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 4, LLC

 

(Exact name of issuer as specified in its Certificate of Formation)

 

Delaware   93-2644213
(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 OPERATIONS 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 4, 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 Post-Qualification Amendment No. 17 to our Offering Statement on Form 1-A 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 OPERATIONS

 

Overview

 

Arrived Homes 4, LLC, a Delaware series limited liability company, was formed in July 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 July 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 71 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 13 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.

 

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.

 

1

 

 

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 is held by non-affiliates exceeds $700 million as of the last business day of our most recently completed second fiscal quarter; or (iii) the date on which we have issued more than $1 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 57 and 34 series, respectively, totaling $426,657 and $217,802, respectively. For further details, please see Note 6, 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 $402,540 for the six months ended June 30, 2025 to $773,861 for the six months ended June 30, 2026. The increase in rental revenue is primarily due to an increase in the number of properties acquired by the Company, with 67 series generating rental income during the six months ended June 30, 2026, compared to 36 series during the six months ended June 30, 2025. 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
 
500  $14,370   $- 
Allen   7,682    12,776 
Annadale   12,735    12,570 
Arcola   12,570    8,459 
Arnold   13,390    12,720 
Aurora   7,342    - 
Beanery   10,495    - 
Breckenridge   16,470    11,587 
Bristol   14,520    12,145 
Brownster   9,647    - 
Cher   10,575    6,348 
Chesterfield   15,120    - 
Cole   8,880    13,320 
Commodore   15,890    15,570 
Cordelia   13,890    13,770 
Cranberry   12,570    7,730 
Dan   5,839    10,770 
Flintwood   15,090    14,870 
Funderburk   9,250    - 
Garnet   8,454    - 
Gentry   15,173    14,070 
Gerald   4,655    11,220 
Greengrove   2,374    - 
Harold   10,800    12,191 
Hawthorn   9,514    - 
Holly   13,170    7,375 
Humphreys   14,532    - 
Hutchins   9,951    - 
Jasmine   14,370    - 
Jennie   13,770    - 
Joyce   7,097    - 
Kern   15,570    - 
Kimble   8,591    - 
Lavon   5,307    - 
Lendrum   13,170    - 
Lincoln   10,706    - 
Monterey   10,980    10,802 
Moraine   7,841    - 
Mystic   12,100    11,820 
Nicole   13,020    12,720 
Oakmont   11,700    - 
Olivia   13,770    7,803 
Prakash   16,765    8,063 
Rattler   13,770    - 
Resolana   11,645    11,520 
Rose   13,770    - 
Ruby   8,588    - 
Ruthie   -    - 
Sachi   11,481    13,170 
Salsa   13,320    - 
Sambal   -    - 
Sandridge   16,169    7,651 
Sanford   10,019    9,270 
Satjanon   14,970    8,715 
Savannah   11,760    - 
Shawnee   13,170    8,157 
Skitt   13,770    - 
Sonny   11,370    7,093 
Sophie   -    - 
Spurgeon   2,070    - 
Sullivan   8,480    12,720 
Toren   -    - 
Travis   12,429    - 
Troxler   13,320    12,728 
Tyner   14,170    13,920 
Wendell   12,435    12,120 
Westbury   11,250    10,920 
Westgate   14,070    9,258 
Winnebago   10,235    - 
Wizard   14,070    16,600 
Zube   7,826    - 
   $773,861   $402,540 

 

3

 

 

Operating Expenses

 

The Company incurred the following operating expenses during the six months ended June 30, 2026 and 2025. Operating expenses increased from $433,394 for the six months ended June 30, 2025 to $835,930 for the six months ended June 30, 2026, primarily due to the increase in the number of series generating operating expenses, consistent with the growth in properties acquired by the Company discussed above. 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 fees and repairs and maintenance costs. Upon closing, each series becomes responsible for its own operating expenses.

 

The following table summarizes the total operating expenses by series for the six months ended 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
 
500  $8,109   $5,947   $14,056   $-   $-   $- 
Allen   9,113    4,158    13,270    7,912    4,158    12,069 
Annadale   5,211    4,837    10,048    7,955    4,837    12,792 
Arcola   5,979    4,131    10,109    10,105    3,442    13,547 
Arnold   5,735    4,098    9,833    5,900    4,098    9,997 
Aurora   7,221    5,085    12,306    -    -    - 
Beanery   5,932    4,143    10,076    -    -    - 
Breckenridge   7,590    5,138    12,728    7,757    5,138    12,895 
Bristol   2,854    4,821    7,676    10,036    4,821    14,857 
Brownster   9,916    6,085    16,001    -    -    - 
Cher   6,460    3,971    10,431    10,363    3,971    14,334 
Chesterfield   9,423    5,947    15,370    -    -    - 
Cole   10,502    4,073    14,575    5,531    4,073    9,604 
Commodore   6,704    5,320    12,024    7,365    5,320    12,685 
Cordelia   9,922    4,813    14,735    6,516    4,813    11,329 
Cranberry   4,757    4,349    9,106    10,837    3,625    14,462 
Dan   7,751    3,653    11,404    4,840    3,653    8,493 
Flintwood   8,085    5,029    13,113    6,389    5,029    11,418 
Funderburk   5,001    3,555    8,556    -    -    - 
Garnet   9,640    3,026    12,666    -    -    - 
Gentry   8,075    4,702    12,776    10,871    4,702    15,573 
Gerald   6,552    4,233    10,785    6,602    4,233    10,834 
Greengrove   14,729    5,339    20,067    -    -    - 
Harold   4,598    4,172    8,769    7,112    4,172    11,284 
Hawthorn   9,667    4,681    14,349    -    -    - 
Holly   3,121    4,282    7,402    10,621    2,855    13,475 
Humphreys   9,643    5,529    15,172    -    -    - 
Hutchins   17,912    4,101    22,014    -    -    - 
Jasmine   7,934    5,963    13,897    -    -    - 
Jennie   11,041    4,190    15,231    -    -    - 
Joyce   10,833    5,215    16,048    -    -    - 
Kern   6,874    5,323    12,197    -    -    - 
Kimble   9,257    3,837    13,094    -    -    - 
Lavon   19,437    4,039    23,477    -    -    - 
Lendrum   7,104    4,886    11,990    -    -    - 
Lincoln   6,734    4,145    10,878    -    -    - 
Monterey   4,896    3,915    8,811    5,976    3,915    9,891 
Moraine   8,492    3,092    11,583    -    -    - 
Mystic   6,211    4,255    10,466    6,472    4,255    10,727 
Nicole   6,549    4,212    10,760    4,978    4,212    9,190 
Oakmont   4,230    4,075    8,305    -    -    - 
Olivia   4,331    4,271    8,602    9,157    2,135    11,293 
Prakash   5,686    4,631    10,317    9,712    2,316    12,028 
Rattler   13,765    5,259    19,024    -    -    - 
Resolana   8,718    4,049    12,767    4,478    4,049    8,527 
Rose   3,926    4,746    8,672    -    -    - 
Ruby   9,297    3,786    13,083    -    -    - 
Ruthie   3,508    -    3,508    -    -    - 
Sachi   13,752    4,633    18,385    8,564    4,633    13,197 
Salsa   6,683    4,441    11,124    -    -    - 
Sambal   5,506    -    5,506    -    -    - 
Sandridge   6,917    4,668    11,585    12,477    4,668    17,146 
Sanford   3,009    2,454    5,462    3,954    2,454    6,407 
Satjanon   3,565    5,194    8,758    13,231    2,597    15,828 
Savannah   14,666    5,135    19,802    -    -    - 
Shawnee   4,383    4,330    8,713    10,538    2,887    13,425 
Skitt   7,715    5,773    13,488    -    -    - 
Sonny   4,944    3,971    8,915    10,313    3,971    14,284 
Sophie   4,976    -    4,976    -    -    - 
Spurgeon   6,914    702    7,616    -    -    - 
Sullivan   8,991    4,411    13,402    5,382    4,411    9,793 
Toren   7,988    -    7,988    -    -    - 
Travis   9,640    5,349    14,989    -    -    - 
Troxler   6,146    4,134    10,279    10,636    3,445    14,081 
Tyner   5,937    5,919    11,857    6,803    5,919    12,723 
Wendell   4,857    4,133    8,991    6,905    4,133    11,039 
Westbury   1,874    3,982    5,855    6,905    3,982    10,886 
Westgate   6,265    4,733    10,998    7,436    4,733    12,169 
Winnebago   7,162    4,905    12,067    -    -    - 
Wizard   4,900    4,589    9,489    6,525    4,589    11,114 
Zube   9,402    4,153    13,555    -    -    - 
   $535,216   $300,714   $835,930   $287,154   $146,240   $433,394 

 

4

 

 

Other Expenses

 

During the six months ended June 30, 2026 and 2025, certain series incurred interest expenses, including bridge financing interest. The following table summarizes the total of such expenses incurred by each series during the six months ended June 30, 2026 and 2025. Interest expense increased from $40,850 for the six months ended June 30, 2025, to $160,957 for the six months ended June 30, 2026. This increase is primarily attributable to an increase in the number of properties acquired by the Company and the utilization of bridge financing to fund property acquisitions prior to series offerings closing.

