065 | 5,351 | 8,009 | 16,773 | 6,993 | 10,942 | 7,364 | 16,527 | |||||||||||||||||||||||||||
| Cash at end of period | $ | 6,462 | $ | 6,244 | $ | 3,122 | $ | 5,601 | $ | 13,356 | $ | 8,731 | $ | 10,682 | $ | 6,047 | $ | 9,608 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | 200 | $ | 150 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | 174 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-77
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Williamson | Woodland | Woodwind | Wynde | Wyndhurst | Zane | Consolidated | ||||||||||||||||||||||
| Cash Flows from Operating Activities: | ||||||||||||||||||||||||||||
| Net income (loss) | $ | (7,932 | ) | $ | (4,403 | ) | $ | 982 | $ | 2,422 | $ | 2,319 | $ | 1,766 | $ | (54 | ) | |||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||
| Depreciation | 3,940 | 2,927 | 3,504 | 4,024 | 4,257 | 2,966 | 381,388 | |||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||
| Prepaid expenses | (687 | ) | (612 | ) | (474 | ) | (1,033 | ) | (1,071 | ) | (643 | ) | (90,371 | ) | ||||||||||||||
| Due (from) to third party property managers | 688 | 1,094 | (273 | ) | 2,120 | (442 | ) | (2,553 | ) | (28,601 | ) | |||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||
| Accrued expenses | 596 | 925 | 913 | 1,518 | 680 | (4,318 | ) | 26,476 | ||||||||||||||||||||
| Tenant deposits | - | (1,295 | ) | - | (2,395 | ) | - | - | 3,268 | |||||||||||||||||||
| Due to (from) related parties | 4,610 | (1,642 | ) | (962 | ) | (256 | ) | 201 | (36 | ) | 109,164 | |||||||||||||||||
| Net cash provided by (used in) operating activities | 1,215 | (3,006 | ) | 3,689 | 6,400 | 5,944 | (2,819 | ) | 401,269 | |||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | 5,100 | 5,800 | - | - | 155,500 | |||||||||||||||||||||
| Repayment of operational notes, related party | - | - | (1,000 | ) | (7,800 | ) | - | - | (133,300 | ) | ||||||||||||||||||
| Distributions | (1,982 | ) | (996 | ) | (5,311 | ) | (5,369 | ) | (7,380 | ) | (5,337 | ) | (605,983 | ) | ||||||||||||||
| Net cash provided by (used in) financing activities | (1,982 | ) | (996 | ) | (1,211 | ) | (7,369 | ) | (7,380 | ) | (5,337 | ) | (583,783 | ) | ||||||||||||||
| Net change in cash | (767 | ) | (4,002 | ) | 2,478 | (969 | ) | (1,436 | ) | (8,155 | ) | (182,514 | ) | |||||||||||||||
| Cash at beginning of period | 6,845 | 5,923 | 3,710 | 7,666 | 18,563 | 12,979 | 1,054,521 | |||||||||||||||||||||
| Cash at end of period | $ | 6,078 | $ | 1,921 | $ | 6,188 | $ | 6,697 | $ | 17,127 | $ | 4,824 | $ | 872,007 | ||||||||||||||
| Cash paid for income taxes | $ | - | $ | - | $ | 200 | $ | - | $ | - | $ | - | $ | 28,424 | ||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | 88 | $ | 206 | $ | - | $ | - | $ | 4,788 | ||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-78
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Adams | Antares | Aramis | Arkoma | Arya | Aspen | Athos | Barclay | Bayne | ||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | (2,145 | ) | $ | 2,282 | $ | 1,876 | $ | 919 | $ | 2,228 | $ | 4,603 | $ | (655 | ) | $ | 2,588 | $ | (5,150 | ) | |||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,197 | 4,257 | 4,123 | 3,245 | 2,466 | 3,679 | 4,578 | 4,208 | 4,807 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | - | 395 | 450 | 356 | 277 | 399 | 1,522 | 363 | - | |||||||||||||||||||||||||||
| Due (from) to third party property managers | (3,436 | ) | (46 | ) | (193 | ) | 589 | 46 | (73 | ) | (1,227 | ) | 40 | (5,238 | ) | |||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (1,943 | ) | (264 | ) | 84 | (1,143 | ) | (479 | ) | 149 | (3,460 | ) | (1,057 | ) | (1,622 | ) | ||||||||||||||||||||
| Tenant deposits | 250 | - | - | - | - | - | - | - | 2,745 | |||||||||||||||||||||||||||
| Due to (from) related parties | 3,493 | 1,080 | 1,042 | 845 | (4,200 | ) | (374 | ) | 1,873 | 1,100 | 7,258 | |||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 416 | 7,704 | 7,382 | 4,811 | 338 | 8,384 | 2,631 | 7,242 | 2,800 | |||||||||||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net cash used in investing activities | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Repayments of amounts due to related party | (22,441 | ) | - | - | - | - | - | - | - | (26,715 | ) | |||||||||||||||||||||||||
| Repayments of bridge financing, related party | (288,000 | ) | - | - | - | - | - | - | - | (328,683 | ) | |||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | 6,000 | - | - | - | - | |||||||||||||||||||||||||||
| Net proceeds from the issuance of membership units | 334,077 | - | - | - | - | - | - | - | 380,478 | |||||||||||||||||||||||||||
| Distributions | (6,568 | ) | (7,064 | ) | (5,924 | ) | (5,839 | ) | (4,091 | ) | (4,500 | ) | (5,050 | ) | (7,708 | ) | (5,878 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | 17,069 | (7,064 | ) | (5,924 | ) | (5,839 | ) | 1,909 | (4,500 | ) | (5,050 | ) | (7,708 | ) | 19,202 | |||||||||||||||||||||
| Net change in cash | 17,485 | 640 | 1,458 | (1,028 | ) | 2,248 | 3,883 | (2,418 | ) | (466 | ) | 22,002 | ||||||||||||||||||||||||
| Cash at beginning of year | - | 12,203 | 7,204 | 23,313 | 2,277 | 3,249 | 9,313 | 24,025 | - | |||||||||||||||||||||||||||
| Cash at end of year | $ | 17,485 | $ | 12,843 | $ | 8,663 | $ | 22,286 | $ | 4,524 | $ | 7,133 | $ | 6,895 | $ | 23,559 | $ | 22,002 | ||||||||||||||||||
| Cash paid for income taxes | $ | 118 | $ | 250 | $ | 250 | $ | 153 | $ | 153 | $ | 200 | $ | 250 | $ | 645 | $ | 100 | ||||||||||||||||||
| Cash paid for interest expenses | $ | 540 | $ | - | $ | - | $ | - | $ | 164 | $ | - | $ | - | $ | - | $ | 2,260 | ||||||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 5,136 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-79
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Bean | Bennett | Benny | Bluebell | Bowling | Boxwood | Bradford | Brookwood | Bryant | ||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 2,532 | $ | 3,394 | $ | 479 | $ | 2,831 | $ | 2,081 | $ | (9,908 | ) | $ | 2,253 | $ | 1,857 | $ | (90 | ) | ||||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,029 | 2,910 | 3,503 | 4,108 | 2,862 | 4,420 | 4,180 | 3,854 | 4,392 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | 450 | 310 | 940 | 440 | 346 | - | 356 | 334 | 1,252 | |||||||||||||||||||||||||||
| Due (from) to third party property managers | 26 | (391 | ) | 37 | (48 | ) | (104 | ) | (6,417 | ) | - | 1 | 171 | |||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (2,076 | ) | (1,119 | ) | 910 | 684 | (783 | ) | (1,591 | ) | (818 | ) | 366 | (3,848 | ) | |||||||||||||||||||||
| Tenant deposits | - | - | - | - | - | 4,390 | - | - | - | |||||||||||||||||||||||||||
| Due to (from) related parties | 986 | 1,495 | 956 | 1,036 | 1,053 | 6,651 | 1,237 | (165 | ) | 1,672 | ||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 5,946 | 6,599 | 6,825 | 9,051 | 5,456 | (2,456 | ) | 7,209 | 6,247 | 3,549 | ||||||||||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net cash used in investing activities | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Repayments of amounts due to related party | - | - | - | - | - | (20,168 | ) | - | - | - | ||||||||||||||||||||||||||
| Repayments of bridge financing, related party | - | - | - | - | - | (308,000 | ) | - | - | - | ||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net proceeds from the issuance of membership units | - | - | - | - | - | 353,436 | - | - | - | |||||||||||||||||||||||||||
| Distributions | (7,230 | ) | (6,076 | ) | (4,265 | ) | (7,811 | ) | (5,454 | ) | (5,191 | ) | (7,263 | ) | (6,210 | ) | (5,728 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (7,230 | ) | (6,076 | ) | (4,265 | ) | (7,811 | ) | (5,454 | ) | 20,077 | (7,263 | ) | (6,210 | ) | (5,728 | ) | |||||||||||||||||||
| Net change in cash | (1,284 | ) | 523 | 2,559 | 1,240 | 2 | 17,621 | (54 | ) | 37 | (2,180 | ) | ||||||||||||||||||||||||
| Cash at beginning of year | 11,429 | 7,455 | 3,024 | 19,029 | 5,720 | - | 22,583 | 6,608 | 8,432 | |||||||||||||||||||||||||||
| Cash at end of year | $ | 10,145 | $ | 7,979 | $ | 5,584 | $ | 20,269 | $ | 5,722 | $ | 17,621 | $ | 22,529 | $ | 6,645 | $ | 6,253 | ||||||||||||||||||
| Cash paid for income taxes | $ | 715 | $ | 200 | $ | - | $ | - | $ | - | $ | 213 | $ | 642 | $ | 200 | $ | 250 | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 3,080 | $ | - | $ | - | $ | - | ||||||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 5,775 | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-80
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Caden | Camellia | Caterpillar | Chilhowee | Claremore | Collinison | Cordero | Cristalino | Ellie | ||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | (172 | ) | $ | 527 | $ | (7,105 | ) | $ | 3,600 | $ | 942 | $ | 98 | $ | 2,868 | $ | 3,763 | $ | (11,666 | ) | |||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 3,437 | 4,811 | 4,124 | 4,471 | 3,232 | 4,666 | 3,860 | 4,225 | 3,948 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | 406 | 409 | 1,772 | 511 | 711 | 414 | 340 | 560 | 482 | |||||||||||||||||||||||||||
| Due (from) to third party property managers | (2,349 | ) | 179 | 4,991 | (2,273 | ) | (1,075 | ) | (3,649 | ) | (41 | ) | 383 | 505 | ||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 417 | 200 | 1,965 | (1,991 | ) | (123 | ) | (2,326 | ) | (1,536 | ) | (1,154 | ) | 1,338 | ||||||||||||||||||||||
| Tenant deposits | - | - | - | - | - | - | - | - | (2,445 | ) | ||||||||||||||||||||||||||
| Due to (from) related parties | 1,824 | 1,232 | 1,100 | 1,296 | 1,198 | 1,349 | 1,029 | 1,075 | 7,865 | |||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 3,564 | 7,358 | 6,847 | 5,615 | 4,885 | 551 | 6,520 | 8,853 | 29 | |||||||||||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | - | - | (5,140 | ) | - | - | - | ||||||||||||||||||||||||||
| Net cash used in investing activities | - | - | - | - | - | (5,140 | ) | - | - | - | ||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Repayments of amounts due to related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Repayments of bridge financing, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net proceeds from the issuance of membership units | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (2,261 | ) | (6,562 | ) | (3,467 | ) | (7,079 | ) | (2,947 | ) | (4,948 | ) | (7,394 | ) | (5,756 | ) | (971 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (2,261 | ) | (6,562 | ) | (3,467 | ) | (7,079 | ) | (2,947 | ) | (4,948 | ) | (7,394 | ) | (5,756 | ) | (971 | ) | ||||||||||||||||||
| Net change in cash | 1,302 | 795 | 3,381 | (1,464 | ) | 1,938 | (9,537 | ) | (873 | ) | 3,096 | (942 | ) | |||||||||||||||||||||||
| Cash at beginning of year | 1,152 | 5,838 | 11,778 | 12,661 | - | 24,688 | 14,543 | 6,894 | 4,683 | |||||||||||||||||||||||||||
| Cash at end of year | $ | 2,454 | $ | 6,634 | $ | 15,159 | $ | 11,197 | $ | 1,938 | $ | 15,151 | $ | 13,669 | $ | 9,990 | $ | 3,741 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | - | $ | - | $ | 774 | $ | - | $ | 738 | $ | 50 | $ | 50 | $ | 701 | ||||||||||||||||||
| Cash paid for interest expenses | $ | 206 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 630 | $ | - | ||||||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-81
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Emelina | Ethan | Frances | Glenncrest | Gordon | Haikey | Hamblen | Hancock | Hardman | ||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | (2,125 | ) | $ | (972 | ) | $ | 4,101 | $ | 1,114 | $ | 1,572 | $ | 945 | $ | (2,172 | ) | $ | 2,091 | $ | 2,255 | |||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,121 | 4,147 | 3,837 | 3,991 | 3,512 | 3,368 | 3,527 | 4,227 | 5,326 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | 426 | 344 | 376 | 418 | 376 | 738 | 403 | 477 | 406 | |||||||||||||||||||||||||||
| Due (from) to third party property managers | 2,283 | (443 | ) | 5 | 2,161 | 253 | 216 | 2,140 | 1,940 | 284 | ||||||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | 92 | (145 | ) | (3,042 | ) | (1,277 | ) | (157 | ) | 514 | (3,060 | ) | (642 | ) | (3,657 | ) | ||||||||||||||||||||
| Tenant deposits | (2,195 | ) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Due to (from) related parties | (935 | ) | 472 | 983 | 2,021 | 919 | 1,355 | 996 | (2,398 | ) | 1,269 | |||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 1,667 | 3,404 | 6,261 | 8,428 | 6,475 | 7,136 | 1,833 | 5,694 | 5,883 | |||||||||||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net cash used in investing activities | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Repayments of amounts due to related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Repayments of bridge financing, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net proceeds from the issuance of membership units | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (3,021 | ) | (2,686 | ) | (9,895 | ) | (7,293 | ) | (6,819 | ) | (6,311 | ) | (6,094 | ) | (7,418 | ) | (9,433 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (3,021 | ) | (2,686 | ) | (9,895 | ) | (7,293 | ) | (6,819 | ) | (6,311 | ) | (6,094 | ) | (7,418 | ) | (9,433 | ) | ||||||||||||||||||
| Net change in cash | (1,354 | ) | 718 | (3,634 | ) | 1,135 | (345 | ) | 824 | (4,261 | ) | (1,724 | ) | (3,550 | ) | |||||||||||||||||||||
| Cash at beginning of year | 3,176 | 3,281 | 19,302 | 18,053 | 14,335 | 10,753 | 13,581 | 7,665 | 18,728 | |||||||||||||||||||||||||||
| Cash at end of year | $ | 1,822 | $ | 3,999 | $ | 15,668 | $ | 19,188 | $ | 13,990 | $ | 11,577 | $ | 9,320 | $ | 5,940 | $ | 15,178 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | - | $ | 202 | $ | - | $ | 200 | $ | 495 | $ | 1,350 | $ | 250 | $ | 950 | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | 488 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-82
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Haven | Haverhill | Haybridge | Hedgecrest | Helmerich | Hermanos | Holmes | Johnson | Keystone | ||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 2,529 | $ | 1,227 | $ | (5,837 | ) | $ | 5,363 | $ | 1,511 | $ | 597 | $ | (7,580 | ) | $ | 3,719 | $ | 3,878 | ||||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 2,549 | 3,225 | 4,931 | 5,336 | 3,462 | 5,914 | 2,419 | 4,510 | 4,784 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | 315 | 386 | 394 | 394 | 707 | 464 | 274 | 0 | 539 | |||||||||||||||||||||||||||
| Due (from) to third party property managers | 650 | (50 | ) | (1,991 | ) | 453 | 370 | (516 | ) | 4,068 | (159 | ) | (2,147 | ) | ||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (727 | ) | 1,500 | 1,301 | (357 | ) | (410 | ) | (630 | ) | (1,319 | ) | (2,900 | ) | (3,525 | ) | ||||||||||||||||||||
| Tenant deposits | - | - | 3,990 | - | - | - | (1,395 | ) | - | - | ||||||||||||||||||||||||||
| Due to (from) related parties | (4,815 | ) | 902 | 1,006 | 1,184 | 1,420 | (7,014 | ) | 681 | 1,248 | 1,202 | |||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 501 | 7,190 | 3,794 | 12,373 | 7,061 | (1,186 | ) | (2,851 | ) | 6,417 | 4,731 | |||||||||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | (6,073 | ) | - | - | - | - | - | ||||||||||||||||||||||||||
| Net cash used in investing activities | - | - | - | (6,073 | ) | - | - | - | - | - | ||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Repayments of amounts due to related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Repayments of bridge financing, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Proceeds from operational notes, related party | 5,700 | - | - | - | - | 7,700 | - | - | - | |||||||||||||||||||||||||||
| Net proceeds from the issuance of membership units | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (4,242 | ) | (6,402 | ) | (4,984 | ) | (7,097 | ) | (6,510 | ) | (5,408 | ) | (3,076 | ) | (8,429 | ) | (8,621 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | 1,458 | (6,402 | ) | (4,984 | ) | (7,097 | ) | (6,510 | ) | 2,292 | (3,076 | ) | (8,429 | ) | (8,621 | ) | ||||||||||||||||||||
| Net change in cash | 1,959 | 787 | (1,190 | ) | (797 | ) | 551 | 1,106 | (5,928 | ) | (2,011 | ) | (3,890 | ) | ||||||||||||||||||||||
| Cash at beginning of year | 2,123 | 6,658 | 18,262 | 16,561 | 15,946 | 6,549 | 12,837 | 23,239 | 16,296 | |||||||||||||||||||||||||||
| Cash at end of year | $ | 4,082 | $ | 7,446 | $ | 17,072 | $ | 15,764 | $ | 16,497 | $ | 7,655 | $ | 6,909 | $ | 21,227 | $ | 12,406 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | 200 | $ | 402 | $ | 948 | $ | - | $ | - | $ | 153 | $ | 450 | $ | 851 | ||||||||||||||||||
| Cash paid for interest expenses | $ | 182 | $ | - | $ | - | $ | - | $ | - | $ | 245 | $ | - | $ | - | $ | - | ||||||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-83
