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.

 

ITEM 2. OTHER INFORMATION

 

None.

 

7

 

 

ITEM 3. FINANCIAL STATEMENTS

 

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

 

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET AS OF JUNE 30, 2026 (UNAUDITED)   F-2
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)   F-13
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) FOR THE SIX MONTHS ENDED JUNE 30, 2026 (UNAUDITED)   F-24
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) FOR THE SIX MONTHS ENDED JUNE 30, 2025 (UNAUDITED)   F-35
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) FOR THE SIX MONTHS ENDED JUNE 30, 2026 (UNAUDITED)   F-46
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) FOR THE SIX MONTHS ENDED JUNE 30, 2025 (UNAUDITED)   F-57
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2026 (UNAUDITED)   F-68
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2025 (UNAUDITED)   F-79
NOTES TO THE UNAUDITED CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS   F-90

 

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

 

 

ITEM 4. EXHIBITS

 

Exhibit No.   Description
2.1*   Certificate of Formation of Arrived Homes 3, LLC
2.2*   Amended and Restated Limited Liability Company Agreement of Arrived Homes 3, LLC
3.1*   Form of Series Designation of Arrived Series [*], a series of Arrived Homes 3, LLC
4.1*   Form of Subscription Agreement of Arrived Series [*], a series of Arrived Homes 3, LLC
6.1*   Broker Dealer Agreement, dated January 4, 2023 between Arrived Homes 3, LLC and Dalmore Group, LLC
6.2*   Transfer Registrar Services Agreement, dated January 13, 2023, between Arrived Homes 3, LLC and Colonial Stock Transfer Company
6.3*   Form of Promissory Note
6.4*   Software and Services License Agreement, dated [*], 202[*], by and between North Capital Investment Technology, Inc. and Arrived Holdings, Inc.
6.5*   Form of Property Management Agreement dated [*], 202[*], between Marketplace Homes and Arrived Series [*], a series of Arrived Homes 3, LLC
6.6*   Purchase and Sale Agreement dated December 20, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Chilhowee Property
6.6.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Chilhowee dated December 21, 2022 for Arrived Series Chilhowee Property
6.7*   Purchase and Sale Agreement dated November 29, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Sheezy Property
6.7.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sheezy dated November 30, 2022 for Arrived Series Sheezy Property
6.8*   Purchase and Sale Agreement dated December 12, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Bowling Property
6.8.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Bowling dated December 16, 2022 for Arrived Series Bowling Property
6.9*   Purchase and Sale Agreement dated January 23, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Caden Property
6.9.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Caden dated January 22, 2023 for Arrived Series Caden Property
6.10*   Purchase and Sale Agreement dated January 23, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Cristalino Property
6.10.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Cristalino dated December 21, 2022 for Arrived Series Cristalino Property
6.10.2*   Counteroffer to Offer dated December 19, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Cristalino Property
6.10.3*   Addendum to Purchase and Sale Agreement dated December 16, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Cristalino Property
6.11*   Purchase and Sale Agreement dated January 5, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Emelina Property
6.11.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Emelina dated January 10, 2023 for Arrived Series Emelina Property
6.12*   Purchase and Sale Agreement dated December 20, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Haven Property
6.12.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Haven dated December 21, 2022 for Arrived Series Haven Property

 

8

 

 