 

OTHER EXPENSES (INCOME)  
Series Name  June 30,
2026
   June 30,
2025
 
500  $2,372   $- 
Allen   -    - 
Annadale   -    - 
Arcola   -    3,159 
Arnold   -    - 
Aurora   11,218    - 
Beanery   8,997    - 
Breckenridge   -    - 
Bristol   -    - 
Brownster   7,483    - 
Cher   -    2,435 
Chesterfield   2,137    - 
Cole   -    - 
Commodore   -    - 
Cordelia   -    - 
Cranberry   -    4,806 
Dan   -    - 
Flintwood   -    - 
Funderburk   -    - 
Garnet   3,321    - 
Gentry   -    1,958 
Gerald   -    - 
Greengrove   11,825    - 
Harold   -    - 
Hawthorn   6,007    - 
Holly   -    2,554 
Humphreys   1,990    - 
Hutchins   4,266    - 
Jasmine   -    - 
Jennie   1,118    - 
Joyce   11,535    - 
Kern   -    - 
Kimble   4,833    - 
Lavon   6,457    - 
Lendrum   717    - 
Lincoln   9,009    - 
Monterey   -    - 
Moraine   2,115    - 
Mystic   -    - 
Nicole   -    - 
Oakmont   8,841    - 
Olivia   -    7,316 
Prakash   -    8,419 
Rattler   5,036    - 
Resolana   -    - 
Rose   -    - 
Ruby   2,211    - 
Ruthie   1,679    - 
Sachi   -    - 
Salsa   9,907    - 
Sambal   224    - 
Sandridge   -    - 
Sanford   -    - 
Satjanon   -    3,740 
Savannah   4,016    - 
Shawnee   -    2,762 
Skitt   7,022    - 
Sonny   -    1,663 
Sophie   2,581    - 
Spurgeon   3,914    - 
Sullivan   -    - 
Toren   1,237    - 
Travis   2,391    - 
Troxler   -    2,033 
Tyner   -    - 
Wendell   -    - 
Westbury   -    - 
Westgate   -    - 
Winnebago   10,641    - 
Wizard   -    - 
Zube   5,856    - 
   $160,957   $40,845 

 

5

 

 

Net Loss

 

Net loss increased from $71,699 for the six months ended June 30, 2025 to $223,026 for the six months ended June 30, 2026, primarily due to the growth in interest expense associated with increased utilization of bridge financing to fund property acquisitions prior to the closing of the related series offerings, as discussed above, which outpaced the growth in rental income generated by the Company’s expanding property portfolio. Notwithstanding the increase in net loss, net cash provided by operating activities increased from net cash used in operating activities of $(21,750) for the six months ended June 30, 2025 to net cash provided by operating activities of $374,057 for the six months ended June 30, 2026, primarily as a result of non-cash depreciation expense and changes in working capital, including the collection of other receivables and increases in amounts due to related parties.

 

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.

 

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
 
500  $35,715   $2,772 
Allen   10,004    13,112 
Annadale   20,595    22,812 
Arcola   17,552    17,326 
Arnold   13,883    16,924 
Aurora   4,212    - 
Beanery   6,604    - 
Breckenridge   19,312    19,470 
Bristol   20,859    22,202 
Brownster   17,685    - 
Cher   20,108    16,303 
Chesterfield   34,372    - 
Cole   10,946    16,753 
Commodore   25,721    27,602 
Cordelia   15,096    22,465 
Cranberry   14,262    16,301 
Dan   34,986    40,117 
Flintwood   21,703    21,974 
Funderburk   19,499    18,152 
Garnet   7,755    - 
Gentry   20,157    23,396 
Gerald   9,552    14,870 
Greengrove   991    - 
Harold   17,430    19,543 
Hawthorn   26,124    - 
Holly   25,534    25,918 
Humphreys   21,945    - 
Hutchins   24,891    - 
Jasmine   28,478    8,925 
Jennie   46,999    - 
Joyce   46,663    - 
Kern   17,349    15,717 
Kimble   24,310    - 
Lavon   21,217    - 
Lendrum   21,380    1,894 
Lincoln   6,961    - 
Monterey   15,439    18,463 
Moraine   13,135    - 
Mystic   14,080    12,965 
Nicole   12,865    16,991 
Oakmont   9,163    1,824 
Olivia   27,693    29,372 
Prakash   29,971    30,582 
Rattler   26,650    - 
Resolana   6,096    9,721 
Rose   26,459    23,253 
Ruby   12,432    - 
Ruthie   -    - 
Sachi   7,979    18,531 
Salsa   9,095    - 
Sambal   -    - 
Sandridge   16,238    19,097 
Sanford   7,738    7,960 
Satjanon   25,127    27,026 
Savannah   26,140    - 
Shawnee   22,853    23,791 
Skitt   38,279    - 
Sonny   14,574    14,362 
Sophie   -    - 
Spurgeon   -    - 
Sullivan   22,961    26,151 
Toren   -    - 
Travis   19,170    - 
Troxler   19,747    19,827 
Tyner   13,720    17,679 
Wendell   12,836    15,561 
Westbury   11,147    13,952 
Westgate   20,153    22,924 
Winnebago   7,741    - 
Wizard   18,480    20,018 
Zube   26,894    - 
   $1,265,706   $794,598 

 

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 4, 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-23
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) FOR THE SIX MONTHS ENDED JUNE 30, 2025 (UNAUDITED) F-34
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) FOR THE SIX MONTHS ENDED JUNE 30, 2026 (UNAUDITED) F-40
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) FOR THE SIX MONTHS ENDED JUNE 30, 2025 (UNAUDITED) F-49
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2026 (UNAUDITED) F-55
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2025 (UNAUDITED) F-67
NOTES TO THE UNAUDITED CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS F-72

 

F-1

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

   500   Allen   Annadale   Arcola   Arnold   Aurora   Beanery 
ASSETS                                   
Current assets:                                   
Cash  $35,715   $10,004   $20,595   $17,552   $13,883   $4,212   $6,604 
Prepaid expenses   1,149    1,046    1,186    978    1,174    1,362    882 
Due from (to) third party property manager   4,720    476    3,780    6,095    4,189    4,804    3,295 
Total current assets   41,584    11,527    25,560    24,624    19,246    10,379    10,781 
Property and equipment, net   386,204    287,298    336,521    293,322    298,284    367,072    298,747 
Total assets  $427,788   $298,824   $362,081   $317,947   $317,530   $377,451   $309,528 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $2,419   $2,122   $1,827   $2,597   $2,279   $15,166   $14,917 
Tenant deposits   2,395    2,095    2,095    4,190    2,595    2,645    2,045 
Due to (from) related parties   6,108    5,191    5,191    4,024    5,039    32,384    27,088 
Total current liabilities   10,922    9,408    9,113    10,811    9,913    50,195    44,050 
Bridge financing, related party   -    -    -    -    -    351,000    281,506 
Total liabilities   10,922    9,408    9,113    10,811    9,913    401,195    325,556 
Members’ equity (deficit)                                   
Members’ capital   431,476    301,199    362,800    317,613    308,681    -    - 
Accumulated deficit   (14,611)   (11,783)   (9,832)   (10,478)   (1,064)   (23,744)   (16,028)
Total members’ equity (deficit)   416,865    289,416    352,968    307,135    307,616    (23,744)   (16,028)
Total liabilities and members’ equity (deficit)  $427,788   $298,824   $362,081   $317,947   $317,530   $377,451   $309,528 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-2

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

   Breckenridge   Bristol   Brownster   Cher   Chesterfield   Cole   Commodore 
ASSETS                            
Current assets:                            
Cash  $19,312   $20,859   $17,685   $20,108   $34,372   $10,946   $25,721 
Prepaid expenses   1,306    1,229    1,217    1,072    961    1,038    1,159 
Due from (to) third party property manager   7,004    6,239    4,993    -    5,195    -    4,278 
Total current assets   27,622    28,327    23,895    21,181    40,528    11,985    31,159 
Property and equipment, net   354,100    337,057    391,565    277,872    428,647    282,849    372,316 
Total assets  $381,722   $365,384   $415,460   $299,053   $469,175   $294,834   $403,475 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $2,464   $2,379   $2,778   $5,415   $1,155   $2,474   $3,235 
Tenant deposits   4,543    3,843    2,495    -    2,745    -    2,595 
Due to (from) related parties   6,729    5,089    5,634    3,910    4,604    4,664    6,637 
Total current liabilities   13,736    11,310    10,907    9,325    8,503    7,138    12,467 
Bridge financing, related party   -    -    -    -    -    -    - 
Total liabilities   13,736    11,310    10,907    9,325    8,503    7,138    12,467 
Members’ equity (deficit)                                   
Members’ capital   367,739    359,321    433,928    301,907    472,132    296,024    399,993 
Accumulated deficit   247    (5,247)   (29,374)   (12,179)   (11,460)   (8,328)   (8,985)
Total members’ equity (deficit)   367,986    354,074    404,554    289,728    460,671    287,696    391,008 
Total liabilities and members’ equity (deficit)  $381,722   $365,384   $415,460   $299,053   $469,175   $294,834   $403,475 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-3

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

   Cordelia   Cranberry   Dan   Flintwood   Funderburk   Garnet   Gentry 
ASSETS                            
Current assets:                            
Cash  $15,096   $14,262   $34,986   $21,703   $19,499   $7,755   $20,157 
Prepaid expenses   1,022    1,043    903    1,309    942    1,542    1,331 
Due from (to) third party property manager   4,742    4,121    3,103    4,149    -    3,058    5,248 
Total current assets   20,860    19,426    38,992    27,160    20,440    12,355    26,735 
Property and equipment, net   335,011    305,663    261,299    350,646    254,591    218,177    329,202 
Total assets  $355,871   $325,089   $300,291   $377,806   $275,031   $230,532   $355,937 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $2,411   $1,753   $1,644   $3,286   $2,866   $2,357   $2,017 
Tenant deposits   2,295    2,095    1,695    2,495    -    1,595    2,795 
Due to (from) related parties   5,777    4,524    4,694    5,771    2,494    3,364    4,991 
Total current liabilities   10,483    8,372    8,033    11,552    5,360    7,316    9,802 
Bridge financing, related party   -    -    -    -    -    -    - 
Total liabilities   10,483    8,372    8,033    11,552    5,360    7,316    9,802 
Members’ equity (deficit)                                   
Members’ capital   354,411    328,043    305,702    372,621    284,259    249,214    352,328 
Accumulated deficit   (9,023)   (11,325)   (13,444)   (6,366)   (14,588)   (25,997)   (6,193)
Total members’ equity (deficit)   345,388    316,718    292,258    366,254    269,671    223,216    346,135 
Total liabilities and members’ equity (deficit)  $355,871   $325,089   $300,291   $377,806   $275,031   $230,532   $355,937 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-4