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Langley | Laurel | Layla | Liberty | Lithonia | Lola | Lucas | Macomber | Mallard | ||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | (3,108 | ) | $ | 3,322 | $ | 1,993 | $ | (1,145 | ) | $ | (1,162 | ) | $ | 1,734 | $ | (9,383 | ) | $ | 1,046 | $ | 2,725 | ||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,559 | 4,631 | 4,453 | 5,545 | 4,963 | 4,144 | 4,070 | 4,286 | 2,862 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | - | 482 | 506 | 1,100 | 414 | 415 | 1,292 | 1,370 | 355 | |||||||||||||||||||||||||||
| Due (from) to third party property managers | (4,557 | ) | 80 | (12 | ) | 23 | (149 | ) | 23 | (2,002 | ) | (67 | ) | 1,352 | ||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (4,316 | ) | (2,777 | ) | (2,926 | ) | (2,201 | ) | 1,056 | (2,770 | ) | (3,330 | ) | (3,734 | ) | (1,057 | ) | |||||||||||||||||||
| Tenant deposits | - | - | - | - | - | - | 2,395 | - | - | |||||||||||||||||||||||||||
| Due to (from) related parties | 5,318 | 1,167 | 1,097 | 1,033 | 1,137 | 1,040 | 899 | 1,712 | 875 | |||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | (2,103 | ) | 6,905 | 5,111 | 4,355 | 6,259 | 4,586 | (6,059 | ) | 4,613 | 7,112 | |||||||||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net cash used in investing activities | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Repayments of amounts due to related party | (20,434 | ) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Repayments of bridge financing, related party | (318,000 | ) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net proceeds from the issuance of membership units | 362,757 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (8,111 | ) | (9,804 | ) | (9,035 | ) | (4,204 | ) | (4,638 | ) | (9,401 | ) | (1,843 | ) | (6,216 | ) | (5,398 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | 16,212 | (9,804 | ) | (9,035 | ) | (4,204 | ) | (4,638 | ) | (9,401 | ) | (1,843 | ) | (6,216 | ) | (5,398 | ) | |||||||||||||||||||
| Net change in cash | 14,109 | (2,899 | ) | (3,924 | ) | 151 | 1,621 | (4,815 | ) | (7,902 | ) | (1,603 | ) | 1,714 | ||||||||||||||||||||||
| Cash at beginning of year | - | 24,838 | 14,604 | 4,897 | 6,926 | 20,051 | 15,168 | 10,353 | 11,162 | |||||||||||||||||||||||||||
| Cash at end of year | $ | 14,109 | $ | 21,939 | $ | 10,680 | $ | 5,048 | $ | 8,548 | $ | 15,236 | $ | 7,266 | $ | 8,750 | $ | 12,876 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | 450 | $ | 794 | $ | 200 | $ | 200 | $ | 739 | $ | 200 | $ | 250 | $ | - | ||||||||||||||||||
| Cash paid for interest expenses | $ | 663 | $ | - | $ | - | $ | 300 | $ | 911 | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-84
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Marcy | Meridian | Metallo | Misty | Montgomery | Northbrook | Northridge | Oakland | Palmore | ||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 1,187 | $ | 990 | $ | (16,277 | ) | $ | 3,360 | $ | 965 | $ | 1,784 | $ | (1,904 | ) | $ | 3,777 | $ | (2,757 | ) | |||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 2,466 | 4,492 | 3,340 | 4,723 | 4,173 | 3,872 | 3,535 | 4,222 | 3,455 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | 277 | 492 | - | - | 360 | 376 | 390 | 439 | (580 | ) | ||||||||||||||||||||||||||
| Due (from) to third party property managers | 760 | 34 | 1,617 | (2,267 | ) | (423 | ) | 103 | (148 | ) | (314 | ) | 84 | |||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (1,054 | ) | (832 | ) | (4,736 | ) | 1,378 | 111 | (3,569 | ) | (165 | ) | (2,774 | ) | (1,118 | ) | ||||||||||||||||||||
| Tenant deposits | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Due to (from) related parties | 745 | 950 | 6,504 | 108 | 801 | 1,000 | 1,185 | 1,049 | (758 | ) | ||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 4,382 | 6,126 | (9,551 | ) | 7,302 | 5,987 | 3,566 | 2,894 | 6,400 | (1,673 | ) | |||||||||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net cash used in investing activities | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Repayments of amounts due to related party | - | - | (14,673 | ) | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Repayments of bridge financing, related party | - | - | (284,000 | ) | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net proceeds from the issuance of membership units | - | - | 322,979 | 495 | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (6,705 | ) | (5,364 | ) | - | (8,938 | ) | (3,903 | ) | (6,236 | ) | (5,303 | ) | (9,186 | ) | (1,861 | ) | |||||||||||||||||||
| Net cash provided by (used in) financing activities | (6,705 | ) | (5,364 | ) | 24,306 | (8,443 | ) | (3,903 | ) | (6,236 | ) | (5,303 | ) | (9,186 | ) | (1,861 | ) | |||||||||||||||||||
| Net change in cash | (2,324 | ) | 762 | 14,755 | (1,141 | ) | 2,084 | (2,670 | ) | (2,409 | ) | (2,786 | ) | (3,534 | ) | |||||||||||||||||||||
| Cash at beginning of year | 10,940 | 4,306 | - | 25,490 | 4,362 | 16,387 | 19,278 | 18,656 | 4,155 | |||||||||||||||||||||||||||
| Cash at end of year | $ | 8,616 | $ | 5,068 | $ | 14,755 | $ | 24,349 | $ | 6,446 | $ | 13,717 | $ | 16,869 | $ | 15,870 | $ | 621 | ||||||||||||||||||
| Cash paid for income taxes | $ | 153 | $ | - | $ | 153 | $ | - | $ | - | $ | 195 | $ | - | $ | 751 | $ | - | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | 1,657 | $ | - | $ | 401 | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-85
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Pebblestone | Perdita | Phoebe | Pongo | Portsmouth | Presidio | Rachel | Ratliff | Riverwood | ||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 1,428 | $ | 2,007 | $ | 1,535 | $ | 2,559 | $ | 3,809 | $ | (8,263 | ) | $ | (790 | ) | $ | 2,658 | $ | (1,168 | ) | |||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,642 | 4,560 | 3,818 | 4,560 | 3,331 | 3,288 | 3,972 | 4,394 | 5,020 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | 539 | 406 | 414 | 406 | 319 | - | 414 | 415 | 455 | |||||||||||||||||||||||||||
| Due (from) to third party property managers | (108 | ) | - | (15 | ) | - | (787 | ) | (3,336 | ) | 800 | 597 | (72 | ) | ||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (3,535 | ) | (744 | ) | (3,329 | ) | (860 | ) | (1,333 | ) | (4,297 | ) | (3,417 | ) | (3,057 | ) | 579 | |||||||||||||||||||
| Tenant deposits | - | - | - | - | - | 1,745 | (1,098 | ) | - | - | ||||||||||||||||||||||||||
| Due to (from) related parties | 1,131 | 1,350 | 1,002 | 1,340 | 961 | 4,468 | 1,024 | 1,094 | 1,192 | |||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 4,097 | 7,579 | 3,425 | 8,005 | 6,301 | (6,395 | ) | 905 | 6,101 | 6,005 | ||||||||||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | - | (5,989 | ) | - | - | - | - | ||||||||||||||||||||||||||
| Net cash used in investing activities | - | - | - | - | (5,989 | ) | - | - | - | - | ||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Repayments of amounts due to related party | - | - | - | - | - | (15,196 | ) | - | - | - | ||||||||||||||||||||||||||
| Repayments of bridge financing, related party | - | - | - | - | - | (229,000 | ) | - | - | - | ||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net proceeds from the issuance of membership units | - | - | - | - | - | 265,302 | - | - | - | |||||||||||||||||||||||||||
| Distributions | (8,721 | ) | (7,138 | ) | (7,846 | ) | (7,720 | ) | (3,536 | ) | (2,895 | ) | (7,481 | ) | (8,548 | ) | (6,426 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (8,721 | ) | (7,138 | ) | (7,846 | ) | (7,720 | ) | (3,536 | ) | 18,211 | (7,481 | ) | (8,548 | ) | (6,426 | ) | |||||||||||||||||||
| Net change in cash | (4,624 | ) | 442 | (4,421 | ) | 285 | (3,224 | ) | 11,816 | (6,576 | ) | (2,447 | ) | (420 | ) | |||||||||||||||||||||
| Cash at beginning of year | 14,763 | 20,002 | 17,909 | 22,874 | 8,984 | - | 17,393 | 14,030 | 7,240 | |||||||||||||||||||||||||||
| Cash at end of year | $ | 10,139 | $ | 20,443 | $ | 13,488 | $ | 23,159 | $ | 5,760 | $ | 11,816 | $ | 10,817 | $ | 11,584 | $ | 6,820 | ||||||||||||||||||
| Cash paid for income taxes | $ | 825 | $ | 682 | $ | 1,387 | $ | 682 | $ | - | $ | - | $ | 708 | $ | 782 | $ | 250 | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 2,576 | $ | - | $ | - | $ | - | ||||||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 4,914 | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-86
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Roanoke | Robinson | Ross | Sansa | Sedgefield | Seneca | Sheezy | Sherwood | Spangler | ||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 4,238 | $ | 3,228 | $ | 2,727 | $ | 1,969 | $ | 3,737 | $ | 2,458 | $ | 2,169 | $ | 1,757 | $ | (14,672 | ) | |||||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 4,604 | 4,409 | 4,582 | 2,466 | 4,014 | 4,057 | 3,215 | 2,398 | 5,872 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | (788 | ) | - | 527 | 277 | 418 | - | 351 | 276 | - | ||||||||||||||||||||||||||
| Due (from) to third party property managers | (3,250 | ) | (850 | ) | 58 | 62 | (2,059 | ) | (844 | ) | (69 | ) | 811 | (2,596 | ) | |||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (3,343 | ) | (1,055 | ) | (3,592 | ) | (657 | ) | (588 | ) | (842 | ) | (3,064 | ) | (1,267 | ) | (12,174 | ) | ||||||||||||||||||
| Tenant deposits | - | 250 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Due to (from) related parties | 1,314 | 4,840 | 1,126 | 724 | 9,003 | 1,740 | 996 | 719 | 10,602 | |||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 2,775 | 10,823 | 5,427 | 4,841 | 14,524 | 6,568 | 3,599 | 4,694 | (12,969 | ) | ||||||||||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net cash used in investing activities | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Repayments of amounts due to related party | - | - | - | - | - | - | - | - | (26,324 | ) | ||||||||||||||||||||||||||
| Repayments of bridge financing, related party | - | - | - | - | - | - | - | - | (362,000 | ) | ||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net proceeds from the issuance of membership units | - | - | - | - | - | - | - | - | 420,629 | |||||||||||||||||||||||||||
| Distributions | (9,123 | ) | (8,550 | ) | (10,119 | ) | (6,238 | ) | (7,937 | ) | (7,638 | ) | (6,291 | ) | (6,349 | ) | (1,499 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (9,123 | ) | (8,550 | ) | (10,119 | ) | (6,238 | ) | (7,937 | ) | (7,638 | ) | (6,291 | ) | (6,349 | ) | 30,806 | |||||||||||||||||||
| Net change in cash | (6,348 | ) | 2,272 | (4,692 | ) | (1,397 | ) | 6,587 | (1,069 | ) | (2,693 | ) | (1,656 | ) | 17,837 | |||||||||||||||||||||
| Cash at beginning of year | 22,621 | 24,787 | 23,357 | 13,296 | 23,488 | 23,414 | 14,858 | 8,977 | - | |||||||||||||||||||||||||||
| Cash at end of year | $ | 16,273 | $ | 27,059 | $ | 18,665 | $ | 11,900 | $ | 30,074 | $ | 22,344 | $ | 12,165 | $ | 7,321 | $ | 17,837 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | 214 | $ | 817 | $ | 153 | $ | 402 | $ | - | $ | 572 | $ | 153 | $ | - | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 2,489 | ||||||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 5,657 | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-87
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Summerglen | Tansel | Thomas | Tomlinson | Tytus | Vanzant | Watson | Westhaven | Wheeler | ||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 1,862 | $ | (3,434 | ) | $ | (5,525 | ) | $ | (26,588 | ) | $ | 3,798 | $ | 747 | $ | 2,679 | $ | 2,393 | $ | 3,550 | |||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||
| Depreciation | 3,330 | 4,476 | 3,015 | 3,332 | 3,579 | 4,862 | 2,419 | 3,508 | 2,864 | |||||||||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||||||||||
| Prepaid expenses | 671 | 970 | 285 | - | 349 | 357 | 274 | 344 | 346 | |||||||||||||||||||||||||||
| Due (from) to third party property managers | (968 | ) | 2,947 | 1,973 | (3,939 | ) | (89 | ) | 846 | 28 | (3,521 | ) | (378 | ) | ||||||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||||||||||
| Accrued expenses | (86 | ) | 252 | (553 | ) | (1,934 | ) | (3,620 | ) | (874 | ) | (1,300 | ) | (1,881 | ) | (944 | ) | |||||||||||||||||||
| Tenant deposits | - | (2,395 | ) | - | 2,250 | - | - | - | - | - | ||||||||||||||||||||||||||
| Due to (from) related parties | 1,352 | (829 | ) | 576 | 10,015 | 1,049 | 1,191 | 723 | 1,160 | 987 | ||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | 6,162 | 1,986 | (229 | ) | (16,863 | ) | 5,065 | 7,130 | 4,824 | 2,004 | 6,425 | |||||||||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net cash used in investing activities | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||||||||||
| Repayments of amounts due to related party | - | - | - | (15,430 | ) | - | - | - | - | - | ||||||||||||||||||||||||||
| Repayments of bridge financing, related party | - | - | - | (232,000 | ) | - | - | - | - | - | ||||||||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
| Net proceeds from the issuance of membership units | - | - | - | 271,251 | - | - | - | - | - | |||||||||||||||||||||||||||
| Distributions | (4,789 | ) | (3,039 | ) | (4,266 | ) | (1,904 | ) | (7,997 | ) | (9,980 | ) | (5,609 | ) | (3,941 | ) | (6,760 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | (4,789 | ) | (3,039 | ) | (4,266 | ) | 21,917 | (7,997 | ) | (9,980 | ) | (5,609 | ) | (3,941 | ) | (6,760 | ) | |||||||||||||||||||
| Net change in cash | 1,373 | (1,053 | ) | (4,494 | ) | 5,054 | (2,932 | ) | (2,851 | ) | (785 | ) | (1,937 | ) | (335 | ) | ||||||||||||||||||||
| Cash at beginning of year | 6,370 | 6,633 | 9,480 | - | 19,226 | 15,649 | 14,142 | 6,388 | 14,689 | |||||||||||||||||||||||||||
| Cash at end of year | $ | 7,743 | $ | 5,580 | $ | 4,986 | $ | 5,054 | $ | 16,294 | $ | 12,798 | $ | 13,357 | $ | 4,451 | $ | 14,353 | ||||||||||||||||||
| Cash paid for income taxes | $ | - | $ | 250 | $ | 200 | $ | - | $ | - | $ | 153 | $ | 153 | $ | - | $ | - | ||||||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | 4,156 | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | 6,525 | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-88
ARRIVED HOMES 3, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2025
| Williamson | Woodland | Woodwind | Wynde | Wyndhurst | Zane | Consolidated | ||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||
| Net income (loss) | $ | (6,512 | ) | $ | 1,705 | $ | (8,596 | ) | $ | 2,927 | $ | (5,339 | ) | $ | 1,676 | $ | (19,080 | ) | ||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||||||
| Depreciation | 3,940 | 2,927 | 3,504 | 4,024 | 4,257 | 2,241 | 379,050 | |||||||||||||||||||||
| Increase in assets | ||||||||||||||||||||||||||||
| Prepaid expenses | (868 | ) | 298 | 301 | 483 | 461 | 302 | 37,925 | ||||||||||||||||||||
| Due (from) to third party property managers | 2,074 | (159 | ) | 1,283 | 100 | (3,006 | ) | 78 | (30,319 | ) | ||||||||||||||||||
| Increase (decrease) in liabilities | ||||||||||||||||||||||||||||
| Accrued expenses | (3,131 | ) | (755 | ) | 850 | 318 | 215 | (787 | ) | (135,281 | ) | |||||||||||||||||
| Tenant deposits | - | - | (1,695 | ) | - | 1,745 | - | 8,538 | ||||||||||||||||||||
| Due to (from) related parties | 1,001 | 199 | 2,551 | (4,758 | ) | 1,240 | 693 | 133,140 | ||||||||||||||||||||
| Net cash provided by (used in) operating activities | (3,497 | ) | 4,215 | (1,801 | ) | 3,095 | (428 | ) | 4,202 | 373,973 | ||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||||||
| Additions to property and equipment | - | - | - | - | - | - | (17,202 | ) | ||||||||||||||||||||
| Net cash used in investing activities | - | - | - | - | - | - | (17,202 | ) | ||||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||||||
| Repayments of amounts due to related party | - | - | - | - | - | - | (161,381 | ) | ||||||||||||||||||||
| Repayments of bridge financing, related party | - | - | - | - | - | - | (2,349,683 | ) | ||||||||||||||||||||
| Proceeds from operational notes, related party | - | - | - | 5,800 | - | - | 25,200 | |||||||||||||||||||||
| Net proceeds from the issuance of membership units | - | - | - | - | - | - | 2,711,403 | |||||||||||||||||||||
| Distributions | (8,300 | ) | (4,394 | ) | (330 | ) | (6,652 | ) | (3,121 | ) | (5,537 | ) | (569,798 | ) | ||||||||||||||
| Net cash provided by (used in) financing activities | (8,300 | ) | (4,394 | ) | (330 | ) | (852 | ) | (3,121 | ) | (5,537 | ) | (344,259 | ) | ||||||||||||||
| Net change in cash | (11,797 | ) | (179 | ) | (2,131 | ) | 2,243 | (3,549 | ) | (1,335 | ) | 12,513 | ||||||||||||||||
| Cash at beginning of year | 20,047 | 4,751 | 4,408 | 4,051 | 22,986 | 15,987 | 1,129,818 | |||||||||||||||||||||
| Cash at end of year | $ | 8,250 | $ | 4,572 | $ | 2,277 | $ | 6,294 | $ | 19,438 | $ | 14,652 | $ | 1,142,331 | ||||||||||||||
| Cash paid for income taxes | $ | - | $ | - | $ | 200 | $ | - | $ | - | $ | - | $ | 25,771 | ||||||||||||||
| Cash paid for interest expenses | $ | - | $ | - | $ | - | $ | 185 | $ | - | $ | - | $ | 21,133 | ||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||
| Deemed contribution from Manager for forgiveness of amounts due to manager | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 28,006 | ||||||||||||||
See the accompanying notes to the consolidated and consolidating financial statements.