Exhibit No.   Description
6.12.2*   Addendum to Purchase and Sale Agreement dated January 3, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Haven Property
6.13*   Purchase and Sale Agreement dated December 19, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Hermanos Property
6.13.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Hermanos dated January 10, 2023 for Arrived Series Hermanos Property
6.13.2*   Counteroffer to Offer dated January 5, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Hermanos Property
6.14*   Form of Property Management Agreement dated [*], 202[*], between Great Jones and Arrived Series [*], a series of Arrived Homes 3, LLC
6.15*   Purchase and Sale Agreement dated February 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Aspen Property
6.15.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Aspen dated February 28, 2023 for Arrived Series Aspen Property
6.16*   Purchase and Sale Agreement dated February 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Bennett Property
6.16.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Bennett dated February 28, 2023 for Arrived Series Bennett Property
6.17*   Purchase and Sale Agreement dated February 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Brookwood Property
6.17.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Brookwood dated February 28, 2023 for Arrived Series Brookwood Property
6.18*   Purchase and Sale Agreement dated January 13, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Camellia Property
6.18.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Camellia dated January 23, 2023 for Arrived Series Camellia Property
6.19*   Purchase and Sale Agreement dated February 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Haverhill Property
6.19.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Haverhill dated February 28, 2023 for Arrived Series Haverhill Property
6.20*   Purchase and Sale Agreement dated February 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Lithonia Property
6.20.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Lithonia dated February 28, 2023 for Arrived Series Lithonia Property
6.21*   Purchase and Sale Agreement dated January 24, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Palmore Property
6.21.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Palmore dated January 28, 2023 for Arrived Series Palmore Property
6.22*   Purchase and Sale Agreement dated February 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Thomas Property
6.22.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Thomas dated January 28, 2023 for Arrived Series Thomas Property
6.23*   Purchase and Sale Agreement dated February 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Woodwind Property
6.23.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Woodwind dated February 28, 2023 for Arrived Series Woodwind Property
6.24*   Form of Property Management Agreement dated [*], 202[*], between Mynd and Arrived Series [*], a series of Arrived Homes 3, LLC
6.25*   Purchase and Sale Agreement dated February 19, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Benny Property

 

9

 

 

Exhibit No.   Description
6.25.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Benny dated February 22, 2023 for Arrived Series Benny Property
6.26*   Purchase and Sale Agreement dated February 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Montgomery Property
6.26.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Montgomery dated February 24, 2023 for Arrived Series Montgomery Property
6.26.2*   Addendum to Purchase and Sale Agreement dated February 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Montgomery Property
6.27*   Purchase and Sale Agreement dated February 13, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Portsmouth Property
6.27.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Portsmouth dated March 6, 2023 for Arrived Series Portsmouth Property
6.28*   Purchase and Sale Agreement dated March 8, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Summerglen Property
6.28.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Summerglen dated March 8, 2023 for Arrived Series Summerglen Property
6.28.2*   Addendum to Purchase and Sale Agreement dated February 8, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Summerglen Property
6.29*   Purchase and Sale Agreement dated February 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Westhaven Property
6.29.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Westhaven dated February 24, 2023 for Arrived Series Westhaven Property
6.30*   Form of Property Management Agreement dated [*], 202[*], between Darwin Homes and Arrived Series [*], a series of Arrived Homes 3, LLC
6.31*   Purchase and Sale Agreement dated March 6, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Cordero Property
6.31.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Cordero dated March 7, 2023 for Arrived Series Cordero Property
6.32*   Purchase and Sale Agreement dated March 13, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Ethan Property
6.32.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Ethan dated March 16, 2023 for Arrived Series Ethan Property
6.33*   Purchase and Sale Agreement dated March 13, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Hamblen Property
6.33.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Hamblen dated March 10, 2023 for Arrived Series Hamblen Property
6.34*   Purchase and Sale Agreement dated February 25, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Holmes Property
6.34.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Holmes dated March 7, 2023 for Arrived Series Holmes Property

 

10

 

 