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

   Gerald   Greengrove   Harold   Hawthorn   Holly   Humphreys   Hutchins 
ASSETS                            
Current assets:                            
Cash  $9,552   $991   $17,430   $26,124   $25,534   $21,945   $24,891 
Prepaid expenses   1,005    1,202    1,076    1,097    989    1,255    1,012 
Due from (to) third party property manager   2,138    3,449    3,910    4,620    4,178    5,201    4,118 
Total current assets   12,696    5,642    22,416    31,841    30,701    28,401    30,021 
Property and equipment, net   301,473    385,667    297,957    337,796    302,829    396,863    294,692 
Total assets  $314,169   $391,309   $320,374   $369,637   $333,530   $425,264   $324,712 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $1,871   $16,831   $1,936   $2,721   $2,800   $3,271   $3,876 
Tenant deposits   1,850    2,095    2,250    2,545    2,195    2,745    2,195 
Due to (from) related parties   4,622    35,807    4,839    2,975    4,142    3,441    2,064 
Total current liabilities   8,342    54,733    9,025    8,241    9,137    9,457    8,135 
Bridge financing, related party   -    370,000    -    -    -    -    - 
Total liabilities   8,342    424,733    9,025    8,241    9,137    9,457    8,135 
Members’ equity (deficit)                                   
Members’ capital   329,032    -    328,513    377,391    325,206    438,609    336,553 
Accumulated deficit   (23,205)   (33,424)   (17,164)   (15,995)   (813)   (22,802)   (19,975)
Total members’ equity (deficit)   305,827    (33,424)   311,349    361,396    324,393    415,806    316,578 
Total liabilities and members’ equity (deficit)  $314,169   $391,309   $320,374   $369,637   $333,530   $425,264   $324,712 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-5

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

   Jasmine   Jennie   Joyce   Kern   Kimble   Lavon   Lendrum 
ASSETS                            
Current assets:                            
Cash  $28,478   $46,999   $46,663   $17,349   $24,310   $21,217   $21,380 
Prepaid expenses   946    1,258    1,305    1,439    1,806    1,072    835 
Due from (to) third party property manager   4,628    3,905    3,223    6,406    3,785    3,560    4,273 
Total current assets   34,051    52,162    51,191    25,194    29,901    25,848    26,488 
Property and equipment, net   428,498    301,827    376,363    380,658    277,123    290,209    349,769 
Total assets  $462,549   $353,989   $427,554   $405,851   $307,025   $316,057   $376,257 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $2,387   $3,244   $5,494   $3,040   $2,607   $3,168   $3,013 
Tenant deposits   2,395    2,295    2,195    3,893    1,895    2,095    2,195 
Due to (from) related parties   3,028    2,746    21,684    3,385    3,779    2,803    5,079 
Total current liabilities   7,809    8,285    29,373    10,317    8,281    8,066    10,287 
Bridge financing, related party   -    -    -    -    -    -    - 
Total liabilities   7,809    8,285    29,373    10,317    8,281    8,066    10,287 
Members’ equity (deficit)                                   
Members’ capital   473,439    361,626    441,273    413,371    313,346    336,164    386,665 
Accumulated deficit   (18,699)   (15,923)   (43,093)   (17,837)   (14,603)   (28,174)   (20,695)
Total members’ equity (deficit)   454,740    345,704    398,181    395,534    298,744    307,990    365,970 
Total liabilities and members’ equity (deficit)  $462,549   $353,989   $427,554   $405,851   $307,025   $316,057   $376,257 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-6

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

   Lincoln   Monterey   Moraine   Mystic   Nicole   Oakmont   Olivia 
ASSETS                            
Current assets:                            
Cash  $6,961   $15,439   $13,135   $14,080   $12,865   $9,163   $27,693 
Prepaid expenses   977    1,072    776    1,249    899    980    1,070 
Due from (to) third party property manager   4,217    3,068    3,675    3,491    4,296    3,830    4,480 
Total current assets   12,156    19,580    17,586    18,819    18,059    13,972    33,243 
Property and equipment, net   298,824    285,664    223,199    295,430    292,298    292,454    303,629 
Total assets  $310,980   $305,244   $240,785   $314,249   $310,358   $306,426   $336,872 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $13,875   $2,081   $2,473   $2,635   $1,684   $16,127   $1,842 
Tenant deposits   2,245    1,750    2,095    2,195    2,345    1,950    2,295 
Due to (from) related parties   28,240    5,122    1,710    5,110    4,704    32,361    3,291 
Total current liabilities   44,360    8,953    6,279    9,940    8,733    50,438    7,428 
Bridge financing, related party   281,893    -    -    -    -    276,673    - 
Total liabilities   326,252    8,953    6,279    9,940    8,733    327,111    7,428 
Members’ equity (deficit)                                   
Members’ capital   -    305,910    253,552    317,842    300,258    -    335,899 
Accumulated deficit   (15,273)   (9,620)   (19,045)   (13,533)   1,367    (20,684)   (6,455)
Total members’ equity (deficit)   (15,273)   296,291    234,506    304,309    301,625    (20,684)   329,444 
Total liabilities and members’ equity (deficit)  $310,980   $305,244   $240,785   $314,249   $310,358   $306,426   $336,872 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-7

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

   Prakash   Rattler   Resolana   Rose   Ruby   Ruthie   Sachi 
ASSETS                            
Current assets:                            
Cash  $29,971   $26,650   $6,096   $26,459   $12,432   $-   $7,979 
Prepaid expenses   1,266    1,203    790    896    1,549    -    1,138 
Due from (to) third party property manager   4,700    4,135    5,536    5,637    3,258    -    6,013 
Total current assets   35,937    31,988    12,422    32,991    17,238    -    15,129 
Property and equipment, net   329,480    379,368    279,874    339,858    230,385    283,084    323,606 
Total assets  $365,418   $411,356   $292,296   $372,850   $247,624   $283,084   $338,735 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $2,119   $4,306   $2,628   $1,945   $2,388   $4,080   $2,081 
Tenant deposits   2,395    2,295    2,145    3,443    1,695    -    2,295 
Due to (from) related parties   3,687    6,332    4,577    3,439    2,649    10,651    4,856 
Total current liabilities   8,201    12,933    9,350    8,826    6,732    14,731    9,232 
Bridge financing, related party   -    -    -    -    -    273,540    - 
Total liabilities   8,201    12,933    9,350    8,826    6,732    288,271    9,232 
Members’ equity (deficit)                                   
Members’ capital   365,701    425,192    296,735    374,478    256,471    -    350,350 
Accumulated deficit   (8,485)   (26,769)   (13,788)   (10,455)   (15,580)   (5,188)   (20,847)
Total members’ equity (deficit)   357,216    398,423    282,946    364,023    240,891    (5,188)   329,503 
Total liabilities and members’ equity (deficit)  $365,418   $411,356   $292,296   $372,850   $247,624   $283,084   $338,735 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-8

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

   Salsa   Sambal   Sandridge   Sanford   Satjanon   Savannah   Shawnee 
ASSETS                            
Current assets:                            
Cash  $9,095   $-   $16,238   $7,738   $25,127   $26,140   $22,853 
Prepaid expenses   1,131    -    992    652    1,048    4,278    1,051 
Due from (to) third party property manager   3,750    -    6,625    3,877    4,351    4,401    4,167 
Total current assets   13,976    -    23,855    12,268    30,525    34,818    28,071 
Property and equipment, net   320,776    263,166    323,606    170,019    366,646    370,432    305,351 
Total assets  $334,752   $263,166   $347,461   $182,286   $397,171   $405,250   $333,422 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $17,474   $4,816   $2,720   $2,717   $1,749   $3,109   $2,094 
Tenant deposits   2,445    -    3,743    1,995    2,495    2,745    2,195 
Due to (from) related parties   23,763    16,079    5,262    3,271    4,567    7,279    4,058 
Total current liabilities   43,682    20,896    11,725    7,984    8,811    13,134    8,348 
Bridge financing, related party   310,000    248,000    -    -    -    -    - 
Total liabilities   353,682    268,896    11,725    7,984    8,811    13,134    8,348 
Members’ equity (deficit)                                   
Members’ capital   -    -    345,129    171,145    389,642    412,755    324,713 
Accumulated deficit   (18,930)   (5,730)   (9,393)   3,157    (1,282)   (20,638)   362 
Total members’ equity (deficit)   (18,930)   (5,730)   335,736    174,302    388,360    392,117    325,075 
Total liabilities and members’ equity (deficit)  $334,752   $263,166   $347,461   $182,286   $397,171   $405,250   $333,422 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-9

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

   Skitt   Sonny   Sophie   Spurgeon   Sullivan   Toren   Travis 
ASSETS                            
Current assets:                                   
Cash  $38,279   $14,574   $-   $-   $22,961   $-   $19,170 
Prepaid expenses   1,208    1,072    -    -    969    -    1,054 
Due from (to) third party property manager   4,634    3,653    -    2,864    -    -    4,936 
Total current assets   44,121    19,300    -    2,864    23,930    -    25,159 
Property and equipment, net   412,403    277,872    455,601    307,063    306,942    225,108    343,376 
Total assets  $456,524   $297,172   $455,601   $309,927   $330,872   $225,108   $368,536 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $2,110   $2,600   $5,947   $6,273   $2,924   $4,055   $1,558 
Tenant deposits   2,295    1,895    -    2,245    -    -    2,795 
Due to (from) related parties   21,326    4,156    10,440    21,869    4,909    16,197    2,392 
Total current liabilities   25,731    8,652    16,387    30,386    7,833    20,253    6,745 
Bridge financing, related party   -    -    446,772    289,000    -    214,080    - 
Total liabilities   25,731    8,652    463,159    319,386    7,833    234,333    6,745 
Members’ equity (deficit)                                   
Members’ capital   461,437    296,989    -    -    332,152    -    376,811 
Accumulated deficit   (30,643)   (8,468)   (7,558)   (9,459)   (9,113)   (9,224)   (15,020)
Total members’ equity (deficit)   430,794    288,520    (7,558)   (9,459)   323,039    (9,224)   361,791 
Total liabilities and members’ equity (deficit)  $456,524   $297,172   $455,601   $309,927   $330,872   $225,108   $368,536 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-10