F-89
ARRIVED HOMES 3, LLC AND ITS SERIES
NOTES TO THE UNAUDITED CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS
NOTE 1: NATURE OF OPERATIONS
Arrived Homes 3, LLC (the “Company”) is a Delaware series limited liability company formed on January 4, 2023, under the laws of Delaware. Arrived Homes 3, LLC was formed to permit public investment in individual single-family rental homes, each of which will be held by a separate property-owning subsidiary owned by a separate series of limited liability interests that Arrived Fund Manager, LLC (the “manager”) establishes. As a Delaware series limited liability company, the debts, liabilities, obligations, and expenses incurred, contracted for or otherwise existing with respect to a particular series are segregated and enforceable only against the assets of such series, as provided under Delaware law.
The following list represents each series of Arrived Homes 3, LLC and the wholly owned limited liability company, which was used to acquire the single-family rental property for each series, along with the date the series was formed and the date the series LLC acquired the single-family rental property as of June 30, 2026.
SERIES OFFERING TABLE
| Series Name | Name of the wholly-owned subsidiary of the Series | Date Formed | Acquisition Date | |||
| Arrived Series Adams, a series of Arrived Homes 3, LLC (Arrived Series Adams) | Arrived TN Adams, LLC | 10/28/2024 | 11/12/2024 | |||
| Arrived Series Antares, a series of Arrived Homes 3, LLC (Arrived Series Antares) | Arrived GA Antares, LLC | 4/24/2023 | 5/5/2023 | |||
| Arrived Series Aramis, a series of Arrived Homes 3, LLC (Arrived Series Aramis) | Arrived GA Aramis, LLC | 4/27/2023 | 5/4/2023 | |||
| Arrived Series Arkoma, a series of Arrived Homes 3, LLC (Arrived Series Arkoma) | Arrived AR Arkoma, LLC | 4/6/2023 | 4/18/2023 | |||
| Arrived Series Arya, a series of Arrived Homes 3, LLC (Arrived Series Arya) | Arrived AR Arya, LLC | 9/27/2023 | 10/18/2023 | |||
| Arrived Series Aspen, a series of Arrived Homes 3, LLC (Arrived Series Aspen) | Arrived GA Aspen, LLC | 2/27/2023 | 3/16/2023 | |||
| Arrived Series Athos, a series of Arrived Homes 3, LLC (Arrived Series Athos) | Arrived GA Athos, LLC | 4/27/2023 | 5/9/2023 | |||
| Arrived Series Barclay, a series of Arrived Homes 3, LLC (Arrived Series Barclay) | Arrived NC Barclay, LLC | 4/17/2023 | 4/26/2023 | |||
| Arrived Series Bayne, a series of Arrived Homes 3, LLC (Arrived Series Bayne) | Arrived TN Bayne, LLC | 10/28/2024 | 11/20/2024 | |||
| Arrived Series Bean, a series of Arrived Homes 3, LLC (Arrived Series Bean) | Arrived TN Bean, LLC | 2/23/2023 | 9/13/2023 | |||
| Arrived Series Bennett, a series of Arrived Homes 3, LLC (Arrived Series Bennett) | Arrived GA Bennett, LLC | 2/27/2023 | 3/16/2023 | |||
| Arrived Series Benny, a series of Arrived Homes 3, LLC (Arrived Series Benny) | Arrived OK Benny, LLC | 2/22/2023 | 3/21/2023 | |||
| Arrived Series Bluebell, a series of Arrived Homes 3, LLC (Arrived Series Bluebell) | Arrived KY Bluebell, LLC | 4/6/2023 | 5/4/2023 | |||
| Arrived Series Bowling, a series of Arrived Homes 3, LLC (Arrived Series Bowling) | Arrived Series Bowling, a series of Arrived Homes 3, LLC | 12/7/2022 | 2/14/2023 | |||
| Arrived Series Boxwood, a series of Arrived Homes 3, LLC (Arrived Series Boxwood) | Arrived MS Boxwood, LLC | 10/28/2024 | 11/20/2024 | |||
| Arrived Series Bradford, a series of Arrived Homes 3, LLC (Arrived Series Bradford) | Arrived NC Bradford, LLC | 4/6/2023 | 4/25/2023 | |||
| Arrived Series Brookwood, a series of Arrived Homes 3, LLC (Arrived Series Brookwood) | Arrived GA Brookwood, LLC | 2/27/2023 | 3/9/2023 | |||
| Arrived Series Bryant, a series of Arrived Homes 3, LLC (Arrived Series Bryant) | Arrived GA Bryant, LLC | 3/21/2023 | 4/20/2023 | |||
| Arrived Series Caden, a series of Arrived Homes 3, LLC (Arrived Series Caden) | Arrived Series Caden, a series of Arrived Homes 3, LLC | 1/23/2023 | 2/21/2023 | |||
| Arrived Series Camellia, a series of Arrived Homes 3, LLC (Arrived Series Camellia) | Arrived Series Camellia, a series of Arrived Homes 3, LLC | 1/23/2023 | 2/14/2023 | |||
| Arrived Series Caterpillar, a series of Arrived Homes 3, LLC (Arrived Series Caterpillar) | Arrived FL Caterpillar, LLC | 4/21/2023 | 5/2/2023 | |||
| Arrived Series Chilhowee, a series of Arrived Homes 3, LLC (Arrived Series Chilhowee) | Arrived TN Chilhowee, LLC | 12/21/2022 | 1/21/2023 | |||
| Arrived Series Claremore, a series of Arrived Homes 3, LLC (Arrived Series Claremore) | Arrived OK Claremore, LLC | 2/17/2023 | 4/27/2023 | |||
| Arrived Series Collinison, a series of Arrived Homes 3, LLC (Arrived Series Collinison) | Arrived TN Collinison, LLC | 10/30/2023 | 11/15/2023 |
F-90
| Series Name | Name of the wholly-owned subsidiary of the Series | Date Formed | Acquisition Date | |||
| Arrived Series Cordero, a series of Arrived Homes 3, LLC (Arrived Series Cordero) | Arrived NM Cordero, LLC | 1/24/2023 | 4/18/2023 | |||
| Arrived Series Cristalino, a series of Arrived Homes 3, LLC (Arrived Series Cristalino) | Arrived NM Cristalino, LLC | 12/21/2022 | 2/13/2023 | |||
| Arrived Series Ellie, a series of Arrived Homes 3, LLC (Arrived Series Ellie) | Arrived TN Ellie, LLC | 9/11/2023 | 9/13/2023 | |||
| Arrived Series Emelina, a series of Arrived Homes 3, LLC (Arrived Series Emelina) | Arrived Series Emelina, a series of Arrived Homes 3, LLC | 1/10/2023 | 2/8/2023 | |||
| Arrived Series Ethan, a series of Arrived Homes 3, LLC (Arrived Series Ethan) | Arrived Series Ethan, a series of Arrived Homes 3, LLC | 3/16/2023 | 4/27/2023 | |||
| Arrived Series Frances, a series of Arrived Homes 3, LLC (Arrived Series Frances) | Arrived MS Frances, LLC | 10/18/2023 | 12/6/2023 | |||
| Arrived Series Glenncrest, a series of Arrived Homes 3, LLC (Arrived Series Glenncrest) | Arrived Series Glenncrest, a series of Arrived Homes 3, LLC | 11/1/2023 | 11/15/2023 | |||
| Arrived Series Gordon, a series of Arrived Homes 3, LLC (Arrived Series Gordon) | Arrived GA Gordon, LLC | 3/21/2023 | 4/11/2023 | |||
| Arrived Series Haikey, a series of Arrived Homes 3, LLC (Arrived Series Haikey) | Arrived OK Haikey, LLC | 2/17/2023 | 5/17/2023 | |||
| Arrived Series Hamblen, a series of Arrived Homes 3, LLC (Arrived Series Hamblen) | Arrived TN Hamblen, LLC | 3/10/2023 | 3/30/2023 | |||
| Arrived Series Hancock, a series of Arrived Homes 3, LLC (Arrived Series Hancock) | Arrived GA Hancock, LLC | 3/28/2023 | 4/27/2023 | |||
| Arrived Series Hardman, a series of Arrived Homes 3, LLC (Arrived Series Hardman) | Arrived TN Hardman, LLC | 10/24/2023 | 11/2/2023 | |||
| Arrived Series Haven, a series of Arrived Homes 3, LLC (Arrived Series Haven) | Arrived Series Haven, a series of Arrived Homes 3, LLC | 11/30/2022 | 2/21/2023 | |||
| Arrived Series Haverhill, a series of Arrived Homes 3, LLC (Arrived Series Haverhill) | Arrived GA Haverhill, LLC | 2/27/2023 | 3/16/2023 | |||
| Arrived Series Haybridge, a series of Arrived Homes 3, LLC (Arrived Series Haybridge) | Arrived NC Haybridge, LLC | 9/28/2023 | 10/18/2023 | |||
| Arrived Series Hedgecrest, a series of Arrived Homes 3, LLC (Arrived Series Hedgecrest) | Arrived NC Hedgecrest, LLC | 9/28/2023 | 10/18/2023 | |||
| Arrived Series Helmerich, a series of Arrived Homes 3, LLC (Arrived Series Helmerich) | Arrived OK Helmerich, LLC | 2/17/2023 | 4/19/2023 | |||
| Arrived Series Hermanos, a series of Arrived Homes 3, LLC (Arrived Series Hermanos) | Arrived NM Hermanos, LLC | 12/22/2022 | 1/31/2023 | |||
| Arrived Series Holmes, a series of Arrived Homes 3, LLC (Arrived Series Holmes) | Arrived AR Holmes, LLC | 3/7/2023 | 3/29/2023 | |||
| Arrived Series Johnson, a series of Arrived Homes 3, LLC (Arrived Series Johnson) | Arrived TN Johnson, LLC | 6/20/2024 | 6/26/2024 | |||
| Arrived Series Keystone, a series of Arrived Homes 3, LLC (Arrived Series Keystone) | Arrived TN Keystone, LLC | 10/31/2023 | 12/6/2023 | |||
| Arrived Series Langley, a series of Arrived Homes 3, LLC (Arrived Series Langley) | Arrived VA Langley, LLC | 10/23/2024 | 11/6/2024 | |||
| Arrived Series Laurel, a series of Arrived Homes 3, LLC (Arrived Series Laurel) | Arrived TN Laurel, LLC | 1/19/2024 | 1/24/2024 | |||
| Arrived Series Layla, a series of Arrived Homes 3, LLC (Arrived Series Layla) | Arrived TN Layla, LLC | 10/23/2023 | 11/15/2023 | |||
| Arrived Series Liberty, a series of Arrived Homes 3, LLC (Arrived Series Liberty) | Arrived GA Liberty, LLC | 3/10/2023 | 4/25/2023 | |||
| Arrived Series Lithonia, a series of Arrived Homes 3, LLC (Arrived Series Lithonia) | Arrived GA Lithonia, LLC | 2/27/2023 | 3/16/2023 | |||
| Arrived Series Lola, a series of Arrived Homes 3, LLC (Arrived Series Lola) | Arrived TN Lola, LLC | 10/23/2023 | 11/15/2023 | |||
| Arrived Series Lucas, a series of Arrived Homes 3, LLC (Arrived Series Lucas) | Arrived GA Lucas, LLC | 3/21/2023 | 4/20/2023 | |||
| Arrived Series Macomber, a series of Arrived Homes 3, LLC (Arrived Series Macomber) | Arrived GA Macomber, LLC | 3/28/2023 | 5/2/2023 | |||
| Arrived Series Mallard, a series of Arrived Homes 3, LLC (Arrived Series Mallard) | Arrived Series Mallard, a series of Arrived Homes 3, LLC | 3/16/2023 | 4/28/2023 | |||
| Arrived Series Marcy, a series of Arrived Homes 3, LLC (Arrived Series Marcy) | Arrived AR Marcy, LLC | 9/27/2023 | 10/18/2023 | |||
| Arrived Series Meridian, a series of Arrived Homes 3, LLC (Arrived Series Meridian) | Arrived Series Meridian, a series of Arrived Homes 3, LLC | 3/28/2023 | 4/21/2023 | |||
| Arrived Series Metallo, a series of Arrived Homes 3, LLC (Arrived Series Metallo) | Arrived AR Metallo, LLC | 11/18/2024 | 12/4/2024 | |||
| Arrived Series Misty, a series of Arrived Homes 3, LLC (Arrived Series Misty) | Arrived MO Misty, LLC | 10/29/2024 | 11/13/2024 | |||
| Arrived Series Montgomery, a series of Arrived Homes 3, LLC (Arrived Series Montgomery) | Arrived Series Montgomery, a series of Arrived Homes 3, LLC | 2/28/2023 | 3/22/2023 | |||
| Arrived Series Northbrook, a series of Arrived Homes 3, LLC (Arrived Series Northbrook) | Arrived MS Northbrook, LLC | 10/18/2023 | 11/20/2023 |
F-91
Series Name | Name of the wholly-owned subsidiary of the Series | Date Formed | Acquisition Date | |||
| Arrived Series Northridge, a series of Arrived Homes 3, LLC (Arrived Series Northridge) | Arrived KY Northridge, LLC | 11/21/2023 | 12/13/2023 | |||
| Arrived Series Oakland, a series of Arrived Homes 3, LLC (Arrived Series Oakland) | Arrived TN Oakland, LLC | 10/19/2023 | 10/25/2023 | |||
| Arrived Series Palmore, a series of Arrived Homes 3, LLC (Arrived Series Palmore) | Arrived Series Palmore, a series of Arrived Homes 3, LLC | 1/26/2023 | 2/23/2023 | |||
| Arrived Series Pebblestone, a series of Arrived Homes 3, LLC (Arrived Series Pebblestone) | Arrived TN Pebblestone, LLC | 10/31/2023 | 12/6/2023 | |||
| Arrived Series Perdita, a series of Arrived Homes 3, LLC (Arrived Series Perdita) | Arrived NC Perdita, LLC | 4/17/2023 | 4/27/2023 | |||
| Arrived Series Phoebe, a series of Arrived Homes 3, LLC (Arrived Series Phoebe) | Arrived TN Phoebe, LLC | 12/13/2023 | 12/27/2023 | |||
| Arrived Series Pongo, a series of Arrived Homes 3, LLC (Arrived Series Pongo) | Arrived NC Pongo, LLC | 4/17/2023 | 4/27/2023 | |||
| Arrived Series Portsmouth, a series of Arrived Homes 3, LLC (Arrived Series Portsmouth) | Arrived VA Portsmouth, LLC | 3/2/2023 | 3/15/2023 | |||
| Arrived Series Presidio, a series of Arrived Homes 3, LLC (Arrived Series Presidio) | Arrived IN Presidio, LLC | 10/28/2024 | 11/13/2024 | |||
| Arrived Series Rachel, a series of Arrived Homes 3, LLC (Arrived Series Rachel) | Arrived TN Rachel, LLC | 11/1/2023 | 11/29/2023 | |||
| Arrived Series Ratliff, a series of Arrived Homes 3, LLC (Arrived Series Ratliff) | Arrived TN Ratliff, LLC | 10/19/2023 | 10/25/2023 | |||
| Arrived Series Riverwood, a series of Arrived Homes 3, LLC (Arrived Series Riverwood) | Arrived GA Riverwood, LLC | 3/21/2023 | 4/26/2023 | |||
| Arrived Series Roanoke, a series of Arrived Homes 3, LLC (Arrived Series Roanoke) | Arrived VA Roanoke, LLC | 4/28/2023 | 5/11/2023 | |||
| Arrived Series Robinson, a series of Arrived Homes 3, LLC (Arrived Series Robinson) | Arrived MS Robinson, LLC | 9/5/2024 | 10/9/2024 | |||
| Arrived Series Ross, a series of Arrived Homes 3, LLC (Arrived Series Ross) | Arrived TN Ross, LLC | 11/1/2023 | 11/29/2023 | |||
| Arrived Series Sansa, a series of Arrived Homes 3, LLC (Arrived Series Sansa) | Arrived AR Sansa, LLC | 9/27/2023 | 10/18/2023 | |||
| Arrived Series Sedgefield, a series of Arrived Homes 3, LLC (Arrived Series Sedgefield) | Arrived NC Sedgefield, LLC | 1/22/2024 | 1/31/2024 | |||
| Arrived Series Seneca, a series of Arrived Homes 3, LLC (Arrived Series Seneca) | Arrived KY Seneca, LLC | 8/23/2024 | 9/4/2024 | |||
| Arrived Series Sheezy, a series of Arrived Homes 3, LLC (Arrived Series Sheezy) | Arrived TN Sheezy, LLC | 11/30/2022 | 1/21/2023 | |||
| Arrived Series Sherwood, a series of Arrived Homes 3, LLC (Arrived Series Sherwood) | Arrived AR Sherwood, LLC | 3/28/2023 | 4/25/2023 | |||
| Arrived Series Spangler, a series of Arrived Homes 3, LLC (Arrived Series Spangler) | Arrived KY Spangler, LLC | 10/30/2024 | 11/20/2024 | |||
| Arrived Series Summerglen, a series of Arrived Homes 3, LLC (Arrived Series Summerglen) | Arrived OK Summerglen, LLC | 2/17/2023 | 3/29/2023 | |||
| Arrived Series Tansel, a series of Arrived Homes 3, LLC (Arrived Series Tansel) | Arrived GA Tansel, LLC | 4/18/2023 | 4/26/2023 | |||
| Arrived Series Thomas, a series of Arrived Homes 3, LLC (Arrived Series Thomas) | Arrived GA Thomas, LLC | 2/27/2023 | 3/16/2023 | |||