Exhibit No.   Description
6.35*   Purchase and Sale Agreement dated February 25, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Watson Property
6.35.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Watson dated March 7, 2023 for Arrived Series Watson Property
6.36*   Purchase and Sale Agreement dated March 3, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Wheeler Property
6.36.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Wheeler dated March 6, 2023 for Arrived Series Wheeler Property
6.37*   Purchase and Sale Agreement dated March 16, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Bryant Property
6.37.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Bryant dated March 22, 2023 for Arrived Series Bryant Property
6.37.2*   Addendum to Purchase and Sale Agreement dated March 24, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Bryant Property
6.38*   Purchase and Sale Agreement dated March 8, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Claremore Property
6.38.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Claremore dated March 1, 2023 for Arrived Series Claremore Property
6.38.2*   Addendum to Purchase and Sale Agreement dated March 14, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Claremore Property
6.39*   Purchase and Sale Agreement dated February 6, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Haikey Property
6.39.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Haikey dated March 1, 2023 for Arrived Series Haikey Property
6.40*   Purchase and Sale Agreement dated March 24, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Hancock Property
6.40.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Hancock dated March 28, 2023 for Arrived Series Hancock Property
6.41*   Purchase and Sale Agreement dated February 8, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Helmerich Property
6.41.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Helmerich dated March 1, 2023 for Arrived Series Helmerich Property
6.41.2*   Addendum to Purchase and Sale Agreement dated March 15, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Helmerich Property
6.42*   Purchase and Sale Agreement dated March 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Wynde Property
6.42.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Wynde dated April 5, 2023 for Arrived Series Wynde Property
6.43*   Purchase and Sale Agreement dated April 18, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Arkoma Property
6.43.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Arkoma dated March 1, 2023 for Arrived Series Arkoma Property
6.43.2*   Addendum to Purchase and Sale Agreement dated March 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Arkoma Property
6.44*   Purchase and Sale Agreement dated March 17, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Gordon Property

 

11

 

 

Exhibit No.   Description
6.44.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Gordon dated March 30, 2023 for Arrived Series Gordon Property
6.45*   Purchase and Sale Agreement dated March 30, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Lucas Property
6.45.1   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Lucas dated April 4, 2023 for Arrived Series Lucas Property
6.46*   Purchase and Sale Agreement dated April 18, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Macomber Property
6.46.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Macomber dated March 1, 2023 for Arrived Series Macomber Property
6.47*   Purchase and Sale Agreement dated March 22, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Meridian Property
6.47.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Meridian dated March 28, 2023 for Arrived Series Meridian Property
6.47.2*   Counteroffer to Offer dated March 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Meridian Property
6.48*   Purchase and Sale Agreement dated March 27, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Perdita Property
6.48.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Perdita dated April 18, 2023 for Arrived Series Perdita Property
6.49*   Purchase and Sale Agreement dated March 27, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Pongo Property
6.49.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Pongo dated April 19, 2023 for Arrived Series Pongo Property
6.50*   Purchase and Sale Agreement dated March 22, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Woodland Property
6.50.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Woodland dated March 17, 2023 for Arrived Series Woodland Property
6.51*   Purchase and Sale Agreement dated April 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Antares Property
6.51.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Antares dated April 24, 2023 for Arrived Series Antares Property
6.51.2*   Counteroffer to Offer dated April 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Antares Property
6.52*   Purchase and Sale Agreement dated April 13, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Aramis Property
6.52.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Aramis dated April 14, 2023 for Arrived Series Aramis Property
6.53*   Purchase and Sale Agreement dated April 11, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Athos Property

 

12

 

  

Exhibit No.   Description
6.53.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Athos dated April 13, 2023 for Arrived Series Athos Property
6.53.2*   Counteroffer to Offer dated April 11, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Athos Property
6.54*   Purchase and Sale Agreement dated April 11, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Barclay Property
6.54.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Barclay dated April 17, 2023 for Arrived Series Barclay Property
6.55*   Purchase and Sale Agreement dated September 29, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Bean Property
6.55.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Bean dated September 2, 2023 for Arrived Series Bean Property
6.56*   Purchase and Sale Agreement dated April 6, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Bluebell Property
6.56.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Bluebell dated April 17, 2023 for Arrived Series Bluebell Property
6.57*   Purchase and Sale Agreement dated April 6, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Bradford Property
6.57.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Bradford dated April 6, 2023 for Arrived Series Bradford Property
6.58*   Purchase and Sale Agreement dated April 8, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Caterpillar Property
6.58.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Caterpillar dated April 21, 2023 for Arrived Series Caterpillar Property
6.58.2*   Addendum to Purchase and Sale Agreement dated April 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Caterpillar Property
6.59*   Purchase and Sale Agreement dated August 2, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Ellie Property
6.59.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Ellie dated September 11, 2023 for Arrived Series Ellie Property
6.60*   Purchase and Sale Agreement dated March 8, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Liberty Property
6.60.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Liberty dated March 10, 2023 for Arrived Series Liberty Property
6.61*   Purchase and Sale Agreement dated March 9, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Mallard Property
6.61.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Mallard dated March 16, 2023 for Arrived Series Mallard Property
6.61.2*   Addendum to Purchase and Sale Agreement dated March 9, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Mallard Property
6.62*   Purchase and Sale Agreement dated March 17, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Riverwood Property