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 
   Troxler   Tyner   Wendell   Westbury   Westgate 
ASSETS                    
Current assets:                    
Cash  $19,747   $13,720   $12,836   $11,147   $20,153 
Prepaid expenses   978    914    969    1,042    1,229 
Due from (to) third party property manager   4,575    6,081    4,511    3,939    5,058 
Total current assets   25,300    20,715    18,317    16,128    26,440 
Property and equipment, net   293,558    408,835    288,212    278,217    327,933 
Total assets  $318,857   $429,550   $306,529   $294,345   $354,373 
                          
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                         
Current liabilities:                         
Accrued expenses  $2,199   $1,533   $1,637   $2,580   $1,958 
Tenant deposits   2,445    3,693    2,245    2,045    2,795 
Due to (from) related parties   4,037    6,953    4,456    4,263    5,715 
Total current liabilities   8,681    12,178    8,338    8,888    10,469 
Bridge financing, related party   -    -    -    -    - 
Total liabilities   8,681    12,178    8,338    8,888    10,469 
Members’ equity (deficit)                         
Members’ capital   313,459    423,072    301,030    300,563    346,743 
Accumulated deficit   (3,283)   (5,700)   (2,840)   (15,107)   (2,838)
Total members’ equity (deficit)   310,176    417,372    298,191    285,457    343,904 
Total liabilities and members’ equity (deficit)  $318,857   $429,550   $306,529   $294,345   $354,373 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-11

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

   Winnebago   Wizard   Zube   Consolidated 
ASSETS                
Current assets:                
Cash  $7,741   $18,480   $26,894   $1,265,706 
Prepaid expenses   1,061    1,186    944    75,786 
Due from (to) third party property manager   4,319    5,050    3,746    273,757 
Total current assets   13,121    24,715    31,585    1,615,249 
Property and equipment, net   352,818    320,011    300,511    22,663,773 
Total assets  $365,939   $344,726   $332,096   $24,279,022 
                     
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                    
Current liabilities:                    
Accrued expenses  $17,449   $1,780   $2,745   $286,114 
Tenant deposits   2,245    2,795    2,045    154,385 
Due to (from) related parties   35,348    5,201    4,482    587,052 
Total current liabilities   55,042    9,776    9,271    1,027,551 
Bridge financing, related party   332,965    -    -    3,675,429 
Total liabilities   388,007    9,776    9,271    4,702,980 
Members’ equity (deficit)                    
Members’ capital   -    337,282    340,577    20,516,462 
Accumulated deficit   (22,068)   (2,332)   (17,753)   (940,420)
Total members’ equity (deficit)   (22,068)   334,950    322,825    19,576,042 
Total liabilities and members’ equity (deficit)  $365,939   $344,726   $332,096   $24,279,022 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-12

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   500   Allen   Annadale   Arcola   Arnold   Aurora   Beanery 
ASSETS                                   
Current assets:                                   
Cash  $2,772   $13,112   $22,812   $17,326   $16,924   $-   $- 
Other receivables   -    -    -    -    -    -    - 
Due from related parties   -    -    -    -    -    -    - 
Due from (to) third party property manager   4,720    3,697    3,686    5,887    3,968    (3,840)   1,607 
Total current assets   7,492    16,808    26,499    23,213    20,892    (3,840)   1,607 
Property and equipment, net   392,150    291,455    341,358    297,453    302,382    372,157    302,891 
Total assets  $399,642   $308,263   $367,857   $320,666   $323,274   $368,317   $304,497 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $11,687   $2,439   $3,145   $1,166   $1,075   $2,858   $5,270 
Tenant deposits   2,395    2,095    2,095    4,190    2,595    -    2,045 
Due to (from) related parties   33,112    3,105    2,735    1,868    5,646    22,021    23,127 
Total current liabilities   47,194    7,639    7,974    7,224    9,316    24,880    30,442 
Bridge financing, related party   365,000    -    -    -    -    351,000    281,506 
Total liabilities   412,194    7,639    7,974    7,224    9,316    375,880    311,948 
Members’ equity (deficit)                                   
Members’ capital   -    306,819    372,401    326,381    318,579    -    - 
Accumulated deficit   (12,552)   (6,194)   (12,519)   (12,939)   (4,621)   (7,562)   (7,451)
Total members’ equity (deficit)   (12,552)   300,624    359,882    313,442    313,958    (7,562)   (7,451)
Total liabilities and members’ equity (deficit)  $399,642   $308,263   $367,857   $320,666   $323,274   $368,317   $304,497 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-13

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Breckenridge   Bristol   Brownster   Cher   Chesterfield   Cole   Commodore 
ASSETS                            
Current assets:                            
Cash  $19,470   $22,202   $-   $16,303   $-   $16,753   $27,602 
Other receivables   -    -    -    -    -    -    - 
Due from related parties   -    -    -    -    -    -    - 
Due from (to) third party property manager   7,237    5,916    (14,453)   3,658    3,563    4,596    5,336 
Total current assets   26,708    28,117    (14,453)   19,961    3,563    21,350    32,938 
Property and equipment, net   359,238    341,878    397,651    281,843    434,594    286,923    377,635 
Total assets  $385,946   $369,995   $383,198   $301,805   $438,158   $308,272   $410,573 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $2,660   $6,374   $5,725   $1,130   $6,638   $3,021   $4,716 
Tenant deposits   4,543    3,843    -    2,345    2,745    2,445    2,595 
Due to (from) related parties   4,066    2,563    23,010    2,846    29,849    2,675    4,131 
Total current liabilities   11,269    12,780    28,735    6,321    39,232    8,141    11,442 
Bridge financing, related party   -    -    370,000    -    408,000    -    - 
Total liabilities   11,269    12,780    398,735    6,321    447,232    8,141    11,442 
Members’ equity (deficit)                                   
Members’ capital   378,171    369,306    -    307,806    -    302,765    411,982 
Accumulated deficit   (3,495)   (12,091)   (15,538)   (12,323)   (9,074)   (2,633)   (12,851)
Total members’ equity (deficit)   374,677    357,215    (15,538)   295,483    (9,074)   300,131    399,131 
Total liabilities and members’ equity (deficit)  $385,946   $369,995   $383,198   $301,805   $438,158   $308,272   $410,573 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-14

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Cordelia   Cranberry   Dan   Flintwood   Funderburk   Garnet   Gentry 
ASSETS                            
Current assets:                            
Cash  $22,465   $16,301   $40,117   $21,974   $18,152   $-   $23,396 
Other receivables   -    -    -    -    -    -    - 
Due from related parties   -    -    -    -    -    -    - 
Due from (to) third party property manager   4,454    4,058    3,293    4,781    3,670    (7,575)   4,996 
Total current assets   26,919    20,359    43,409    26,755    21,821    (7,575)   28,392 
Property and equipment, net   339,824    310,013    264,952    355,675    258,146    221,203    333,903 
Total assets  $366,743   $330,372   $308,362   $382,430   $279,967   $213,628   $362,296 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $4,385   $4,842   $1,194   $1,020   $2,674   $3,674   $3,461 
Tenant deposits   2,295    2,095    2,468    2,495    1,850    -    2,795 
Due to (from) related parties   3,472    1,771    4,389    3,084    546    12,036    2,337 
Total current liabilities   10,153    8,707    8,050    6,599    5,069    15,710    8,593 
Bridge financing, related party   -    -    -    -    -    216,382    - 
Total liabilities   10,153    8,707    8,050    6,599    5,069    232,092    8,593 
Members’ equity (deficit)                                   
Members’ capital   364,769    336,453    308,191    384,174    290,180    -    362,293 
Accumulated deficit   (8,178)   (14,789)   (7,879)   (8,343)   (15,282)   (18,464)   (8,591)
Total members’ equity (deficit)   356,591    321,665    300,311    375,831    274,898    (18,464)   353,702 
Total liabilities and members’ equity (deficit)  $366,743   $330,372   $308,362   $382,430   $279,967   $213,628   $362,296 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-15

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Gerald   Greengrove   Harold   Hawthorn   Holly   Humphreys   Hutchins 
ASSETS                            
Current assets:                            
Cash  $14,870   $-   $19,543   $-   $25,918   $-   $- 
Other receivables   -    -    -    -    -    -    - 
Due from related parties   -    -    -    -    -    -    - 
Due from (to) third party property manager   3,211    -    3,069    (1,971)   4,551    (3,308)   - 
Total current assets   18,081    -    22,611    (1,971)   30,469    (3,308)   - 
Property and equipment, net   305,706    391,006    302,129    342,477    307,110    402,392    298,793 
Total assets  $323,787   $391,006   $324,740   $340,506   $337,579   $399,084   $298,793 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $2,374   $3,848   $1,118   $2,778   $4,911   $9,176   $2,048 
Tenant deposits   2,095    -    2,250    -    2,195    2,745    - 
Due to (from) related parties   4,647    21,065    4,862    19,880    2,072    27,335    22,391 
Total current liabilities   9,116    24,912    8,231    22,659    9,177    39,256    24,439 
Bridge financing, related party   -    370,000    -    323,000    -    380,000    278,000 
Total liabilities   9,116    394,912    8,231    345,659    9,177    419,256    302,439 
Members’ equity (deficit)                                   
Members’ capital   331,746    -    335,705    -    334,982    -    - 
Accumulated deficit   (17,075)   (3,906)   (19,195)   (5,153)   (6,580)   (20,172)   (3,646)
Total members’ equity (deficit)   314,671    (3,906)   316,510    (5,153)   328,402    (20,172)   (3,646)
Total liabilities and members’ equity (deficit)  $323,787   $391,006   $324,740   $340,506   $337,579   $399,084   $298,793 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-16