| Arrived Series Tomlinson, a series of Arrived Homes 3, LLC (Arrived Series Tomlinson) | Arrived KY Tomlinson, LLC | 10/30/2024 | 11/13/2024 | |||
| Arrived Series Tytus, a series of Arrived Homes 3, LLC (Arrived Series Tytus) | Arrived OH Tytus, LLC | 4/13/2023 | 4/27/2023 | |||
| Arrived Series Vanzant, a series of Arrived Homes 3, LLC (Arrived Series Vanzant) | Arrived AR Vanzant, LLC | 11/29/2023 | 12/6/2023 | |||
| Arrived Series Watson, a series of Arrived Homes 3, LLC (Arrived Series Watson) | Arrived AR Watson, LLC | 3/7/2023 | 3/29/2023 | |||
| Arrived Series Westhaven, a series of Arrived Homes 3, LLC (Arrived Series Westhaven) | Arrived VA Westhaven, LLC | 3/2/2023 | 3/31/2023 | |||
| Arrived Series Wheeler, a series of Arrived Homes 3, LLC (Arrived Series Wheeler) | Arrived Series Wheeler, a series of Arrived Homes 3, LLC | 3/6/2023 | 3/31/2023 | |||
| Arrived Series Williamson, a series of Arrived Homes 3, LLC (Arrived Series Williamson) | Arrived VA Williamson, LLC | 3/2/2023 | 5/8/2023 | |||
| Arrived Series Woodland, a series of Arrived Homes 3, LLC (Arrived Series Woodland) | Arrived Series Woodland, a series of Arrived Homes 3, LLC | 3/21/2023 | 4/19/2023 | |||
| Arrived Series Woodwind, a series of Arrived Homes 3, LLC (Arrived Series Woodwind) | Arrived GA Woodwind, LLC | 2/27/2023 | 3/9/2023 | |||
| Arrived Series Wynde, a series of Arrived Homes 3, LLC (Arrived Series Wynde) | Arrived Series Wynde, a series of Arrived Homes 3, LLC | 3/28/2023 | 4/26/2023 | |||
| Arrived Series Wyndhurst, a series of Arrived Homes 3, LLC (Arrived Series Wyndhurst) | Arrived Series Wyndhurst, a series of Arrived Homes 3, LLC | 11/17/2023 | 11/29/2023 | |||
| Arrived Series Zane, a series of Arrived Homes 3, LLC (Arrived Series Zane) | Arrived Series Zane, a series of Arrived Homes 3, LLC | 4/13/2023 | 5/5/2023 |
F-92
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accounting and reporting policies of the series conform to accounting principles generally accepted in the United States of America (GAAP). The series has adopted a calendar year as its fiscal year.
The Company is an emerging growth company as the term is used in the Jumpstart Our Business Startups Act, enacted on April 5, 2012, and has elected to comply with certain reduced public company reporting requirements; however, the Company may adopt accounting standards based on the effective dates for public entities.
The accompanying unaudited consolidated and consolidating financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission for interim financial reporting. In the opinion of management, all adjustments necessary for a fair presentation of the interim financial statements have been included and are of a normal recurring nature.
These interim financial statements do not include all of the information and footnotes required by GAAP for complete annual financial statements and should be read in conjunction with the Company’s audited financial statements and related notes as of and for the year ended December 31, 2025, included in the Company’s Annual Report on Form 1-K. The December 31, 2025 balance sheet presented herein has been derived from those audited financial statements.
Principles of Consolidation
These consolidated and consolidating financial statements include the accounts of Arrived Homes 3, LLC and its series. All intercompany transactions and balances have been eliminated upon consolidation.
Use of Estimates
The preparation of the consolidated and consolidating financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosures of contingent assets and liabilities at the date of the consolidated and consolidating financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ significantly from those estimates.
Deferred Offering Costs
The Company and each series comply with the requirements of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 340-10-S99-1 with regard to offering costs. Prior to the completion of an offering, offering costs are capitalized. The deferred offering costs are charged to members’ equity upon the completion of an offering or to expense if the offering is not completed. Offering costs include offering expense reimbursements and sourcing fees as noted below.
Per the operating agreement, the manager is eligible to receive up to a maximum of 2% of the gross offering proceeds per the series offering, as reimbursement for offering expenses including legal, accounting, escrow, underwriting, filing, and compliance costs, as applicable, related to a specific offering.
Upon completion of an offering, the series may also be required to pay the manager sourcing fees as defined in the offering documents. The manager is responsible for sourcing and analyzing the series’ property.
F-93
Fair Value of Financial Instruments
FASB guidance specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:
Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices such as exchange-traded instruments and listed equities.
Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active).
Level 3 - Unobservable inputs for the asset or liability. Financial instruments are considered Level 3 when their fair values are determined using pricing models, discounted cash flows, or similar techniques and at least one significant model assumption or input is unobservable.
The carrying amounts of the Company’s consolidated and consolidating financial instruments, such as cash and accrued expenses, approximate fair value due to the short-term nature of these instruments. The estimated fair value of operational notes, related party, approximates their carrying amount because the stated interest rate of 6.5% approximates rates currently available to the Company for borrowings with similar terms and credit risk, and the notes are reissued at then-current terms upon maturity.
Management Compensation
The manager will receive from each series an annual asset management fee equal to six-tenths of a percent (0.6%) of the purchase price of the series property for that series, paid out of the series’ net operating rental income on a quarterly basis. Additionally, pursuant to the operating agreement, the manager will receive reimbursements for out-of-pocket expenses in connection with the Company’s organization and offerings (up to a maximum of 2% of the gross offering proceeds per series offering) and in connection with the Company’s operations and the acquisition of properties and in connection with third parties providing services to the Company. The manager may also receive a portion of the property management fee, which will be equal to the difference between eight percent (8%) and the amount actually charged by the property manager when the series property is occupied, and the property disposition fee as described below. With respect to the operating accounts for each series that the manager maintains with a third-party bank, the manager will be entitled to receive any interest earned on the cash balances in such accounts. The manager reserves the right to waive any fees or reimbursements it is due in its sole discretion.
Property Management Fee
The Company will appoint an affiliate of the manager or a third-party property management company to serve as property manager to manage the property of each series pursuant to a property management agreement. The fee arrangements for each property management company are set forth below:
Marketplace Homes
As compensation for the services provided by the property manager, each series will be charged a property management fee of $70 on a monthly basis and paid to the property manager pursuant to the property management agreement.
Mynd Property Management
As compensation for the services provided by the property manager, each series will be charged a property management fee equal to six percent (6%) of all rents and fees as remitted to the series or a minimum property management fee of $84 on a monthly basis and paid to the property manager pursuant to the property management agreement.
The property manager for each series is specified in the latest Offering Circular under “The Series Properties Being Offered.”
F-94
Property Disposition Fee
Upon the disposition and sale of the series’ property, the manager will charge the series a market-rate property disposition fee that will cover property sale expenses such as brokerage commissions, title, escrow, and closing costs. It is expected that the disposition fee charged to the series will range from six to seven percent of the property sale price. To the extent that the actual property disposition fees are less than the amount charged to the series, the manager will receive the difference.
Prepaid and Accrued Expenses
Prepaid expenses consist of prepaid insurance. Accrued expenses include accrued property taxes, dividends, audit and tax fees, and interest payable on the series’ operational notes, related party.
Due From (To) Third-Party Property Managers
Due from (to) third-party property managers are uncollateralized obligations due under normal trade terms generally requiring payment within 30 days from the approved prior month financial statements. Due from (to) property managers are presented net of receipts and expenses for the reported month. The Company uses a loss-rate approach based on historical loss information, adjusted for management’s expectations about current and future economic conditions, as the basis to determine expected cash receipts and distributions. Management exercises significant judgment in determining expected credit losses. Key inputs include macroeconomic factors, industry trends, and the creditworthiness of counterparties. Management believes that the composition of receivables at period-end is consistent with historical conditions as credit terms and practices and the property managers have not changed significantly. The Company and series determined it was not necessary to record an allowance for credit losses as of June 30, 2026 and December 31, 2025.
Property and Equipment
Property and equipment are stated at cost less accumulated depreciation. The series’ property and equipment include the cost of the purchased property, including the building and related land. The Company allocates certain capitalized title fees and relevant acquisition expenses to the capitalized costs of the building. All capitalized property costs, except for the value attributable to the land, are depreciated using the straight-line method over the estimated useful life of 27.5 years. Additions and property improvements in excess of $5,000 are capitalized and depreciated using the straight-line method over the estimated useful lives of 5-7 years, while routine repairs and maintenance are charged to expense as incurred. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is reflected in the statement of comprehensive income (loss).
Impairment of Long-Lived Assets
The Company continually monitors events and changes in circumstances that could indicate carrying amounts of long-lived assets may not be recoverable. When such events or changes in circumstances are present, the Company assesses the recoverability of long-lived assets by determining whether the carrying value of such assets will be recovered through undiscounted expected future cash flows. If the total of the future cash flows is less than the carrying amount of those assets, the Company recognizes an impairment loss based on the excess of the carrying amount over the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or the fair value less costs to sell. The Company did not record any impairment losses on long-lived assets for the six months ended June 30, 2026 and 2025.
Tenant Deposits
Tenant deposit liabilities represent security deposits received from tenant customers. This encompasses deposits administered by property management entities and liabilities associated with tenant deposits.
Operating Expenses
The series is responsible for the costs and expenses attributable to the activities of the series. The manager will bear its own expenses of an ordinary nature. If the operating expenses exceed the amount of revenues generated from a series property and cannot be covered by any operating expense reserves on the balance sheet of the series, the manager may (a) pay such operating expenses and not seek reimbursement, in which case the expenses would be recognized by the series with a credit to contributed capital, (b) loan the amount of the operating expenses to the series, on which the manager may impose a reasonable rate of interest and be entitled to reimbursement of such amount from future revenues generated by the series’ property, and/or (c) cause additional interests to be issued in the series in order to cover such additional amounts.
Revenue Recognition
The Company’s rental arrangements are accounted for as operating leases under ASC 842, Leases. Rental income is recognized on a straight-line basis over the applicable lease term when collectability is probable. Variable lease payments and other tenant charges are recognized in the period in which the related amounts are earned. Tenant security deposits are not recognized as revenue unless and until the Company becomes entitled to retain them.
F-95
Comprehensive Loss
The Company follows FASB ASC 220 in reporting comprehensive loss. Comprehensive loss is a more inclusive financial reporting methodology that includes disclosure of certain financial information that historically has not been recognized in the calculation of net loss. Since the Company has no items of other comprehensive loss, comprehensive loss is equal to net loss.