 

13

 

 

Exhibit No.   Description
6.62.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Riverwood dated April 21, 2023 for Arrived Series Riverwood Property
6.63*   Purchase and Sale Agreement dated April 12, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Roanoke Property
6.63.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Roanoke dated April 13, 2023 for Arrived Series Roanoke Property
6.63.2*   Addendum to Purchase and Sale Agreement dated April 13, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Roanoke Property
6.64*   Purchase and Sale Agreement dated March 24, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Sherwood Property
6.64.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sherwood dated March 28, 2023 for Arrived Series Sherwood Property
6.65*   Purchase and Sale Agreement dated April 5, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Tansel Property
6.65.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Tansel dated April 18, 2023 for Arrived Series Tansel Property
6.66*   Purchase and Sale Agreement dated March 30, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Tytus Property
6.66.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Tytus dated April 5, 2023 for Arrived Series Tytus Property
6.67*   Purchase and Sale Agreement dated February 17, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Williamson Property
6.67.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Williamson dated March 6, 2023 for Arrived Series Williamson Property
6.68*   Purchase and Sale Agreement dated April 8, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Zane Property
6.68.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Zane dated April 13, 2023 for Arrived Series Zane Property
6.69*   Purchase and Sale Agreement dated September 1, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Arya Property
6.69.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Arya dated October 4, 2023 for Arrived Series Arya Property

 

14

 

 

Exhibit No.   Description
6.70*   Purchase and Sale Agreement dated July 28, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Marcy Property
6.70.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Marcy dated October 4, 2023 for Arrived Series Marcy Property
6.71*   Purchase and Sale Agreement dated September 1, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Sansa Property
6.71.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sansa dated October 4, 2023 for Arrived Series Sansa Property
6.72*   Purchase and Sale Agreement dated September 19, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Haybridge Property
6.72.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Haybridge dated September 28, 2023 for Arrived Series Haybridge Property
6.72.2*   Addendum to Purchase and Sale Agreement dated September 9, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Haybridge Property
6.73*   Purchase and Sale Agreement dated September 19, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Hedgecrest Property
6.73.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Hedgecrest dated September 28, 2023 for Arrived Series Hedgecrest Property
6.74*   Purchase and Sale Agreement dated September 19, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Layla Property
6.74.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Layla dated October 23, 2023 for Arrived Series Layla Property
6.75*   Purchase and Sale Agreement dated September 19, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Lola Property
6.75.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Lola dated October 23, 2023 for Arrived Series Lola Property
6.76*   Purchase and Sale Agreement dated October 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Ratliff Property
6.76.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Ratliff dated October 19, 2023 for Arrived Series Ratliff Property
6.77*   Purchase and Sale Agreement dated October 12, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Collinison Property
6.77.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Collinison dated October 30, 2023 for Arrived Series Collinison Property
6.78*   Purchase and Sale Agreement dated October 8, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Hardman Property
6.78.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Hardman dated October 24, 2023 for Arrived Series Hardman Property
6.79*   Purchase and Sale Agreement dated September 28, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Keystone Property

 

15

 

 