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Jasmine    Jennie   Joyce   Kern   Kimble   Lavon   Lendrum 
ASSETS                            
Current assets:                                   
Cash  $8,925   $-   $-   $15,717   $-   $-   $1,894 
Other receivables   95,010    -    -    -    -    -    - 
Due from related parties   -    -    -    -    -    -    - 
Due from (to) third party property manager   4,818    335    (283)   6,001    (2,000)   -    4,215 
Total current assets   108,754    335    (283)   21,718    (2,000)   -    6,109 
Property and equipment, net   434,461    306,018    381,578    385,981    280,960    294,248    354,654 
Total assets  $543,214   $306,353   $381,294   $407,699   $278,960   $294,248   $360,763 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $1,753   $9,109   $8,591   $1,051   $2,949   $2,045   $11,099 
Tenant deposits   2,395    2,295    -    3,893    -    -    2,195 
Due to (from) related parties   74,859    13,477    32,310    469    16,278    22,751    37,836 
Total current liabilities   79,007    24,881    40,901    5,413    19,227    24,796    51,130 
Bridge financing, related party   -    294,815    363,000    -    265,000    273,000    330,791 
Total liabilities   79,007    319,696    403,901    5,413    284,227    297,796    381,921 
Members’ equity (deficit)                                   
Members’ capital   483,380    -    -    423,496    -    -    - 
Accumulated deficit   (19,172)   (13,343)   (22,607)   (21,210)   (5,267)   (3,548)   (21,158)
Total members’ equity (deficit)   464,207    (13,343)   (22,607)   402,286    (5,267)   (3,548)   (21,158)
Total liabilities and members’ equity (deficit)  $543,214   $306,353   $381,294   $407,699   $278,960   $294,248   $360,763 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-17

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Lincoln   Monterey   Moraine   Mystic   Nicole   Oakmont   Olivia 
ASSETS                            
Current assets:                            
Cash  $-   $18,463   $-   $12,965   $16,991   $1,824   $29,372 
Other receivables   -    -    -    -    -    668    - 
Due from related parties   -    -    -    -    -    -    - 
Due from (to) third party property manager   (172)   3,371    (280)   3,822    4,494    (129)   3,510 
Total current assets   (172)   21,834    (280)   16,787    21,485    2,362    32,882 
Property and equipment, net   302,969    289,579    226,291    299,685    296,510    296,529    307,900 
Total assets  $302,797   $311,413   $226,011   $316,472   $317,995   $298,892   $340,782 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $4,273   $1,137   $3,966   $1,141   $2,940   $6,884   $1,922 
Tenant deposits   -    1,750    -    2,195    2,345    1,950    2,295 
Due to (from) related parties   22,723    5,461    22,233    2,689    2,734    28,623    1,059 
Total current liabilities   26,995    8,348    26,199    6,025    8,019    37,457    5,275 
Bridge financing, related party   281,893    -    213,000    -    -    276,673    - 
Total liabilities   308,888    8,348    239,199    6,025    8,019    314,130    5,275 
Members’ equity (deficit)                                   
Members’ capital   -    314,854    -    325,614    310,868    -    347,129 
Accumulated deficit   (6,091)   (11,789)   (13,188)   (15,168)   (892)   (15,238)   (11,623)
Total members’ equity (deficit)   (6,091)   303,065    (13,188)   310,447    309,976    (15,238)   335,506 
Total liabilities and members’ equity (deficit)  $302,797   $311,413   $226,011   $316,472   $317,995   $298,892   $340,782 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-18

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Prakash   Rattler   Resolana   Rose   Ruby   Sachi   Salsa 
ASSETS                            
Current assets:                            
Cash  $30,582   $-   $9,721   $23,253   $-   $18,531   $- 
Other receivables   -    -    -    -    -    -    - 
Due from related parties   -    -    -    3,524    -    -    - 
Due from (to) third party property manager   2,325    1,821    4,020    4,989    (12,774)   4,501    2,200 
Total current assets   32,907    1,821    13,741    31,766    (12,774)   23,031    2,200 
Property and equipment, net   334,111    384,627    283,923    344,604    234,171    328,239    325,217 
Total assets  $367,018   $386,448   $297,664   $376,370   $221,398   $351,270   $327,417 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $2,038   $12,269   $196   $3,701   $2,606   $3,674   $6,525 
Tenant deposits   2,395    2,295    2,145    3,443    -    2,195    2,445 
Due to (from) related parties   1,020    23,363    2,712    -    5,000    2,452    19,666 
Total current liabilities   5,453    37,927    5,053    7,144    7,606    8,320    28,636 
Bridge financing, related party   -    365,000    -    -    222,665    -    310,000 
Total liabilities   5,453    402,927    5,053    7,144    230,271    8,320    338,636 
Members’ equity (deficit)                                   
Members’ capital   376,498    -    305,277    384,779    -    356,893    - 
Accumulated deficit   (14,933)   (16,479)   (12,667)   (15,553)   (8,874)   (13,943)   (11,219)
Total members’ equity (deficit)   361,565    (16,479)   292,611    369,226    (8,874)   342,949    (11,219)
Total liabilities and members’ equity (deficit)  $367,018   $386,448   $297,664   $376,370   $221,398   $351,270   $327,417 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-19

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Sandridge   Sanford   Satjanon   Savannah   Shawnee   Skitt   Sonny 
ASSETS                            
Current assets:                            
Cash  $19,097   $7,960   $27,026   $-   $23,791   $-   $14,362 
Other receivables   -    -    -    -    -    -    - 
Due from related parties   -    -    -    -    -    -    - 
Due from (to) third party property manager   5,747    3,506    4,351    (255)   4,581    1,125    3,158 
Total current assets   24,844    11,466    31,376    (255)   28,372    1,125    17,520 
Property and equipment, net   328,274    172,472    371,840    375,568    309,682    418,176    281,843 
Total assets  $353,118   $183,939   $403,216   $375,313   $338,054   $419,302   $299,363 
                                    
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                                   
Current liabilities:                                   
Accrued expenses  $5,015   $3,357   $4,594   $5,994   $2,323   $14,642   $1,120 
Tenant deposits   3,743    1,995    2,495    -    2,195    2,295    1,895 
Due to (from) related parties   3,021    1,862    2,189    24,899    1,836    34,952    2,684 
Total current liabilities   11,780    7,214    9,278    30,893    6,354    51,890    5,698 
Bridge financing, related party   -    -    -    353,000    -    391,315    - 
Total liabilities   11,780    7,214    9,278    383,893    6,354    443,204    5,698 
Members’ equity (deficit)                                   
Members’ capital   355,315    178,124    401,432    -    335,795    -    304,588 
Accumulated deficit   (13,976)   (1,399)   (7,494)   (8,581)   (4,095)   (23,903)   (10,923)
Total members’ equity (deficit)   341,338    176,725    393,938    (8,581)   331,700    (23,903)   293,665 
Total liabilities and members’ equity (deficit)  $353,118   $183,939   $403,216   $375,313   $338,054   $419,302   $299,363 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-20

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Sullivan   Travis   Troxler   Tyner   Wendell   Westbury 
ASSETS                        
Current assets:                        
Cash  $26,151   $-   $19,827   $17,679   $15,561   $13,952 
Other receivables   -    -    -    -    -    - 
Due from related parties   -    -    -    -    -    - 
Due from (to) third party property manager   4,131    (11,110)   4,595    4,363    3,809    3,737 
Total current assets   30,281    (11,110)   24,422    22,042    19,370    17,690 
Property and equipment, net   311,352    348,726    297,691    414,755    292,345    282,198 
Total assets  $341,634   $337,616   $322,114   $436,797   $311,716   $299,888 
                               
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                              
Current liabilities:                              
Accrued expenses  $2,359   $5,856   $1,163   $2,676   $2,986   $4,509 
Tenant deposits   2,345    -    2,445    3,693    2,245    2,045 
Due to (from) related parties   2,849    18,828    1,939    4,609    2,359    5,664 
Total current liabilities   7,553    24,684    5,547    10,978    7,590    12,218 
Bridge financing, related party   -    323,000    -    -    -    - 
Total liabilities   7,553    347,684    5,547    10,978    7,590    12,218 
Members’ equity (deficit)                              
Members’ capital   338,272    -    322,890    433,832    310,409    308,172 
Accumulated deficit   (4,191)   (10,068)   (6,323)   (8,013)   (6,284)   (20,501)
Total members’ equity (deficit)   334,080    (10,068)   316,566    425,818    304,125    287,671 
Total liabilities and members’ equity (deficit)  $341,634   $337,616   $322,114   $436,797   $311,716   $299,888 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-21

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Westgate   Winnebago   Wizard   Zube   Consolidated 
ASSETS                    
Current assets:                    
Cash  $22,924   $-   $20,018   $-   $794,598 
Other receivables   -    -    -    -    95,678 
Due from related parties   -    -    -    -    3,524 
Due from (to) third party property manager   4,822    (584)   4,673    (1,528)   132,715 
Total current assets   27,746    (584)   24,692    (1,528)   1,026,515 
Property and equipment, net   332,666    357,723    324,599    304,665    21,429,764 
Total assets  $360,412   $357,139   $349,291   $303,137   $22,456,279 
                          
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)                         
Current liabilities:                         
Accrued expenses  $3,388   $5,886   $3,177   $4,425   $268,744 
Tenant deposits   2,795    -    2,795    -    126,425 
Due to (from) related parties   3,372    27,883    2,773    30,000    800,077 
Total current liabilities   9,555    33,769    8,745    34,425    1,195,245 
Bridge financing, related party   -    332,965    -    274,879    8,213,884 
Total liabilities   9,555    366,733    8,745    309,304    9,409,129 
Members’ equity (deficit)                         
Members’ capital   356,768    -    347,459    -    13,764,544 
Accumulated deficit   (5,910)   (9,594)   (6,913)   (6,167)   (717,395)
Total members’ equity (deficit)   350,857    (9,594)   340,546    (6,167)   13,047,149 
Total liabilities and members’ equity (deficit)  $360,412   $357,139   $349,291   $303,137   $22,456,279 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-22