Organizational Costs
In accordance with FASB ASC 720, Organizational Costs, including accounting fees, legal fees, and costs of incorporation, are expensed as incurred.
Income Taxes
The Company is organized as an LLC for legal purposes and has elected to be treated as a C corporation for tax purposes, pursuant to subchapter C of the Internal Revenue Code.
Furthermore, each series complies with the requirements to be a Real Estate Investment Trust (“REIT”), a special type of C corporation that files tax form 1120-REIT. A REIT may not be required to pay income tax at the corporate level because this form of corporation is permitted to deduct dividends paid to members as an expense. Therefore, if a REIT paid out all profit and capital gains to its members, it could potentially report no taxable income. Tax losses of REITs are not allocated directly to members but, under current law, losses may be accumulated and carried forward indefinitely and be used to offset up to 80% of taxable income in any future year, thereby reducing the reported taxable income of the REIT.
Most states give REITs a deduction for dividends paid. Since the series generally pay dividends in excess of the taxable income generated, there would be no state tax liability in these states. In states that do not give a deduction for dividends paid, there may be a state income tax due that is assessed based on the tax table for that particular state. There is no state tax liability for members based on the locations of properties held in the REITs. The rules for state tax loss carryforwards vary by state as some conform to the federal rules while others have restrictions on timeframes and/or the percentage of loss that can be carried forward.
Recently Issued and Recently Adopted Accounting Pronouncements
In November 2024, the FASB issued ASU 2024-03, “Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses,” which requires the disaggregated disclosure of specific expense categories, including purchases of inventory, employee compensation, depreciation, and amortization included in each relevant expense caption presented on the statement of operations. The standard also requires disclosure of a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively, as well as the total amount of selling expenses and an entity’s definition of selling expenses. ASU 2024-03 is effective for annual periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027. The Company is currently evaluating the impact this standard will have on its financial statements.
Management does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying consolidated and consolidating financial statements. As new accounting pronouncements are issued, the Company will adopt those that are applicable under the circumstances.
NOTE 3: GOING CONCERN
The accompanying consolidated and consolidating financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has a lack of liquidity, nominal cash, and has had limited operations since inception. These factors, among others, raise substantial doubt about the ability of the Company to continue as a going concern for a reasonable period of time. The Company’s ability to continue as a going concern in the next twelve months from the filing of this Semiannual Report is dependent upon its ability to continue to generate cash flow from its rental properties and/or obtain financing from the manager. However, there are no assurances that the Company can continue to generate cash flow from its rental properties or that the manager will always be in the position to provide funding when needed. The consolidated and consolidating financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
F-96
NOTE 4: PROPERTY AND EQUIPMENT
Property and equipment, net, consists of the following:
June 30, 2026
| Series | Building | Land | Property Improvements | Total | Less: Accumulated Depreciation | Property and equipment, net | ||||||||||||||||||
| Adams | $ | 230,829 | $ | 76,000 | $ | - | $ | 306,829 | $ | (12,591 | ) | $ | 294,238 | |||||||||||
| Antares | 234,124 | 78,041 | - | 312,165 | (25,541 | ) | 286,624 | |||||||||||||||||
| Aramis | 226,769 | 75,590 | - | 302,358 | (24,738 | ) | 277,620 | |||||||||||||||||
| Arkoma | 178,459 | 59,486 | - | 237,946 | (20,009 | ) | 217,937 | |||||||||||||||||
| Arya | 135,657 | 45,219 | - | 180,876 | (12,743 | ) | 168,132 | |||||||||||||||||
| Aspen | 202,343 | 67,448 | - | 269,791 | (23,300 | ) | 246,490 | |||||||||||||||||
| Athos | 219,648 | 73,216 | 5,840 | 298,704 | (27,076 | ) | 271,628 | |||||||||||||||||
| Barclay | 231,439 | 77,146 | - | 308,585 | (25,949 | ) | 282,635 | |||||||||||||||||
| Bayne | 264,381 | 86,906 | - | 351,287 | (14,421 | ) | 336,866 | |||||||||||||||||
| Bean | 221,579 | 73,860 | - | 295,438 | (21,486 | ) | 273,952 | |||||||||||||||||
| Bennett | 160,052 | 53,351 | - | 213,402 | (18,430 | ) | 194,972 | |||||||||||||||||
| Benny | 192,665 | 64,222 | - | 256,887 | (22,186 | ) | 234,701 | |||||||||||||||||
| Bluebell | 225,920 | 75,307 | - | 301,226 | (24,646 | ) | 276,580 | |||||||||||||||||
| Bowling | 157,406 | 52,469 | - | 209,875 | (18,603 | ) | 191,272 | |||||||||||||||||
| Boxwood | 243,102 | 81,248 | - | 324,350 | (13,260 | ) | 311,090 | |||||||||||||||||
| Bradford | 229,997 | 76,666 | - | 306,663 | (25,779 | ) | 280,884 | |||||||||||||||||
| Brookwood | 211,955 | 70,652 | - | 282,607 | (24,407 | ) | 258,200 | |||||||||||||||||
| Bryant | 211,467 | 70,489 | 5,470 | 287,426 | (26,992 | ) | 260,434 | |||||||||||||||||
| Caden | 189,056 | 63,019 | - | 252,075 | (22,343 | ) | 229,732 | |||||||||||||||||
| Camellia | 192,475 | 64,158 | 13,114 | 269,747 | (30,470 | ) | 239,277 | |||||||||||||||||
| Caterpillar | 226,811 | 75,604 | - | 302,414 | (24,743 | ) | 277,671 | |||||||||||||||||
| Chilhowee | 245,882 | 80,960 | - | 326,842 | (30,549 | ) | 296,293 | |||||||||||||||||
| Claremore | 177,773 | 59,258 | - | 237,030 | (19,932 | ) | 217,098 | |||||||||||||||||
| Collinison | 228,338 | 75,250 | 5,140 | 308,728 | (22,300 | ) | 286,428 | |||||||||||||||||
| Cordero | 190,960 | 63,653 | 21,346 | 275,959 | (23,869 | ) | 252,090 | |||||||||||||||||
| Cristalino | 232,382 | 77,461 | - | 309,843 | (27,463 | ) | 282,380 | |||||||||||||||||
| Ellie | 217,159 | 72,386 | - | 289,546 | (21,058 | ) | 268,488 | |||||||||||||||||
| Emelina | 188,311 | 62,770 | 6,975 | 258,056 | (26,672 | ) | 231,384 | |||||||||||||||||
| Ethan | 146,204 | 48,735 | 14,886 | 209,824 | (23,336 | ) | 186,488 | |||||||||||||||||
| Frances | 211,050 | 69,498 | - | 280,547 | (18,547 | ) | 262,000 | |||||||||||||||||
| Glenncrest | 219,509 | 72,500 | - | 292,009 | (19,955 | ) | 272,054 | |||||||||||||||||
| Gordon | 193,167 | 64,389 | - | 257,556 | (21,658 | ) | 235,898 | |||||||||||||||||
| Haikey | 185,216 | 61,739 | - | 246,955 | (20,205 | ) | 226,750 | |||||||||||||||||
| Hamblen | 193,966 | 64,655 | - | 258,621 | (22,335 | ) | 236,285 | |||||||||||||||||
| Hancock | 204,015 | 68,005 | 5,175 | 277,195 | (25,980 | ) | 251,215 | |||||||||||||||||
| Hardman | 292,918 | 97,639 | - | 390,558 | (26,629 | ) | 363,929 | |||||||||||||||||
| Haven | 140,196 | 46,732 | - | 186,928 | (16,569 | ) | 170,359 | |||||||||||||||||
| Haverhill | 177,351 | 59,117 | - | 236,468 | (20,422 | ) | 216,046 | |||||||||||||||||
| Haybridge | 271,195 | 90,398 | - | 361,593 | (25,476 | ) | 336,117 | |||||||||||||||||
| Hedgecrest | 271,195 | 90,398 | 6,073 | 367,666 | (27,095 | ) | 340,571 | |||||||||||||||||
| Helmerich | 190,433 | 63,478 | - | 253,910 | (21,352 | ) | 232,558 | |||||||||||||||||
| Hermanos | 232,856 | 77,619 | 16,803 | 327,278 | (38,692 | ) | 288,586 | |||||||||||||||||
| Holmes | 133,058 | 44,353 | - | 177,411 | (15,322 | ) | 162,089 | |||||||||||||||||
| Johnson | 248,064 | 81,518 | - | 329,582 | (17,289 | ) | 312,292 | |||||||||||||||||
| Keystone | 263,140 | 86,695 | - | 349,835 | (23,124 | ) | 326,710 | |||||||||||||||||
| Langley | 250,762 | 83,750 | - | 334,512 | (13,678 | ) | 320,834 | |||||||||||||||||
| Laurel | 254,681 | 83,811 | - | 338,492 | (21,609 | ) | 316,883 | |||||||||||||||||
| Layla | 244,911 | 81,637 | - | 326,548 | (22,265 | ) | 304,284 | |||||||||||||||||
| Liberty | 189,606 | 63,202 | 20,979 | 273,787 | (31,217 | ) | 242,570 | |||||||||||||||||
| Lithonia | 213,879 | 71,293 | 10,745 | 295,917 | (29,464 | ) | 266,453 | |||||||||||||||||
| Lola | 227,929 | 75,976 | 5,432 | 309,337 | (21,807 | ) | 287,530 | |||||||||||||||||
| Lucas | 192,650 | 64,217 | 5,675 | 262,542 | (24,438 | ) | 238,104 | |||||||||||||||||
| Macomber | 207,833 | 69,278 | 5,068 | 282,178 | (25,629 | ) | 256,549 | |||||||||||||||||
| Mallard | 157,399 | 52,466 | - | 209,866 | (17,648 | ) | 192,218 | |||||||||||||||||
| Marcy | 135,657 | 45,219 | - | 180,876 | (12,743 | ) | 168,132 | |||||||||||||||||
| Meridian | 199,873 | 66,624 | 8,575 | 275,072 | (26,412 | ) | 248,661 | |||||||||||||||||
| Metallo | 220,432 | 74,750 | - | 295,182 | (11,356 | ) | 283,827 | |||||||||||||||||
| Misty | 259,742 | 86,250 | - | 345,992 | (14,168 | ) | 331,824 | |||||||||||||||||
| Montgomery | 154,790 | 51,597 | 13,590 | 219,977 | (23,714 | ) | 196,264 | |||||||||||||||||
| Northbrook | 212,953 | 70,984 | - | 283,937 | (19,359 | ) | 264,578 | |||||||||||||||||
| Northridge | 194,437 | 67,475 | - | 261,912 | (17,087 | ) | 244,825 | |||||||||||||||||
| Oakland | 232,207 | 77,402 | - | 309,609 | (21,813 | ) | 287,796 | |||||||||||||||||
| Palmore | 151,605 | 50,535 | 6,990 | 209,131 | (21,645 | ) | 187,486 | |||||||||||||||||
| Pebblestone | 255,302 | 84,106 | - | 339,409 | (22,436 | ) | 316,973 | |||||||||||||||||
| Perdita | 250,821 | 83,607 | - | 334,428 | (28,122 | ) | 306,306 | |||||||||||||||||
| Phoebe | 210,002 | 69,026 | - | 279,028 | (18,455 | ) | 260,573 | |||||||||||||||||
| Pongo | 250,821 | 83,607 | - | 334,428 | (28,122 | ) | 306,306 | |||||||||||||||||
| Portsmouth | 161,270 | 53,757 | 5,989 | 221,015 | (20,168 | ) | 200,847 | |||||||||||||||||
| Presidio | 180,825 | 60,500 | - | 241,325 | (9,863 | ) | 231,462 | |||||||||||||||||
| Rachel | 218,441 | 72,814 | - | 291,255 | (19,858 | ) | 271,397 | |||||||||||||||||
| Ratliff | 241,684 | 80,561 | - | 322,245 | (22,704 | ) | 299,541 | |||||||||||||||||
| Riverwood | 217,223 | 72,408 | 10,721 | 300,352 | (30,422 | ) | 269,930 | |||||||||||||||||
| Roanoke | 253,193 | 84,398 | - | 337,591 | (27,621 | ) | 309,970 | |||||||||||||||||
| Robinson | 242,512 | 80,998 | - | 323,510 | (13,963 | ) | 309,547 | |||||||||||||||||
| Ross | 252,016 | 84,005 | - | 336,021 | (22,910 | ) | 313,110 | |||||||||||||||||
| Sansa | 135,657 | 45,219 | - | 180,876 | (12,743 | ) | 168,132 | |||||||||||||||||
| Sedgefield | 220,746 | 75,725 | - | 296,471 | (18,061 | ) | 278,410 | |||||||||||||||||
| Seneca | 223,146 | 73,725 | - | 296,871 | (13,524 | ) | 283,347 | |||||||||||||||||
| Sheezy | 176,837 | 58,250 | - | 235,087 | (21,971 | ) | 213,116 | |||||||||||||||||
| Sherwood | 131,898 | 43,966 | - | 175,864 | (14,789 | ) | 161,075 | |||||||||||||||||
| Spangler | 288,280 | 95,500 | 6,308 | 390,088 | (17,617 | ) | 372,472 | |||||||||||||||||
| Summerglen | 183,172 | 61,057 | - | 244,229 | (21,093 | ) | 223,136 | |||||||||||||||||
| Tansel | 246,162 | 82,054 | - | 328,216 | (27,600 | ) | 300,616 | |||||||||||||||||
| Thomas | 165,820 | 55,273 | - | 221,093 | (19,094 | ) | 201,999 | |||||||||||||||||
| Tomlinson | 183,250 | 61,250 | - | 244,500 | (9,995 | ) | 234,505 | |||||||||||||||||
| Tytus | 196,851 | 65,617 | - | 262,468 | (22,071 | ) | 240,396 | |||||||||||||||||
| Vanzant | 267,416 | 88,750 | - | 356,166 | (23,500 | ) | 332,666 | |||||||||||||||||
| Watson | 133,058 | 44,353 | - | 177,411 | (15,322 | ) | 162,089 | |||||||||||||||||
| Westhaven | 192,956 | 64,319 | - | 257,274 | (22,219 | ) | 235,055 | |||||||||||||||||
| Wheeler | 157,535 | 52,512 | - | 210,047 | (18,140 | ) | 191,906 | |||||||||||||||||
| Williamson | 216,704 | 72,235 | - | 288,939 | (23,640 | ) | 265,299 | |||||||||||||||||
| Woodland | 121,075 | 40,358 | 7,252 | 168,685 | (17,926 | ) | 150,759 | |||||||||||||||||
| Woodwind | 192,730 | 64,243 | - | 256,974 | (22,193 | ) | 234,781 | |||||||||||||||||
| Wynde | 188,783 | 62,928 | 5,914 | 257,624 | (24,419 | ) | 233,205 | |||||||||||||||||
| Wyndhurst | 234,133 | 78,044 | - | 312,177 | (21,285 | ) | 290,893 | |||||||||||||||||
| Zane | 123,239 | 41,080 | 7,252 | 171,571 | (14,290 | ) | 157,281 | |||||||||||||||||
| $ | 19,855,368 | $ | 6,612,008 | $ | 221,311 | $ | 26,688,687 | $ | (2,057,731 | ) | $ | 24,630,956 | ||||||||||||
F-97
December 31, 2025
| Series | Building | Land | Property Improvements | Total | Less: Accumulated Depreciation | Property and equipment, net | ||||||||||||||||||