Exhibit No.   Description
6.79.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Keystone dated October 31, 2023 for Arrived Series Keystone Property
6.80*   Purchase and Sale Agreement dated October 9, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Northbrook Property
6.80.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Northbrook dated October 19, 2023 for Arrived Series Northbrook Property
6.81*   Purchase and Sale Agreement dated September 28, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Pebblestone Property
6.81.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Pebblestone dated October 31, 2023 for Arrived Series Pebblestone Property
6.82*   Purchase and Sale Agreement dated October 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Frances Property
6.82.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Frances dated October 19, 2023 for Arrived Series Frances Property
6.83*   Purchase and Sale Agreement dated November 7, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Northridge Property
6.83.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Northridge dated November 21, 2023 for Arrived Series Northridge Property
6.84*   Purchase and Sale Agreement dated October 31, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Rachel Property
6.84.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Rachel dated November 1, 2023 for Arrived Series Rachel Property
6.85*   Purchase and Sale Agreement dated October 31, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Ross Property
6.85.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Ross dated November 1, 2023 for Arrived Series Ross Property
6.86*   Purchase and Sale Agreement dated November 3, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Vanzant Property
6.86.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Vanzant dated November 21, 2023 for Arrived Series Vanzant Property
6.87*   Purchase and Sale Agreement dated November 1, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Wyndhurst Property
6.87.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Wyndhurst dated November 17, 2023 for Arrived Series Wyndhurst Property
6.88*   Purchase and Sale Agreement dated October 25, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Glenncrest Property
6.88.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Glenncrest dated November 1, 2023 for Arrived Series Glenncrest Property
6.89*   Purchase and Sale Agreement dated December 20, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Laurel Property
6.89.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Laurel dated January 19, 2024 for Arrived Series Laurel Property
6.90*   Purchase and Sale Agreement dated October 3, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Oakland Property
6.90.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Oakland dated October 19, 2023 for Arrived Series Oakland Property

 

16

 

 

Exhibit No.   Description
6.91*   Purchase and Sale Agreement dated December 11, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Phoebe Property
6.91.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Phoebe dated December 13, 2023 for Arrived Series Phoebe Property
6.92*   Purchase and Sale Agreement dated June 14, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Johnson Property
6.92.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Johnson dated June 20, 2024 for Arrived Series Johnson Property
6.93*   Purchase and Sale Agreement dated January 8, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Sedgefield Property
6.93.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sedgefield dated January 22, 2024 for Arrived Series Sedgefield Property
6.94*   Purchase and Sale Agreement dated August 28, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Robinson Property
6.94.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Robinson dated September 5, 2024 for Arrived Series Robinson Property
6.95*   Purchase and Sale Agreement dated August 13, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Seneca Property
6.95.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Seneca dated August 23, 2024 for Arrived Series Seneca Property
6.96*   Purchase and Sale Agreement dated October 10, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Adams Property
6.96.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Adams dated October 28, 2024 for Arrived Series Adams Property
6.97*   Purchase and Sale Agreement dated October 18, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Bayne Property
6.97.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Bayne dated October 28, 2024 for Arrived Series Bayne Property
6.98*   Purchase and Sale Agreement dated October 8, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Boxwood Property
6.98.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Boxwood dated October 28, 2024 for Arrived Series Boxwood Property
6.99*   Purchase and Sale Agreement dated October 4, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Langley Property
6.99.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Langley dated October 23, 2024 for Arrived Series Langley Property
6.100*   Purchase and Sale Agreement dated October 30, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Metallo Property
6.100.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Metallo dated November 18, 2024 for Arrived Series Metallo Property
6.101*   Purchase and Sale Agreement dated October 15, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Misty Property
6.101.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Misty dated October 29, 2024 for Arrived Series Misty Property
6.101.2*   Counteroffer to Offer dated October 16, 2024 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Misty Property
6.102*   Purchase and Sale Agreement dated October 14, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Presidio Property
6.102.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Presidio dated October 28, 2024 for Arrived Series Presidio Property
6.103*   Purchase and Sale Agreement dated October 10, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Spangler Property
6.103.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Spangler dated October 30, 2024 for Arrived Series Spangler Property
6.104*   Purchase and Sale Agreement dated October 11, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Tomlinson Property
6.104.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Tomlinson dated October 30, 2024 for Arrived Series Tomlinson Property

 

*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