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   500   Allen   Annadale   Arcola   Arnold   Aurora   Beanery 
                                    
Rental income  $14,370   $7,682   $12,735   $12,570   $13,390   $7,342   $10,495 
                                    
Operating expenses:                                   
Depreciation   5,947    4,158    4,837    4,131    4,098    5,085    4,143 
Insurance   749    685    779    640    774    878    530 
Management fees   485    688    420    420    420    376    425 
Management fees, related party   1,692    1,210    1,648    1,496    1,577    371    420 
Repairs & maintenance   135    1,897    -    -    68    410    105 
Property taxes   1,564    1,331    1,037    1,803    1,489    1,990    1,100 
Other operating expenses   3,484    3,301    1,328    1,620    1,408    3,196    3,353 
Total operating expenses   14,056    13,270    10,048    10,109    9,833    12,306    10,076 
                                    
Income (loss) from operations   314    (5,589)   2,687    2,461    3,557    (4,963)   420 
                                    
Other expense                                   
Interest expense   2,372    -    -    -    -    11,218    8,997 
Total other expense   2,372    -    -    -    -    11,218    8,997 
                                    
Net income (loss)  $(2,058)  $(5,589)  $2,687   $2,461   $3,557   $(16,182)  $(8,577)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-23

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Breckenridge   Bristol   Brownster   Cher   Chesterfield   Cole   Commodore 
                             
Rental income  $    16,470   $14,520   $9,647   $10,575   $15,120   $8,880   $15,890 
                                    
Operating expenses:                                   
Depreciation   5,138    4,821    6,085    3,971    5,947    4,073    5,320 
Insurance   859    807    797    706    574    680    760 
Management fees   462    420    451    649    539    1,010    420 
Management fees, related party   2,013    1,788    1,077    1,422    2,080    1,315    2,021 
Repairs & maintenance   -    -    585    2,090    245    3,190    - 
Property taxes   1,674    (2,175)   1,353    511    1,564    1,133    1,257 
Other operating expenses   2,583    2,015    5,653    1,082    4,420    3,174    2,247 
Total operating expenses   12,728    7,676    16,001    10,431    15,370    14,575    12,024 
                                    
Income (loss) from operations   3,742    6,844    (6,354)   144    (250)   (5,695)   3,866 
                                    
Other expense                                   
Interest expense   -    -    7,483    -    2,137    -    - 
Total other expense   -    -    7,483    -    2,137    -    - 
                                    
Net income (loss)  $3,742   $6,844   $(13,836)  $144   $(2,386)  $(5,695)  $3,866 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-24

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Cordelia   Cranberry   Dan   Flintwood   Funderburk   Garnet   Gentry 
                             
Rental income  $13,890   $12,570   $5,839   $15,090   $9,250   $8,454   $15,173 
                                    
Operating expenses:                                   
Depreciation   4,813    4,349    3,653    5,029    3,555    3,026    4,702 
Insurance   669    683    593    861    578    1,065    875 
Management fees   948    463    815    547    571    607    541 
Management fees, related party   1,756    1,531    1,073    1,897    1,170    726    1,820 
Repairs & maintenance   3,099    770    2,851    1,236    703    727    - 
Property taxes   1,621    (867)   853    2,494    238    982    1,226 
Other operating expenses   1,828    2,177    1,565    1,050    1,740    5,532    3,613 
Total operating expenses   14,735    9,106    11,404    13,113    8,556    12,666    12,776 
                                    
Income (loss) from operations   (845)   3,464    (5,565)   1,977    694    (4,212)   2,397 
                                    
Other expense                                   
Interest expense   -    -    -    -    -    3,321    - 
Total other expense   -    -    -    -    -    3,321    - 
                                    
Net income (loss)  $(845)  $3,464   $(5,565)  $1,977   $694   $(7,533)  $2,397 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-25

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Gerald   Greengrove   Harold   Hawthorn   Holly   Humphreys   Hutchins 
                             
Rental income  $4,655   $2,374   $10,800   $9,514   $13,170   $14,532   $9,951 
                                    
Operating expenses:                                   
Depreciation   4,233    5,339    4,172    4,681    4,282    5,529    4,101 
Insurance   661    813    708    691    647    773    601 
Management fees   380    751    430    438    466    506    1,192 
Management fees, related party   1,169    98    1,369    960    1,579    1,940    1,032 
Repairs & maintenance   1,554    6,797    168    305    -    240    7,005 
Property taxes   (145)   2,067    1,145    1,653    (1,297)   1,106    2,808 
Other operating expenses   2,932    4,203    776    5,621    1,726    5,079    5,274 
Total operating expenses   10,785    20,067    8,769    14,349    7,402    15,172    22,014 
                                    
Income (loss) from operations   (6,130)   (17,693)   2,031    (4,835)   5,768    (640)   (12,063)
                                    
Other expense                                   
Interest expense   -    11,825    -    6,007    -    1,990    4,266 
Total other expense   -    11,825    -    6,007    -    1,990    4,266 
                                    
Net income (loss)  $(6,130)  $(29,518)  $2,031   $(10,842)  $5,768   $(2,630)  $(16,329)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-26

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Jasmine   Jennie   Joyce   Kern   Kimble   Lavon   Lendrum 
                             
Rental income  $14,370   $13,770   $7,097   $15,570   $8,591   $5,307   $13,170 
                                    
Operating expenses:                                   
Depreciation   5,963    4,190    5,215    5,323    3,837    4,039    4,886 
Insurance   388    777    788    885    1,245    642    341 
Management fees   469    470    563    457    437    1,100    470 
Management fees, related party   2,032    1,642    508    1,987    757    503    1,694 
Repairs & maintenance   50    -    2,128    50    250    6,664    50 
Property taxes   3,072    2,967    1,314    2,203    1,539    2,100    404 
Other operating expenses   1,923    5,185    5,532    1,292    5,030    8,428    4,144 
Total operating expenses   13,897    15,231    16,048    12,197    13,094    23,477    11,990 
                                    
Income (loss) from operations   473    (1,461)   (8,951)   3,373    (4,503)   (18,169)   1,180 
                                    
Other expense                                   
Interest expense   -    1,118    11,535    -    4,833    6,457    717 
Total other expense   -    1,118    11,535    -    4,833    6,457    717 
                                    
Net income (loss)  $473   $(2,579)  $(20,486)  $3,373   $(9,336)  $(24,626)  $463 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-27

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Lincoln   Monterey   Moraine   Mystic   Nicole   Oakmont   Olivia 
                             
Rental income  $10,706   $10,980   $7,841   $12,100   $13,020   $11,700   $13,770 
                                    
Operating expenses:                                   
Depreciation   4,145    3,915    3,092    4,255    4,212    4,075    4,271 
Insurance   793    706    498    679    587    591    701 
Management fees   460    420    401    420    457    464    421 
Management fees, related party   458    1,349    840    1,472    1,535    516    1,620 
Repairs & maintenance   400    -    150    57    -    105    - 
Property taxes   1,375    1,273    1,049    1,841    893    811    253 
Other operating expenses   3,248    1,147    5,554    1,742    3,077    1,743    1,336 
Total operating expenses   10,878    8,811    11,583    10,466    10,760    8,305    8,602 
                                    
Income (loss) from operations   (172)   2,169    (3,742)   1,634    2,260    3,395    5,168 
                                    
Other expense                                   
Interest expense   9,009    -    2,115    -    -    8,841    - 
Total other expense   9,009    -    2,115    -    -    8,841    - 
                                    
Net income (loss)  $(9,182)  $2,169   $(5,858)  $1,634   $2,260   $(5,446)  $5,168 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-28

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Prakash   Rattler   Resolana   Rose   Ruby   Ruthie   Sachi 
                             
Rental income  $16,765   $13,770   $11,645   $13,770   $8,588   $-   $11,481 
                                    
Operating expenses:                                   
Depreciation   4,631    5,259    4,049    4,746    3,786    -    4,633 
Insurance   833    777    515    361    1,028    188    746 
Management fees   498    543    466    420    531    253    1,186 
Management fees, related party   1,939    1,452    1,392    1,713    893    -    1,555 
Repairs & maintenance   250    300    -    -    230    1,390    5,389 
Property taxes   327    4,137    4,717    (196)   1,209    573    1,291 
Other operating expenses   1,838    6,556    1,628    1,628    5,406    1,105    3,586 
Total operating expenses   10,317    19,024    12,767    8,672    13,083    3,508    18,385 
                                    
Income (loss) from operations   6,448    (5,254)   (1,122)   5,098    (4,495)   (3,508)   (6,904)
                                    
Other expense                                   
Interest expense   -    5,036    -    -    2,211    1,679    - 
Total other expense   -    5,036    -    -    2,211    1,679    - 
                                    
Net income (loss)  $6,448   $(10,290)  $(1,122)  $5,098   $(6,706)  $(5,188)  $(6,904)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-29

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Salsa   Sambal   Sandridge   Sanford   Satjanon   Savannah   Shawnee 
                             
Rental income  $13,320   $-   $16,169   $10,019   $14,970   $11,760   $13,170 
                                    
Operating expenses:                                   
Depreciation   4,441    -    4,668    2,454    5,194    5,135    4,330 
Insurance   729    78    650    423    686    3,474    688 
Management fees   708    266    480    420    463    579    420 
Management fees, related party   646    -    1,890    920    1,905    1,336    1,578 
Repairs & maintenance   1,377    3,467    595    -    193    1,704    - 
Property taxes   1,347    239    1,929    (125)   (1,140)   1,707    112 
Other operating expenses   1,877    1,455    1,373    1,370    1,457    5,866    1,584 
Total operating expenses   11,124    5,506    11,585    5,462    8,758    19,802    8,713 
                                    
Income (loss) from operations   2,196    (5,506)   4,583    4,556    6,212    (8,042)   4,457 
                                    
Other expense                                   
Interest expense   9,907    224    -    -    -    4,016    - 
Total other expense   9,907    224    -    -    -    4,016    - 
                                    