| Adams | $ | 230,829 | $ | 76,000 | $ | - | $ | 306,829 | $ | (8,394 | ) | $ | 298,435 | |||||||||||
| Antares | 234,124 | 78,041 | - | 312,165 | (21,284 | ) | 290,881 | |||||||||||||||||
| Aramis | 226,769 | 75,590 | - | 302,358 | (20,615 | ) | 281,743 | |||||||||||||||||
| Arkoma | 178,459 | 59,486 | - | 237,946 | (16,764 | ) | 221,181 | |||||||||||||||||
| Arya | 135,657 | 45,219 | - | 180,876 | (10,277 | ) | 170,599 | |||||||||||||||||
| Aspen | 202,343 | 67,448 | - | 269,791 | (19,621 | ) | 250,169 | |||||||||||||||||
| Athos | 219,648 | 73,216 | 5,840 | 298,704 | (22,499 | ) | 276,205 | |||||||||||||||||
| Barclay | 231,439 | 77,146 | - | 308,585 | (21,741 | ) | 286,843 | |||||||||||||||||
| Bayne | 264,381 | 86,906 | - | 351,287 | (9,614 | ) | 341,673 | |||||||||||||||||
| Bean | 221,579 | 73,860 | - | 295,438 | (17,458 | ) | 277,980 | |||||||||||||||||
| Bennett | 160,052 | 53,351 | - | 213,402 | (15,520 | ) | 197,882 | |||||||||||||||||
| Benny | 192,665 | 64,222 | - | 256,887 | (18,683 | ) | 238,204 | |||||||||||||||||
| Bluebell | 225,920 | 75,307 | - | 301,226 | (20,538 | ) | 280,688 | |||||||||||||||||
| Bowling | 157,406 | 52,469 | - | 209,875 | (15,741 | ) | 194,134 | |||||||||||||||||
| Boxwood | 243,102 | 81,248 | - | 324,350 | (8,840 | ) | 315,510 | |||||||||||||||||
| Bradford | 229,997 | 76,666 | - | 306,663 | (21,599 | ) | 285,064 | |||||||||||||||||
| Brookwood | 211,955 | 70,652 | - | 282,607 | (20,553 | ) | 262,054 | |||||||||||||||||
| Bryant | 211,467 | 70,489 | 5,470 | 287,426 | (22,600 | ) | 264,826 | |||||||||||||||||
| Caden | 189,056 | 63,019 | - | 252,075 | (18,906 | ) | 233,169 | |||||||||||||||||
| Camellia | 192,475 | 64,158 | 13,114 | 269,747 | (25,659 | ) | 244,088 | |||||||||||||||||
| Caterpillar | 226,811 | 75,604 | - | 302,414 | (20,619 | ) | 281,795 | |||||||||||||||||
| Chilhowee | 245,882 | 80,960 | - | 326,842 | (26,079 | ) | 300,764 | |||||||||||||||||
| Claremore | 177,773 | 59,258 | - | 237,030 | (16,700 | ) | 220,330 | |||||||||||||||||
| Collinison | 228,338 | 75,250 | 5,140 | 308,728 | (17,634 | ) | 291,094 | |||||||||||||||||
| Cordero | 190,960 | 63,653 | 21,346 | 275,959 | (20,009 | ) | 255,950 | |||||||||||||||||
| Cristalino | 232,382 | 77,461 | - | 309,843 | (23,238 | ) | 286,605 | |||||||||||||||||
| Ellie | 217,159 | 72,386 | - | 289,546 | (17,110 | ) | 272,436 | |||||||||||||||||
| Emelina | 188,311 | 62,770 | 6,975 | 258,056 | (22,551 | ) | 235,505 | |||||||||||||||||
| Ethan | 146,204 | 48,735 | 14,886 | 209,824 | (19,189 | ) | 190,635 | |||||||||||||||||
| Frances | 211,050 | 69,498 | - | 280,547 | (14,709 | ) | 265,838 | |||||||||||||||||
| Glenncrest | 219,509 | 72,500 | - | 292,009 | (15,964 | ) | 276,045 | |||||||||||||||||
| Gordon | 193,167 | 64,389 | - | 257,556 | (18,146 | ) | 239,410 | |||||||||||||||||
| Haikey | 185,216 | 61,739 | - | 246,955 | (16,838 | ) | 230,117 | |||||||||||||||||
| Hamblen | 193,966 | 64,655 | - | 258,621 | (18,809 | ) | 239,812 | |||||||||||||||||
| Hancock | 204,015 | 68,005 | 5,175 | 277,195 | (21,753 | ) | 255,442 | |||||||||||||||||
| Hardman | 292,918 | 97,639 | - | 390,558 | (21,303 | ) | 369,255 | |||||||||||||||||
| Haven | 140,196 | 46,732 | - | 186,928 | (14,020 | ) | 172,908 | |||||||||||||||||
| Haverhill | 177,351 | 59,117 | - | 236,468 | (17,198 | ) | 219,271 | |||||||||||||||||
| Haybridge | 271,195 | 90,398 | - | 361,593 | (20,545 | ) | 341,048 | |||||||||||||||||
| Hedgecrest | 271,195 | 90,398 | 6,073 | 367,666 | (21,557 | ) | 346,109 | |||||||||||||||||
| Helmerich | 190,433 | 63,478 | - | 253,910 | (17,889 | ) | 236,021 | |||||||||||||||||
| Hermanos | 232,856 | 77,619 | 16,803 | 327,278 | (32,778 | ) | 294,500 | |||||||||||||||||
| Holmes | 133,058 | 44,353 | - | 177,411 | (12,903 | ) | 164,508 | |||||||||||||||||
| Johnson | 248,064 | 81,518 | - | 329,582 | (12,779 | ) | 316,802 | |||||||||||||||||
| Keystone | 263,140 | 86,695 | - | 349,835 | (18,340 | ) | 331,495 | |||||||||||||||||
| Langley | 250,762 | 83,750 | - | 334,512 | (9,119 | ) | 325,393 | |||||||||||||||||
| Laurel | 254,681 | 83,811 | - | 338,492 | (16,979 | ) | 321,514 | |||||||||||||||||
| Layla | 244,911 | 81,637 | - | 326,548 | (17,812 | ) | 308,736 | |||||||||||||||||
| Liberty | 189,606 | 63,202 | 20,979 | 273,787 | (25,672 | ) | 248,115 | |||||||||||||||||
| Lithonia | 213,879 | 71,293 | 10,745 | 295,917 | (24,501 | ) | 271,416 | |||||||||||||||||
| Lola | 227,929 | 75,976 | 5,432 | 309,337 | (17,120 | ) | 292,217 | |||||||||||||||||
| Lucas | 192,650 | 64,217 | 5,675 | 262,542 | (20,367 | ) | 242,175 | |||||||||||||||||
| Macomber | 207,833 | 69,278 | 5,068 | 282,178 | (21,343 | ) | 260,834 | |||||||||||||||||
| Mallard | 157,399 | 52,466 | - | 209,866 | (14,786 | ) | 195,079 | |||||||||||||||||
| Marcy | 135,657 | 45,219 | - | 180,876 | (10,277 | ) | 170,599 | |||||||||||||||||
| Meridian | 199,873 | 66,624 | 8,575 | 275,072 | (21,920 | ) | 253,152 | |||||||||||||||||
| Metallo | 220,432 | 74,750 | - | 295,182 | (7,348 | ) | 287,835 | |||||||||||||||||
| Misty | 259,742 | 86,250 | - | 345,992 | (9,445 | ) | 336,547 | |||||||||||||||||
| Montgomery | 154,790 | 51,597 | 13,590 | 219,977 | (19,540 | ) | 200,437 | |||||||||||||||||
| Northbrook | 212,953 | 70,984 | - | 283,937 | (15,487 | ) | 268,450 | |||||||||||||||||
| Northridge | 194,437 | 67,475 | - | 261,912 | (13,552 | ) | 248,360 | |||||||||||||||||
| Oakland | 232,207 | 77,402 | - | 309,609 | (17,592 | ) | 292,018 | |||||||||||||||||
| Palmore | 151,605 | 50,535 | 6,990 | 209,131 | (18,190 | ) | 190,941 | |||||||||||||||||
| Pebblestone | 255,302 | 84,106 | - | 339,409 | (17,794 | ) | 321,615 | |||||||||||||||||
| Perdita | 250,821 | 83,607 | - | 334,428 | (23,562 | ) | 310,866 | |||||||||||||||||
| Phoebe | 210,002 | 69,026 | - | 279,028 | (14,637 | ) | 264,391 | |||||||||||||||||
| Pongo | 250,821 | 83,607 | - | 334,428 | (23,562 | ) | 310,866 | |||||||||||||||||
| Portsmouth | 161,270 | 53,757 | 5,989 | 221,015 | (16,636 | ) | 204,378 | |||||||||||||||||
| Presidio | 180,825 | 60,500 | - | 241,325 | (6,575 | ) | 234,750 | |||||||||||||||||
| Rachel | 218,441 | 72,814 | - | 291,255 | (15,887 | ) | 275,368 | |||||||||||||||||
| Ratliff | 241,684 | 80,561 | - | 322,245 | (18,309 | ) | 303,936 | |||||||||||||||||
| Riverwood | 217,223 | 72,408 | 10,721 | 300,352 | (25,402 | ) | 274,950 | |||||||||||||||||
| Roanoke | 253,193 | 84,398 | - | 337,591 | (23,018 | ) | 314,574 | |||||||||||||||||
| Robinson | 242,512 | 80,998 | - | 323,510 | (9,554 | ) | 313,956 | |||||||||||||||||
| Ross | 252,016 | 84,005 | - | 336,021 | (18,328 | ) | 317,692 | |||||||||||||||||
| Sansa | 135,657 | 45,219 | - | 180,876 | (10,277 | ) | 170,599 | |||||||||||||||||
| Sedgefield | 220,746 | 75,725 | - | 296,471 | (14,048 | ) | 282,423 | |||||||||||||||||
| Seneca | 223,146 | 73,725 | - | 296,871 | (9,467 | ) | 287,404 | |||||||||||||||||
| Sheezy | 176,837 | 58,250 | - | 235,087 | (18,755 | ) | 216,331 | |||||||||||||||||
| Sherwood | 131,898 | 43,966 | - | 175,864 | (12,390 | ) | 163,473 | |||||||||||||||||
| Spangler | 288,280 | 95,500 | 6,308 | 390,088 | (11,745 | ) | 378,344 | |||||||||||||||||
| Summerglen | 183,172 | 61,057 | - | 244,229 | (17,762 | ) | 226,467 | |||||||||||||||||
| Tansel | 246,162 | 82,054 | - | 328,216 | (23,124 | ) | 305,092 | |||||||||||||||||
| Thomas | 165,820 | 55,273 | - | 221,093 | (16,079 | ) | 205,013 | |||||||||||||||||
| Tomlinson | 183,250 | 61,250 | - | 244,500 | (6,664 | ) | 237,836 | |||||||||||||||||
| Tytus | 196,851 | 65,617 | - | 262,468 | (18,492 | ) | 243,975 | |||||||||||||||||
| Vanzant | 267,416 | 88,750 | - | 356,166 | (18,638 | ) | 337,528 | |||||||||||||||||
| Watson | 133,058 | 44,353 | - | 177,411 | (12,903 | ) | 164,508 | |||||||||||||||||
| Westhaven | 192,956 | 64,319 | - | 257,274 | (18,711 | ) | 238,563 | |||||||||||||||||
| Wheeler | 157,535 | 52,512 | - | 210,047 | (15,276 | ) | 194,770 | |||||||||||||||||
| Williamson | 216,704 | 72,235 | - | 288,939 | (19,700 | ) | 269,239 | |||||||||||||||||
| Woodland | 121,075 | 40,358 | 7,252 | 168,685 | (15,000 | ) | 153,685 | |||||||||||||||||
| Woodwind | 192,730 | 64,243 | - | 256,974 | (18,689 | ) | 238,285 | |||||||||||||||||
| Wynde | 188,783 | 62,928 | 5,914 | 257,624 | (20,395 | ) | 237,228 | |||||||||||||||||
| Wyndhurst | 234,133 | 78,044 | - | 312,177 | (17,028 | ) | 295,149 | |||||||||||||||||
| Zane | 123,239 | 41,080 | 7,252 | 171,571 | (11,324 | ) | 160,247 | |||||||||||||||||
| $ | 19,855,368 | $ | 6,612,008 | $ | 221,311 | $ | 26,688,687 | $ | (1,676,342 | ) | $ | 25,012,345 | ||||||||||||
For the six months ended June 30, 2026 and 2025, depreciation expense was $381,388 and $379,050, respectively.
F-98
NOTE 5: BRIDGE FINANCING, RELATED PARTY
There was no bridge financing, related party, outstanding as of June 30, 2026 or December 31, 2025, and there was no bridge financing activity during the six months ended June 30, 2026. During the six months ended June 30, 2025, several series repaid bridge financing from a related party, Arrived Short Term Notes, LLC, in an aggregate amount of $2,349,683. The repayments were funded through proceeds raised from the issuance of membership units. The principal and all accrued interest were repaid in full. Interest expense related to this financing for the six months ended June 30, 2026 and 2025 was $0 and $17,421, respectively.
NOTE 6: OPERATIONAL NOTES, RELATED PARTY
Certain series have obtained operational notes from a related party, Arrived Short Term Notes, LLC, to fund property improvements and other operating needs. The operational notes have a term of 18 months and do not have any prepayment penalties. As of June 30, 2026, all outstanding operational notes bear interest at a rate of 6.5% per annum. As of December 31, 2025, outstanding operational notes bore interest at rates of 6.5% to 7.5% per annum.
As of June 30, 2026 and December 31, 2025, the aggregate outstanding balance of operational notes was $154,600 and $132,400, respectively. During the six months ended June 30, 2026, several series obtained operational notes in an aggregate amount of $155,500 and repaid operational notes in an aggregate amount of $133,300. This activity includes the reissuance on May 22, 2026 of operational notes with an aggregate principal balance of $110,800, under which the series repaid the existing notes and obtained new notes from Arrived Short Term Notes, LLC at an interest rate of 6.5% per annum for a term of 18 months, reducing the interest rate on the notes previously bearing interest at 7.5% per annum. During the six months ended June 30, 2025, several series obtained operational notes in an aggregate amount of $25,200.
As of June 30, 2026, operational notes of $14,100 mature within twelve months of the balance sheet date. In September 2026, Arrived Short Term Notes, LLC agreed in writing to extend or reissue these notes upon maturity for a term of 18 months at an interest rate of 6.5% per annum. As the Company has the intent and ability to refinance these obligations on a long-term basis, the operational notes are classified as noncurrent in the accompanying balance sheets.
Interest expense associated with the operational notes for the six months ended June 30, 2026 and 2025 was $4,788 and $3,712, respectively.
NOTE 7: MEMBERS’ EQUITY (DEFICIT)
Each series is managed by Arrived Fund Manager, LLC, a Delaware limited liability company and managing member of the Company. Pursuant to the terms of the operating agreement, the manager will provide certain management and advisory services, as well as a management team and appropriate support personnel to the Company.
The manager will be responsible for directing the management of the series’ business and affairs, managing the day-to-day affairs, and implementing the series’ investment strategy.
The manager has a unilateral ability to amend the operating agreement and the allocation policy in certain circumstances without the consent of the investors. The investors only have limited voting rights with respect to the series. The manager has sole discretion in determining what distributions, if any, are made to interest holders except as otherwise limited by law or the operating agreement. The series expects the manager to make distributions on a monthly basis. However, the manager may change the timing of distributions or determine that no distributions shall be made, in its sole discretion.
F-99
Membership Interests
For the six months ended June 30, 2026 and 2025, certain series closed on their public offerings for net proceeds of $0 and $2,711,403, respectively. The following is a summary of the public offerings by each series for the six months ended June 30, 2025.