Net income (loss)  $(7,711)  $(5,730)  $4,583   $4,556   $6,212   $(12,057)  $4,457 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-30

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Skitt   Sonny   Sophie   Spurgeon   Sullivan   Toren   Travis 
                             
Rental income  $13,770   $11,370   $-   $2,070   $8,480   $-   $12,429 
                                    
Operating expenses:                                   
Depreciation   5,773    3,971    -    702    4,411    -    5,349 
Insurance   741    706    308    275    634    146    661 
Management fees   523    420    165    364    647    684    445 
Management fees, related party   1,518    1,346    -    96    1,373    -    1,438 
Repairs & maintenance   155    -    1,770    2,454    2,660    5,684    45 
Property taxes   (710)   1,809    1,052    839    1,216    447    130 
Other operating expenses   5,489    662    1,681    2,887    2,461    1,027    6,922 
Total operating expenses   13,488    8,915    4,976    7,616    13,402    7,988    14,989 
                                    
Income (loss) from operations   282    2,455    (4,976)   (5,546)   (4,922)   (7,988)   (2,561)
                                    
Other expense                                   
Interest expense   7,022    -    2,581    3,914    -    1,237    2,391 
Total other expense   7,022    -    2,581    3,914    -    1,237    2,391 
                                    
Net income (loss)  $(6,740)  $2,455   $(7,558)  $(9,459)  $(4,922)  $(9,224)  $(4,952)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-31

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Troxler   Tyner   Wendell   Westbury   Westgate 
                     
Rental income  $13,320   $14,170   $12,435   $11,250   $14,070 
                          
Operating expenses:                         
Depreciation   4,134    5,919    4,133    3,982    4,733 
Insurance   640    597    634    686    807 
Management fees   474    421    420    433    420 
Management fees, related party   1,557    1,997    1,471    1,350    1,563 
Repairs & maintenance   -    -    -    -    - 
Property taxes   1,408    742    719    (1,587)   1,168 
Other operating expenses   2,066    2,180    1,613    992    2,307 
Total operating expenses   10,279    11,857    8,991    5,855    10,998 
                          
Income (loss) from operations   3,041    2,313    3,444    5,395    3,072 
                          
Other expense                         
Interest expense   -    -    -    -    - 
Total other expense   -    -    -    -    - 
                          
Net income (loss)  $3,041   $2,313   $3,444   $5,395   $3,072 

 

See the accompanying notes to the consolidated and consolidating financial statements. 

 

F-32

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Winnebago   Wizard   Zube   Consolidated 
                 
Rental income  $10,235   $14,070   $7,826   $773,861 
                     
Operating expenses:                    
Depreciation   4,905    4,589    4,153    300,714 
Insurance   638    779    595    50,082 
Management fees   625    420    585    37,128 
Management fees, related party   458    1,701    756    89,001 
Repairs & maintenance   346    -    (17)   72,075 
Property taxes   1,302    862    1,380    77,516 
Other operating expenses   3,793    1,138    6,104    209,414 
Total operating expenses   12,067    9,489    13,555    835,930 
                     
Income (loss) from operations   (1,833)   4,581    (5,729)   (62,069)
                     
Other expense                    
Interest expense   10,641    -    5,856    160,957 
Total other expense   10,641    -    5,856    160,957 
                     
Net income (loss)  $(12,474)  $4,581   $(11,585)  $(223,026)

 

See the accompanying notes to the consolidated and consolidating financial statements. 

 

F-33

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Allen   Annadale   Arcola   Arnold   Breckenridge   Bristol   Cher 
                             
Rental income  $12,776   $12,570   $8,459   $12,720   $11,587   $12,145   $6,348 
                                    
Operating expenses:                                   
Depreciation   4,158    4,837    3,442    4,098    5,138    4,821    3,971 
Insurance   672    768    560    775    843    810    674 
Management fees   286    420    350    420    356    420    280 
Management fees, related party   1,645    1,635    1,153    1,564    1,692    1,598    980 
Repairs & maintenance   2,605    285    653    194    440    672    645 
Property taxes   911    1,924    1,698    1,845    1,287    1,918    1,720 
Other operating expenses   1,793    2,924    5,692    1,101    3,139    4,620    6,063 
Total operating expenses   12,069    12,792    13,547    9,997    12,895    14,857    14,334 
                                    
Income (loss) from operations   706    (222)   (5,089)   2,723    (1,309)   (2,712)   (7,986)
                                    
Other expense                                   
Interest expense   -    -    3,159    -    -    -    2,435 
Other income   -    -    -    -    -    -    - 
Total other expense   -    -    3,159    -    -    -    2,435 
                                    
Net income (loss)  $706   $(222)  $(8,248)  $2,723   $(1,309)  $(2,712)  $(10,421)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-34

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Cole   Commodore   Cordelia   Cranberry   Dan   Flintwood   Gentry 
                             
Rental income  $13,320   $15,570   $13,770   $7,730   $10,770   $14,870   $14,070 
                                    
Operating expenses:                                   
Depreciation   4,073    5,320    4,813    3,625    3,653    5,029    4,702 
Insurance   732    714    620    567    555    928    864 
Management fees   420    420    420    350    420    420    420 
Management fees, related party   1,531    1,995    1,747    969    1,286    1,880    1,732 
Repairs & maintenance   -    -    245    493    -    316    175 
Property taxes   1,047    2,372    1,670    1,733    1,599    1,778    1,881 
Other operating expenses   1,802    1,865    1,815    6,726    981    1,067    5,799 
Total operating expenses   9,604    12,685    11,329    14,462    8,493    11,418    15,573 
                                    
Income (loss) from operations   3,716    2,885    2,441    (6,732)   2,277    3,452    (1,503)
                                    
Other expense                                   
Interest expense   -    -    -    4,806    -    -    1,958 
Other income   -    -    -    -    -    -    - 
Total other expense   -    -    -    4,806    -    -    1,958 
                                    
Net income (loss)  $3,716   $2,885   $2,441   $(11,537)  $2,277   $3,452   $(3,460)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-35

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Gerald   Harold   Holly   Monterey   Mystic   Nicole   Olivia 
                             
Rental income  $11,220   $12,191   $7,375   $10,802   $11,820   $12,720   $7,803 
                                    
Operating expenses:                                   
Depreciation   4,233    4,172    2,855    3,915    4,255    4,212    2,135 
Insurance   589    684    567    657    1,076    500    477 
Management fees   420    350    280    420    420    420    280 
Management fees, related party   1,436    1,575    1,104    1,382    1,450    1,511    344 
Repairs & maintenance   89    391    575    -    95    -    3,730 
Property taxes   1,797    1,785    1,444    1,806    1,694    433    1,156 
Other operating expenses   2,271    2,327    6,651    1,711    1,738    2,114    3,171 
Total operating expenses   10,834    11,284    13,475    9,891    10,727    9,190    11,293 
                                    
Income (loss) from operations   386    907    (6,100)   911    1,093    3,530    (3,490)
                                    
Other expense                                   
Interest expense   -    -    2,554    -    -    -    7,316 
Other income   -    -    -    -    -    -    - 
Total other expense   -    -    2,554    -    -    -    7,316 
                                    
Net income (loss)  $386   $907   $(8,654)  $911   $1,093   $3,530   $(10,806)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-36

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Prakash   Resolana   Sachi   Sandridge   Sanford   Satjanon   Shawnee 
                             
Rental income  $8,063   $11,520   $13,170   $7,651   $9,270   $8,715   $8,157 
                                    
Operating expenses:                                   
Depreciation   2,316    4,049    4,633    4,668    2,454    2,597    2,887 
Insurance   518    481    1,181    515    404    564    567 
Management fees   280    420    420    420    420    280    280 
Management fees, related party   365    1,382    1,645    1,406    860    1,169    1,072 
Repairs & maintenance   3,670    -    659    3,710    -    1,039    400 
Property taxes   1,255    1,049    1,200    1,864    987    1,378    1,443 
Other operating expenses   3,624    1,146    3,460    4,562    1,283    8,801    6,776 
Total operating expenses   12,028    8,527    13,197    17,146    6,407    15,828    13,425 
                                    
Income (loss) from operations   (3,965)   2,993    (27)   (9,494)   2,863    (7,113)   (5,268)
                                    
Other expense                                   
Interest expense   8,419    -    -    -    -    3,740    2,767 
Other income   -    -    -    -    -    -    (5)
Total other expense   8,419    -    -    -    -    3,740    2,762 
                                    
Net income (loss)  $(12,383)  $2,993   $(27)  $(9,494)  $2,863   $(10,853)  $(8,031)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-37

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Sonny   Sullivan   Troxler   Tyner   Wendell 
                     
Rental income  $7,093   $12,720   $12,728   $13,920   $12,120 
                          
Operating expenses:                         
Depreciation   3,971    4,411    3,445    5,919    4,133 
Insurance   708    563    561    586    605 
Management fees   350    420    420    420    420 
Management fees, related party   1,182    1,573    1,361    1,977    1,445 
Repairs & maintenance   305    -    490    -    - 
Property taxes   1,730    1,331    1,699    560    1,642 
Other operating expenses   6,038    1,495    6,104    3,260    2,792 
Total operating expenses   14,284    9,793    14,081    12,723    11,039 
                          
Income (loss) from operations   (7,191)   2,927    (1,353)   1,198    1,081 
                          
Other expense                         
Interest expense   1,663    -    2,033    -    - 
Other income   -    -    -    -    - 
Total other expense   1,663    -    2,033    -    - 
                          
Net income (loss)  $(8,854)  $2,927   $(3,386)  $1,198   $1,081 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-38

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Westbury   Westgate   Wizard   Consolidated 
                 