June 30, 2025
| Series | # of Units Issued | Net proceeds from the issuance of membership units | Offering brokerage fee (1%) | Offering expense (2%) | ||||||||||||
| Adams | 36,087 | $ | 334,077 | $ | 3,609 | $ | 7,224 | |||||||||
| Antares | - | - | - | - | ||||||||||||
| Aramis | - | - | - | - | ||||||||||||
| Arkoma | - | - | - | - | ||||||||||||
| Arya | - | - | - | - | ||||||||||||
| Aspen | - | - | - | - | ||||||||||||
| Athos | - | - | - | - | ||||||||||||
| Barclay | - | - | - | - | ||||||||||||
| Bayne | 41,105 | 380,478 | 4,111 | 8,222 | ||||||||||||
| Bean | - | - | - | - | ||||||||||||
| Bennett | - | - | - | - | ||||||||||||
| Benny | - | - | - | - | ||||||||||||
| Bluebell | - | - | - | - | ||||||||||||
| Bowling | - | - | - | - | ||||||||||||
| Boxwood | 38,181 | 353,436 | 3,818 | 7,636 | ||||||||||||
| Bradford | - | - | - | - | ||||||||||||
| Brookwood | - | - | - | - | ||||||||||||
| Bryant | - | - | - | - | ||||||||||||
| Caden | - | - | - | - | ||||||||||||
| Camellia | - | - | - | - | ||||||||||||
| Caterpillar | - | - | - | - | ||||||||||||
| Chilhowee | - | - | - | - | ||||||||||||
| Claremore | - | - | - | - | ||||||||||||
| Collinison | - | - | - | - | ||||||||||||
| Cordero | - | - | - | - | ||||||||||||
| Cristalino | - | - | - | - | ||||||||||||
| Ellie | - | - | - | - | ||||||||||||
| Emelina | - | - | - | - | ||||||||||||
| Ethan | - | - | - | - | ||||||||||||
| Frances | - | - | - | - | ||||||||||||
| Glenncrest | - | - | - | - | ||||||||||||
| Gordon | - | - | - | - | ||||||||||||
| Haikey | - | - | - | - | ||||||||||||
| Hamblen | - | - | - | - | ||||||||||||
| Hancock | - | - | - | - | ||||||||||||
| Hardman | - | - | - | - | ||||||||||||
| Haven | - | - | - | - | ||||||||||||
| Haverhill | - | - | - | - | ||||||||||||
| Haybridge | - | - | - | - | ||||||||||||
| Hedgecrest | - | - | - | - | ||||||||||||
| Helmerich | - | - | - | - | ||||||||||||
| Hermanos | - | - | - | - | ||||||||||||
| Holmes | - | - | - | - | ||||||||||||
| Johnson | - | - | - | - | ||||||||||||
| Keystone | - | - | - | - | ||||||||||||
| Langley | 39,184 | 362,757 | 3,918 | 7,845 | ||||||||||||
| Laurel | - | - | - | - | ||||||||||||
| Layla | - | - | - | - | ||||||||||||
| Liberty | - | - | - | - | ||||||||||||
| Lithonia | - | - | - | - | ||||||||||||
| Lola | - | - | - | - | ||||||||||||
| Lucas | - | - | - | - | ||||||||||||
| Macomber | - | - | - | - | ||||||||||||
| Mallard | - | - | - | - | ||||||||||||
| Marcy | - | - | - | - | ||||||||||||
| Meridian | - | - | - | - | ||||||||||||
| Metallo | 34,888 | 322,979 | 3,489 | 6,982 | ||||||||||||
| Misty | 50 | 495 | 5 | - | ||||||||||||
| Montgomery | - | - | - | - | ||||||||||||
| Northbrook | - | - | - | - | ||||||||||||
| Northridge | - | - | - | - | ||||||||||||
| Oakland | - | - | - | - | ||||||||||||
| Palmore | - | - | - | - | ||||||||||||
| Pebblestone | - | - | - | - | ||||||||||||
| Perdita | - | - | - | - | ||||||||||||
| Phoebe | - | - | - | - | ||||||||||||
| Pongo | - | - | - | - | ||||||||||||
| Portsmouth | - | - | - | - | ||||||||||||
| Presidio | 28,661 | 265,302 | 2,867 | 5,741 | ||||||||||||
| Rachel | - | - | - | - | ||||||||||||
| Ratliff | - | - | - | - | ||||||||||||
| Riverwood | - | - | - | - | ||||||||||||
| Roanoke | - | - | - | - | ||||||||||||
| Robinson | - | - | - | - | ||||||||||||
| Ross | - | - | - | - | ||||||||||||
| Sansa | - | - | - | - | ||||||||||||
| Sedgefield | - | - | - | - | ||||||||||||
| Seneca | - | - | - | - | ||||||||||||
| Sheezy | - | - | - | - | ||||||||||||
| Sherwood | - | - | - | - | ||||||||||||
| Spangler | 45,431 | 420,629 | 4,543 | 9,088 | ||||||||||||
| Summerglen | - | - | - | - | ||||||||||||
| Tansel | - | - | - | - | ||||||||||||
| Thomas | - | - | - | - | ||||||||||||
| Tomlinson | 29,289 | 271,251 | 2,929 | 5,860 | ||||||||||||
| Tytus | - | - | - | - | ||||||||||||
| Vanzant | - | - | - | - | ||||||||||||
| Watson | - | - | - | - | ||||||||||||
| Westhaven | - | - | - | - | ||||||||||||
| Wheeler | - | - | - | - | ||||||||||||
| Williamson | - | - | - | - | ||||||||||||
| Woodland | - | - | - | - | ||||||||||||
| Woodwind | - | - | - | - | ||||||||||||
| Wynde | - | - | - | - | ||||||||||||
| Wyndhurst | - | - | - | - | ||||||||||||
| Zane | - | - | - | - | ||||||||||||
| 292,876 | 2,711,403 | 29,289 | 58,598 | |||||||||||||
In connection with the public offering, each series incurred a brokerage fee of 1% of gross proceeds, which is paid directly to the broker and recorded as a deduction from gross proceeds. In accordance with the operating agreement, the manager received the following reimbursements and fees, deducted from the gross proceeds of the offering. For the six months ended June 30, 2026 and 2025, the manager received the following reimbursements and fees:
| ● | Offering expenses: up to 2% of gross offering proceeds, $0 and $58,598, respectively. |
| ● | Sourcing fees: 3.5% of the purchase price of the series property, $0 and $86,330, respectively. |
| ● | Financing and holding costs: up to 2.5% of gross proceeds, $0 and $43,140, respectively. |
F-100
Distributions
For the six months ended June 30, 2026 and 2025, 95 and 95 series, respectively, recorded distributions to the investors of the respective series totaling $605,983 and $569,798, respectively, which were recognized as a reduction of members’ equity.
The following table reflects total distributions by series during the six months ended June 30, 2026 and 2025.
| Series | June 30, 2026 | June 30, 2025 | ||||||
| Adams | $ | 9,636 | $ | 6,568 | ||||
| Antares | 2,891 | 7,064 | ||||||
| Aramis | 6,453 | 5,924 | ||||||
| Arkoma | 8,305 | 5,839 | ||||||
| Arya | 4,091 | 4,091 | ||||||
| Aspen | 6,767 | 4,500 | ||||||
| Athos | 5,256 | 5,050 | ||||||
| Barclay | 9,526 | 7,708 | ||||||
| Bayne | 10,235 | 5,878 | ||||||
| Bean | 8,833 | 7,230 | ||||||
| Bennett | 6,252 | 6,076 | ||||||
| Benny | 5,271 | 4,265 | ||||||
| Bluebell | 5,397 | 7,811 | ||||||
| Bowling | 6,039 | 5,454 | ||||||
| Boxwood | 10,001 | 5,191 | ||||||
| Bradford | 8,889 | 7,263 | ||||||
| Brookwood | 7,032 | 6,210 | ||||||
| Bryant | 6,124 | 5,728 | ||||||
| Caden | 5,874 | 2,261 | ||||||
| Camellia | 7,333 | 6,562 | ||||||
| Caterpillar | 1,501 | 3,467 | ||||||
| Chilhowee | 9,827 | 7,079 | ||||||
| Claremore | 3,169 | 2,947 | ||||||
| Collinison | 8,792 | 4,948 | ||||||
| Cordero | 2,752 | 7,394 | ||||||
| Cristalino | 3,729 | 5,756 | ||||||
| Ellie | 4,084 | 971 | ||||||
| Emelina | 5,403 | 3,021 | ||||||
| Ethan | 3,994 | 2,686 | ||||||
| Frances | 8,942 | 9,895 | ||||||
| Glenncrest | 5,982 | 7,293 | ||||||
| Gordon | 8,646 | 6,819 | ||||||
| Haikey | 6,079 | 6,311 | ||||||
| Hamblen | 8,943 | 6,094 | ||||||
| Hancock | 5,116 | 7,418 | ||||||
| Hardman | 10,059 | 9,433 | ||||||
| Haven | 5,155 | 4,242 | ||||||
| Haverhill | 2,550 | 6,402 | ||||||
| Haybridge | 8,786 | 4,984 | ||||||
| Hedgecrest | - | 7,097 | ||||||
| Helmerich | 4,050 | 6,510 | ||||||
| Hermanos | 7,041 | 5,408 | ||||||
| Holmes | 5,262 | 3,076 | ||||||
| Johnson | 10,099 | 8,429 | ||||||
| Keystone | 3,827 | 8,621 | ||||||
| Langley | 7,053 | 8,111 | ||||||
| Laurel | 10,473 | 9,804 | ||||||
| Layla | 8,652 | 9,035 | ||||||
| Liberty | 5,039 | 4,204 | ||||||
| Lithonia | 1,524 | 4,638 | ||||||
| Lola | 8,582 | 9,401 | ||||||
| Lucas | 5,498 | 1,843 | ||||||
| Macomber | 6,903 | 6,216 | ||||||
| Mallard | 6,855 | 5,398 | ||||||
| Marcy | 4,045 | 6,705 | ||||||
| Meridian | 5,521 | 5,364 | ||||||
| Metallo | 7,466 | - | ||||||
| Misty | 11,224 | 8,938 | ||||||
| Montgomery | 5,262 | 3,903 | ||||||
| Northbrook | 8,103 | 6,236 | ||||||
| Northridge | 6,868 | 5,303 | ||||||
| Oakland | 4,647 | 9,186 | ||||||
| Palmore | 2,175 | 1,861 | ||||||
| Pebblestone | 8,604 | 8,721 | ||||||
| Perdita | 8,432 | 7,138 | ||||||
| Phoebe | 8,729 | 7,846 | ||||||
| Pongo | 3,331 | 7,720 | ||||||
| Portsmouth | 2,375 | 3,536 | ||||||
| Presidio | 7,394 | 2,895 | ||||||
| Rachel | 8,472 | 7,481 | ||||||
| Ratliff | 9,075 | 8,548 | ||||||
| Riverwood | 1,440 | 6,426 | ||||||
| Roanoke | 11,424 | 9,123 | ||||||
| Robinson | 3,967 | 8,550 | ||||||
| Ross | 10,985 | 10,119 | ||||||
| Sansa | 6,743 | 6,238 | ||||||
| Sedgefield | 9,092 | 7,937 | ||||||
| Seneca | 4,787 | 7,638 | ||||||
| Sheezy | 7,217 | 6,291 | ||||||
| Sherwood | 2,016 | 6,349 | ||||||
| Spangler | 9,904 | 1,499 | ||||||
| Summerglen | 6,424 | 4,789 | ||||||
| Tansel | 5,501 | 3,039 | ||||||
| Thomas | 6,127 | 4,266 | ||||||
| Tomlinson | 6,326 | 1,904 | ||||||
| Tytus | 9,474 | 7,997 | ||||||
| Vanzant | 8,400 | 9,980 | ||||||
| Watson | 6,289 | 5,609 | ||||||
| Westhaven | 6,396 | 3,941 | ||||||
| Wheeler | 801 | 6,760 | ||||||
| Williamson | 1,982 | 8,300 | ||||||
| Woodland | 996 | 4,394 | ||||||
| Woodwind | 5,311 | 330 | ||||||
| Wynde | 5,369 | 6,652 | ||||||
| Wyndhurst | 7,380 | 3,121 | ||||||
| Zane | 5,337 | 5,537 | ||||||
| $ | 605,983 | $ | 569,798 | |||||
F-101
NOTE 8: RELATED PARTY TRANSACTIONS
The series’ manager, Arrived Fund Manager, LLC, is the managing member with common management of the series.
Bridge Financing and Operational Notes
Certain series have obtained operational notes and, during prior periods, bridge financing from Arrived Short Term Notes, LLC, an affiliate of the manager. As of June 30, 2026 and December 31, 2025, operational notes, related party, outstanding were $154,600 and $132,400, respectively, and no bridge financing, related party, was outstanding. Interest expense on these obligations for the six months ended June 30, 2026 and 2025 was $4,788 and $21,133, respectively. See Note 5 and Note 6 for further details.
Due from (to) Related Party
The series engage in various transactions with the manager and its affiliates in the ordinary course of operating and financing activities. As of June 30, 2026 and December 31, 2025, certain series owed the manager an aggregate of $611,553 and $502,389, respectively. These advances are non-interest-bearing and have no stated repayment terms.
Deemed Contributions
During the six months ended June 30, 2026 and 2025, certain series received deemed contributions from the manager, amounting to $0 and $28,006, respectively, in exchange for forgiveness of previously due amounts.
Management Compensation
During the six months ended June 30, 2026 and 2025, total management fees charged by the manager, including asset management fees and property management fees, were an aggregate of $124,615 and $123,252, respectively.
F-102
The following table reflects the total management compensation paid by series during the six months ended June 30, 2026 and 2025.
June 30, 2026
| Series | Asset management fee | Property management fee, related party | Total | |||||||||
| Adams | $ | 912 | $ | 623 | $ | 1,535 | ||||||
| Antares | 930 | 512 | 1,442 | |||||||||
| Aramis | 900 | 670 | 1,570 | |||||||||
| Arkoma | 711 | 418 | 1,129 | |||||||||
| Arya | 540 | 228 | 768 | |||||||||
| Aspen | 803 | 229 | 1,033 | |||||||||
| Athos | 870 | 624 | 1,494 | |||||||||
| Barclay | 921 | 566 | 1,487 | |||||||||
| Bayne | 1,043 | 790 | 1,832 | |||||||||
| Bean | 878 | 692 | 1,570 | |||||||||
| Bennett | 635 | 215 | 850 | |||||||||
| Benny | 765 | 475 | 1,240 | |||||||||
| Bluebell | 900 | 598 | 1,498 | |||||||||
| Bowling | 624 | 192 | 816 | |||||||||
| Boxwood | 968 | 634 | 1,601 | |||||||||
| Bradford | 915 | 535 | 1,450 | |||||||||
| Brookwood | 842 | 244 | 1,085 | |||||||||
| Bryant | 840 | 617 | 1,457 | |||||||||
| Caden | 750 | 362 | 1,112 | |||||||||
| Camellia | 765 | 229 | 994 | |||||||||
| Caterpillar | 900 | 210 | 1,110 | |||||||||
| Chilhowee | 972 | 754 | 1,725 | |||||||||
| Claremore | 704 | 300 | 1,004 | |||||||||
| Collinison | 903 | 599 | 1,502 | |||||||||
| Cordero | 765 | 359 | 1,124 | |||||||||
| Cristalino | 930 | 401 | 1,331 | |||||||||
| Ellie | 860 | 501 | 1,361 | |||||||||
| Emelina | 750 | 442 | 1,192 | |||||||||
| Ethan | 579 | 295 | 874 | |||||||||
| Frances | 834 | 578 | 1,412 | |||||||||
| Glenncrest | 870 | 425 | 1,295 | |||||||||
| Gordon | 765 | 698 | 1,463 | |||||||||
| Haikey | 734 | 466 | 1,199 | |||||||||
| Hamblen | 769 | 539 | 1,308 | |||||||||
| Hancock | 810 | 817 | 1,627 | |||||||||
| Hardman | 1,163 | 816 | 1,979 | |||||||||
| Haven | 555 | 321 | 876 | |||||||||
| Haverhill | 704 | 541 | 1,245 | |||||||||
| Haybridge | 1,080 | 538 | 1,618 | |||||||||
| Hedgecrest | 1,080 | 220 | 1,300 | |||||||||
| Helmerich | 763 | 290 | 1,053 | |||||||||
| Hermanos | 930 | 643 | 1,573 | |||||||||
| Holmes | 529 | 240 | 769 | |||||||||
| Johnson | 978 | 823 | 1,801 | |||||||||
| Keystone | 1,040 | 568 | 1,609 | |||||||||
| Langley | 990 | 753 | 1,743 | |||||||||
| Laurel | 1,006 | 860 | 1,865 | |||||||||
| Layla | 971 | 671 | 1,642 | |||||||||
| Liberty | 750 | 522 | 1,272 | |||||||||
| Lithonia | 849 | 125 | 974 | |||||||||
| Lola | 903 | 631 | 1,535 | |||||||||
| Lucas | 765 | 514 | 1,279 | |||||||||
| Macomber | 825 | 658 | 1,483 | |||||||||
| Mallard | 624 | 298 | 922 | |||||||||
| Marcy | 540 | 194 | 734 | |||||||||
| Meridian | 795 | 467 | 1,262 | |||||||||
| Metallo | 882 | 430 | 1,312 | |||||||||
| Misty | 1,035 | 845 | 1,880 | |||||||||
| Montgomery | 615 | 394 | 1,009 | |||||||||
| Northbrook | 846 | 498 | 1,344 | |||||||||
| Northridge | 810 | 372 | 1,182 | |||||||||
| Oakland | 921 | 323 | 1,244 | |||||||||
| Palmore | 600 | 220 | 820 | |||||||||
| Pebblestone | 1,009 | 694 | 1,703 | |||||||||
| Perdita | 998 | 586 | 1,583 | |||||||||
| Phoebe | 828 | 545 | 1,373 | |||||||||
| Pongo | 998 | 294 | 1,292 | |||||||||
| Portsmouth | 639 | 286 | 925 | |||||||||
| Presidio | 726 | 418 | 1,144 | |||||||||
| Rachel | 866 | 538 | 1,403 | |||||||||
| Ratliff | 957 | 607 | 1,565 | |||||||||
| Riverwood | 864 | 323 | 1,187 | |||||||||
| Roanoke | 1,005 | 816 | 1,821 | |||||||||
| Robinson | 964 | 214 | 1,179 | |||||||||
| Ross | 999 | 732 | 1,731 | |||||||||
| Sansa | 540 | 292 | 832 | |||||||||
| Sedgefield | 909 | 529 | 1,438 | |||||||||
| Seneca | 885 | 446 | 1,331 | |||||||||
| Sheezy | 699 | 487 | 1,186 | |||||||||
| Sherwood | 525 | 166 | 691 | |||||||||
| Spangler | 1,146 | 802 | 1,948 | |||||||||
| Summerglen | 726 | 468 | 1,194 | |||||||||
| Tansel | 980 | 682 | 1,661 | |||||||||
| Thomas | 658 | 204 | 862 | |||||||||
| Tomlinson | 735 | 444 | 1,179 | |||||||||
| Tytus | 780 | 600 | 1,380 | |||||||||
| Vanzant | 1,065 | 671 | 1,736 | |||||||||
| Watson | 529 | 240 | 769 | |||||||||
| Westhaven | 765 | 514 | 1,279 | |||||||||
| Wheeler | 624 | 46 | 670 | |||||||||
| Williamson | 855 | 468 | 1,323 | |||||||||
| Woodland | 480 | 443 | 923 | |||||||||
| Woodwind | 765 | 191 | 956 | |||||||||
| Wynde | 750 | 731 | 1,481 | |||||||||
| Wyndhurst | 934 | 418 | 1,352 | |||||||||
| Zane | 489 | 221 | 710 | |||||||||
| $ | 78,894 | $ | 45,721 | $ | 124,615 | |||||||
F-103
June 30, 2025
| Series | Sourcing fees | Financing and holding expenses | Offering expense | Asset management fee | Reimbursement of acquisition expenses | Property management fee, related party | Total | |||||||||||||||||||||
| Adams | $ | 10,640 | $ | 5,320 | $ | 7,224 | $ | 912 | $ | 2,500 | $ | 606 | $ | 27,202 | ||||||||||||||
| Antares | - | - | - | 930 | - | 514 | 1,444 | |||||||||||||||||||||
| Aramis | - | - | - | 900 | - | 562 | 1,462 | |||||||||||||||||||||
| Arkoma | - | - | - | 711 | - | 302 | 1,013 | |||||||||||||||||||||
| Arya | - | - | - | 540 | - | 250 | 790 | |||||||||||||||||||||
| Aspen | - | - | - | 803 | - | 847 | 1,650 | |||||||||||||||||||||
| Athos | - | - | - | 870 | - | 586 | 1,456 | |||||||||||||||||||||
| Barclay | - | - | - | 921 | - | 532 | 1,453 | |||||||||||||||||||||
| Bayne | 12,160 | 6,080 | 8,222 | 869 | 2,500 | 588 | 30,419 | |||||||||||||||||||||
| Bean | - | - | - | 878 | - | 610 | 1,488 | |||||||||||||||||||||
| Bennett | - | - | - | 635 | - | 237 | 872 | |||||||||||||||||||||
| Benny | - | - | - | 765 | - | 442 | 1,207 | |||||||||||||||||||||
| Bluebell | - | - | - | 900 | - | 598 | 1,498 | |||||||||||||||||||||
| Bowling | - | - | - | 624 | - | 225 | 849 | |||||||||||||||||||||
| Boxwood | 11,280 | 5,640 | 7,636 | 808 | 2,500 | 422 | 28,286 | |||||||||||||||||||||
| Bradford | - | - | - | 915 | - | 502 | 1,417 | |||||||||||||||||||||
| Brookwood | - | - | - | 842 | - | 262 | 1,103 | |||||||||||||||||||||
| Bryant | - | - | - | 840 | - | 586 | 1,425 | |||||||||||||||||||||
| Caden | - | - | - | 750 | - | 416 | 1,166 | |||||||||||||||||||||
| Camellia | - | - | - | 765 | - | 266 | 1,031 | |||||||||||||||||||||
| Caterpillar | - | - | - | 900 | - | 215 | 1,115 | |||||||||||||||||||||
| Chilhowee | - | - | - | 972 | - | 730 | 1,701 | |||||||||||||||||||||
| Claremore | - | - | - | 704 | - | 310 | 1,013 | |||||||||||||||||||||
| Collinison | - | - | - | 903 | - | 586 | 1,489 | |||||||||||||||||||||
| Cordero | - | - | - | 765 | - | 562 | 1,327 | |||||||||||||||||||||
| Cristalino | - | - | - | 930 | - | 802 | 1,732 | |||||||||||||||||||||
| Ellie | - | - | - | 860 | - | 341 | 1,201 | |||||||||||||||||||||
| Emelina | - | - | - | 750 | - | 302 | 1,052 | |||||||||||||||||||||
| Ethan | - | - | - | 579 | - | 288 | 867 | |||||||||||||||||||||
| Frances | - | - | - | 834 | - | 554 | 1,388 | |||||||||||||||||||||
| Glenncrest | - | - | - | 870 | - | 448 | 1,318 | |||||||||||||||||||||
| Gordon | - | - | - | 765 | - | 490 | 1,255 | |||||||||||||||||||||
| Haikey | - | - | - | 734 | - | 437 | 1,171 | |||||||||||||||||||||
| Hamblen | - | - | - | 769 | - | 400 | 1,169 | |||||||||||||||||||||
| Hancock | - | - | - | 810 | - | 615 | 1,425 | |||||||||||||||||||||
| Hardman | - | - | - | 1,163 | - | 778 | 1,940 | |||||||||||||||||||||
| Haven | - | - | - | 555 | - | 298 | 853 | |||||||||||||||||||||
| Haverhill | - | - | - | 704 | - | 176 | 879 | |||||||||||||||||||||
| Haybridge | - | - | - | 1,080 | - | 269 | 1,349 | |||||||||||||||||||||
| Hedgecrest | - | - | - | 1,080 | - | 496 | 1,576 | |||||||||||||||||||||
| Helmerich | - | - | - | 763 | - | 384 | 1,147 | |||||||||||||||||||||
| Hermanos | - | - | - | 930 | - | 623 | 1,553 | |||||||||||||||||||||
| Holmes | - | - | - | 529 | - | 236 | 765 | |||||||||||||||||||||
| Johnson | - | - | - | 978 | - | 742 | 1,720 | |||||||||||||||||||||
| Keystone | - | - | - | 1,040 | - | 800 | 1,841 | |||||||||||||||||||||
| Langley | 11,550 | 5,770 | 7,845 | 995 | 2,500 | 802 | 29,462 | |||||||||||||||||||||
| Laurel | - | - | - | 1,006 | - | 682 | 1,687 | |||||||||||||||||||||
| Layla | - | - | - | 971 | - | 650 | 1,621 | |||||||||||||||||||||
| Liberty | - | - | - | 750 | - | 514 | 1,264 | |||||||||||||||||||||
| Lithonia | - | - | - | 849 | - | 279 | 1,128 | |||||||||||||||||||||
| Lola | - | - | - | 903 | - | 598 | 1,501 | |||||||||||||||||||||
| Lucas | - | - | - | 765 | - | 257 | 1,022 | |||||||||||||||||||||
| Macomber | - | - | - | 825 | - | 646 | 1,471 | |||||||||||||||||||||
| Mallard | - | - | - | 624 | - | 348 | 972 | |||||||||||||||||||||
| Marcy | - | - | - | 540 | - | 232 | 772 | |||||||||||||||||||||
| Meridian | - | - | - | 795 | - | 464 | 1,259 | |||||||||||||||||||||
| Metallo | 10,290 | 5,140 | 6,982 | 887 | 2,500 | 72 | 25,871 | |||||||||||||||||||||
| Misty | - | - | - | 1,035 | - | 815 | 1,850 | |||||||||||||||||||||
| Montgomery | - | - | - | 615 | - | 370 | 985 | |||||||||||||||||||||
| Northbrook | - | - | - | 846 | - | 490 | 1,336 | |||||||||||||||||||||
| Northridge | - | - | - | 810 | - | 402 | 1,212 | |||||||||||||||||||||
| Oakland | - | - | - | 921 | - | 646 | 1,567 | |||||||||||||||||||||
| Palmore | - | - | - | 600 | - | 224 | 824 | |||||||||||||||||||||
| Pebblestone | - | - | - | 1,009 | - | 682 | 1,691 | |||||||||||||||||||||
| Perdita | - | - | - | 998 | - | 538 | 1,535 | |||||||||||||||||||||
| Phoebe | - | - | - | 828 | - | 523 | 1,352 | |||||||||||||||||||||
| Pongo | - | - | - | 998 | - | 586 | 1,583 | |||||||||||||||||||||
| Portsmouth | - | - | - | 639 | - | 618 | 1,257 | |||||||||||||||||||||
| Presidio | 8,470 | 4,230 | 5,741 | 605 | 2,500 | 278 | 21,824 | |||||||||||||||||||||
| Rachel | - | - | - | 866 | - | 387 | 1,253 | |||||||||||||||||||||
| Ratliff | - | - | - | 957 | - | 598 | 1,555 | |||||||||||||||||||||
| Riverwood | - | - | - | 864 | - | 586 | 1,450 | |||||||||||||||||||||
| Roanoke | - | - | - | 1,005 | - | 778 | 1,783 | |||||||||||||||||||||
| Robinson | - | - | - | 967 | - | 714 | 1,680 | |||||||||||||||||||||
| Ross | - | - | - | 999 | - | 700 | 1,699 | |||||||||||||||||||||
| Sansa | - | - | - | 540 | - | 239 | 779 | |||||||||||||||||||||
| Sedgefield | - | - | - | 909 | - | 701 | 1,609 | |||||||||||||||||||||
| Seneca | - | - | - | 885 | - | 658 | 1,542 | |||||||||||||||||||||
| Sheezy | - | - | - | 699 | - | 476 | 1,175 | |||||||||||||||||||||
| Sherwood | - | - | - | 525 | - | 250 | 775 | |||||||||||||||||||||
| Spangler | 13,370 | 6,680 | 9,088 | 955 | 2,500 | 353 | 32,946 | |||||||||||||||||||||
| Summerglen | - | - | - | 726 | - | 512 | 1,237 | |||||||||||||||||||||
| Tansel | - | - | - | 980 | - | 594 | 1,574 | |||||||||||||||||||||
| Thomas | - | - | - | 658 | - | 144 | 802 | |||||||||||||||||||||
| Tomlinson | 8,570 | 4,280 | 5,860 | 490 | 2,500 | 222 | 21,922 | |||||||||||||||||||||
| Tytus | - | - | - | 780 | - | 562 | 1,342 | |||||||||||||||||||||
| Vanzant | - | - | - | 1,065 | - | 658 | 1,723 | |||||||||||||||||||||
| Watson | - | - | - | 529 | - | 250 | 779 | |||||||||||||||||||||
| Westhaven | - | - | - | 765 | - | 502 | 1,267 | |||||||||||||||||||||
| Wheeler | - | - | - | 624 | - | 403 | 1,027 | |||||||||||||||||||||
| Williamson | - | - | - | 855 | - | 527 | 1,382 | |||||||||||||||||||||
| Woodland | - | - | - | 480 | - | 202 | 682 | |||||||||||||||||||||
| Woodwind | - | - | - | 765 | - | 357 | 1,122 | |||||||||||||||||||||
| Wynde | - | - | - | 750 | - | 526 | 1,276 | |||||||||||||||||||||
| Wyndhurst | - | - | - | 934 | - | 209 | 1,143 | |||||||||||||||||||||
| Zane | - | - | - | 489 | - | 192 | 681 | |||||||||||||||||||||
| $ | 86,330 | $ | 43,140 | $ | 58,598 | $ | 78,016 | $ | 20,000 | $ | 45,236 | $ | 331,320 | |||||||||||||||
F-104
NOTE 9: INCOME TAXES
The Company and its series are taxed as a C corporation for U.S. federal income tax purposes. In connection with its real estate activities, the Company and its series are treated as a REIT under the Internal Revenue Code.
As a REIT, the Company and its series generally are not subject to U.S. federal income tax on taxable income that is distributed to stockholders, provided it meets all REIT qualification requirements, including distributing at least 90% of its taxable income and satisfying certain asset and income tests. For the year ended December 31, 2026, the Company and its series anticipate that it will qualify as a REIT. As a result, the Company and its series do not expect to incur a current federal tax liability for the year, and thus no tax provision is reflected for series with net income for the six months ended June 30, 2026. For series with net losses for the six months ended June 30, 2026, no income tax benefit is recognized as the Company has established a full valuation allowance on the net operating loss tax benefit.
In accordance with ASC 740, Income Taxes, the Company and its series evaluate temporary differences between the financial reporting basis and the tax basis of its assets and liabilities. As of June 30, 2026 and December 31, 2025, the Company and its series did not have any temporary differences, other than net operating losses which were fully reserved, and thus no net deferred tax assets or liabilities were recorded.
Although the Company and its series expect to qualify and be taxed as a REIT for U.S. federal income tax purposes, it may be subject to state and local income or franchise taxes in various jurisdictions. These taxes are generally imposed either due to the Company’s legal entity status or as a result of owning or operating real estate assets within those jurisdictions. The Company evaluates its exposure to such taxes on a jurisdictional basis. For the six months ended June 30, 2026, state income and franchise tax obligations, if any, were not material to the consolidated and consolidating financial statements.
The Company’s and its series’ policy is to record interest and penalties related to unrecognized tax benefits, if any, as a component of income tax expense in the consolidated statement of comprehensive income (loss). As of June 30, 2026, the Company and its series had no unrecognized tax benefits and did not incur any interest or penalties related to uncertain tax positions during the six months ended June 30, 2026. Accordingly, no accrual for uncertain tax positions was recorded as of June 30, 2026 and December 31, 2025.
The Company and its series are not currently subject to any income tax audits in any taxing jurisdiction. However, the Company’s and its series’ 2023, 2024 and 2025 tax years remain open and subject to examination by the relevant taxing authorities.
NOTE 10: SUBSEQUENT EVENTS
During the period from July 1, 2026 through August 31, 2026, the Company has declared and paid aggregate dividends totaling $193,086.
F-105
8
9
10
11
12
13
14
15
16
| * | Filed previously. |
17
SIGNATURES
Pursuant to the requirements of Regulation A, the issuer has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| ARRIVED HOMES 3, LLC | |||
| By: | Arrived Fund Manager, LLC, its managing member | ||
| By: | /s/ Ryan Frazier | ||
| Name: | Ryan Frazier | ||
| Title: | Chief Executive Officer | ||
| Date: | September 28, 2026 | ||
Pursuant to the requirements of Regulation A, this report has been signed by the following persons on behalf of the issuer and in the capacities and on the dates indicated.
| SIGNATURE | TITLE | DATE | ||
| /s/ Ryan Frazier | Chief Executive Officer of Arrived Holdings, Inc. | September 28, 2026 | ||
| Ryan Frazier | (principal executive officer) | |||
| Chief Executive Officer and Director of Arrived Homes 3, LLC | ||||
| /s/ Sue Korn | Principal Financial and Accounting Officer of Arrived Holdings, Inc. | September 28, 2026 | ||
| Sue Korn | Principal Financial and Accounting Officer of Arrived Homes 3, LLC | |||
| /s/ Kenneth Cason | Chief Technology Officer of Arrived Holdings, Inc. | September 28, 2026 | ||
| Kenneth Cason | Chief Technology Officer and Director of Arrived Homes 3, LLC | |||
| Arrived Fund Manager, LLC | Managing Member | September 28, 2026 |
| By: | /s/ Ryan Frazier | |
| Name: | Ryan Frazier | |
| Title: | Chief Executive Officer |
18