Rental income  $10,920   $9,258   $16,600   $402,540 
                     
Operating expenses:                    
Depreciation   3,982    4,733    4,589    146,240 
Insurance   1,100    1,014    785    24,786 
Management fees   420    286    420    13,667 
Management fees, related party   1,324    1,490    1,903    50,360 
Repairs & maintenance   835    2,035    35    24,781 
Property taxes   1,687    1,143    1,825    54,290 
Other operating expenses   1,539    1,468    1,556    119,271 
Total operating expenses   10,886    12,169    11,114    433,394 
                     
Income (loss) from operations   34    (2,912)   5,486    (30,854)
                     
Other expense                    
Interest expense   -    -    -    40,850 
Other income   -    -    -    (5)
Total other expense   -    -    -    40,845 
                     
Net income (loss)  $34   $(2,912)  $5,486   $(71,699)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-39

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   500   Allen   Annadale   Arcola   Arnold   Aurora   Beanery   Breckenridge 
                                         
Balance at January 1, 2026  $(12,552)  $300,624   $359,882   $313,442   $313,958   $(7,562)  $(7,451)  $374,677 
Issuance of membership units, net of offering costs   424,264    -    -    -    -    -    -    - 
Deemed contribution from manager   13,627    -    -    -    -    -    -    - 
Distributions   (6,415)   (5,620)   (9,601)   (8,768)   (9,898)   -    -    (10,433)
Net income (loss)   (2,058)   (5,589)   2,687    2,461    3,557    (16,182)   (8,577)   3,742 
Balance at June 30, 2026  $416,865   $289,416   $352,968   $307,135   $307,616   $(23,744)  $(16,028)  $367,986 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-40

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Bristol   Brownster   Cher   Chesterfield   Cole   Commodore   Cordelia   Cranberry 
                                 
Balance at January 1, 2026  $357,215   $(15,538)  $295,483   $(9,074)  $300,131   $399,131   $356,591   $321,665 
Issuance of membership units, net of offering costs   -    428,272    -    472,557    -    -    -    - 
Deemed contribution from manager   -    7,460    -    6,262    -    -    -    - 
Distributions   (9,986)   (1,804)   (5,900)   (6,687)   (6,741)   (11,989)   (10,358)   (8,411)
Net income (loss)   6,844    (13,836)   144    (2,386)   (5,695)   3,866    (845)   3,464 
Balance at June 30, 2026  $354,074   $404,554   $289,728   $460,671   $287,696   $391,008   $345,388   $316,718 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-41

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Dan   Flintwood   Funderburk   Garnet   Gentry   Gerald   Greengrove   Harold 
                                 
Balance at January 1, 2026  $300,311   $375,831   $274,898   $(18,464)  $353,702   $314,671   $(3,906)  $316,510 
Issuance of membership units, net of offering costs   -    -    -    247,821    -    -    -    - 
Deemed contribution from manager   -    -    -    3,830    -    -    -    - 
Distributions   (2,489)   (11,553)   (5,921)   (2,437)   (9,965)   (2,715)   -    (7,192)
Net income (loss)   (5,565)   1,977    694    (7,533)   2,397    (6,130)   (29,518)   2,031 
Balance at June 30, 2026  $292,258   $366,254   $269,671   $223,216   $346,135   $305,827   $(33,424)  $311,349 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-42

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Hawthorn   Holly   Humphreys   Hutchins   Jasmine   Jennie   Joyce   Kern 
                                 
Balance at January 1, 2026  $(5,153)  $328,402   $(20,172)  $(3,646)  $464,207   $(13,343)  $(22,607)  $402,286 
Issuance of membership units, net of offering costs   374,271    -    436,900    328,308    -    364,527    425,951    - 
Deemed contribution from manager   5,950    -    8,269    10,688    -    4,844    15,322    - 
Distributions   (2,830)   (9,776)   (6,561)   (2,443)   (9,941)   (7,744)   -    (10,124)
Net income (loss)   (10,842)   5,768    (2,630)   (16,329)   473    (2,579)   (20,486)   3,373 
Balance at June 30, 2026  $361,396   $324,393   $415,806   $316,578   $454,740   $345,704   $398,181   $395,534 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-43

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Kimble   Lavon   Lendrum   Lincoln   Monterey   Moraine   Mystic   Nicole 
                                 
Balance at January 1, 2026  $(5,267)  $(3,548)  $(21,158)  $(6,091)  $303,065   $(13,188)  $310,447   $309,976 
Issuance of membership units, net of offering costs   311,415    324,547    388,612    -    -    252,987    -    - 
Deemed contribution from manager   4,890    11,617    6,180    -    -    3,731    -    - 
Distributions   (2,959)   -    (8,127)   -    (8,943)   (3,166)   (7,772)   (10,611)
Net income (loss)   (9,336)   (24,626)   463    (9,182)   2,169    (5,858)   1,634    2,260 
Balance at June 30, 2026  $298,744   $307,990   $365,970   $(15,273)  $296,291   $234,506   $304,309   $301,625 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-44

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Oakmont   Olivia   Prakash   Rattler   Resolana   Rose   Ruby   Ruthie 
                                 
Balance at January 1, 2026  $(15,238)  $335,506   $361,565   $(16,479)  $292,611   $369,226   $(8,874)  $- 
Issuance of membership units, net of offering costs   -    -    -    423,055    -    -    255,025    - 
Deemed contribution from manager   -    -    -    6,730    -    -    4,449    - 
Distributions   -    (11,230)   (10,797)   (4,593)   (8,543)   (10,301)   (3,003)   - 
Net income (loss)   (5,446)   5,168    6,448    (10,290)   (1,122)   5,098    (6,706)   (5,188)
Balance at June 30, 2026  $(20,684)  $329,444   $357,216   $398,423   $282,946   $364,023   $240,891   $(5,188)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-45

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Sachi   Salsa   Sambal   Sandridge   Sanford   Satjanon   Savannah   Shawnee 
                                 
Balance at January 1, 2026  $342,949   $(11,219)  $-   $341,338   $176,725   $393,938   $(8,581)  $331,700 
Issuance of membership units, net of offering costs   -    -    -    -    -    -    409,920    - 
Deemed contribution from manager   -    -    -    -    -    -    6,510    - 
Distributions   (6,543)   -    -    (10,186)   (6,979)   (11,790)   (3,675)   (11,082)
Net income (loss)   (6,904)   (7,711)   (5,730)   4,583    4,556    6,212    (12,057)   4,457 
Balance at June 30, 2026  $329,503   $(18,930)  $(5,730)  $335,736   $174,302   $388,360   $392,117   $325,075 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-46

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Skitt   Sonny   Sophie   Spurgeon   Sullivan   Toren   Travis   Troxler 
                                 
Balance at January 1, 2026  $(23,903)  $293,665   $-   $-   $334,080   $-   $(10,068)  $316,566 
Issuance of membership units, net of offering costs   456,514    -    -    -    -    -    376,853    - 
Deemed contribution from manager   8,767    -    -    -    -    -    4,841    - 
Distributions   (3,845)   (7,599)   -    -    (6,119)   -    (4,883)   (9,431)
Net income (loss)   (6,740)   2,455    (7,558)   (9,459)   (4,922)   (9,224)   (4,952)   3,041 
Balance at June 30, 2026  $430,794   $288,520   $(7,558)  $(9,459)  $323,039   $(9,224)  $361,791   $310,176 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-47

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Tyner   Wendell   Westbury   Westgate   Winnebago   Wizard   Zube   Consolidated 
                                 
Balance at January 1, 2026  $425,818   $304,125   $287,671   $350,857   $(9,594)  $340,546   $(6,167)  $13,047,149 
Issuance of membership units, net of offering costs   -    -    -    -    -    -    334,037    7,035,834 
Deemed contribution from manager   -    -    -    -    -    -    8,774    142,742 
Distributions   (10,760)   (9,379)   (7,609)   (10,025)   -    (10,177)   (2,234)   (426,657)
Net income (loss)   2,313    3,444    5,395    3,072    (12,474)   4,581    (11,585)   (223,026)
Balance at June 30, 2026  $417,372   $298,191   $285,457   $343,904   $(22,068)  $334,950   $322,825   $19,576,042 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-48

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Allen   Annadale   Arcola   Arnold   Breckenridge   Bristol   Cher 
                             
Balance at January 1, 2025  $312,720   $372,439   $(8,191)  $322,780   $385,044   $371,459   $(7,000)
Issuance of membership units, net of offering costs   -    -    335,520    -    -    -    313,904 
Deemed contribution from manager   -    -    4,882    -    -    -    4,514 
Distributions   (5,335)   (7,024)   (4,601)   (7,259)   (4,997)   (5,594)   (2,102)
Net income (loss)   706    (222)   (8,248)   2,723    (1,309)   (2,712)   (10,421)
Balance at June 30, 2025  $308,091   $365,193   $319,363   $318,244   $378,738   $363,153   $298,896 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-49

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Cole   Commodore   Cordelia   Cranberry   Dan   Flintwood   Gentry 
                             
Balance at January 1, 2025  $311,540   $412,184   $368,543   $(7,573)  $312,326   $390,196   $(6,879)
Issuance of membership units, net of offering costs   -    -    -    344,416    -    -    376,588 
Deemed contribution from manager   -    -    -    5,658    -    -    - 
Distributions   (8,858)   (9,166)   (8,051)   (3,945)   (7,324)   (9,934)   (7,362)
Net income (loss)   3,716    2,885    2,441    (11,537)   2,277    3,452    (3,460)
Balance at June 30, 2025  $306,398   $405,903   $362,932   $327,019   $307,279   $383,715   $358,887 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-50

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Gerald   Harold   Holly   Monterey   Mystic   Nicole   Olivia 
                             
Balance at January 1, 2025  $324,888   $326,741   $-   $315,403   $321,170   $322,632   $- 
Issuance of membership units, net of offering costs   -    -    345,414    -    -    -    - 
Deemed contribution from manager   -    -    2,554    -    -    -    - 
Distributions   (5,615)   (4,449)   (2,873)   (7,717)   (6,856)   (10,029)   - 
Net income (loss)   386    907    (8,654)   911    1,093    3,530    (10,806)
Balance at June 30, 2025  $319,659   $323,200   $336,440   $308,596   $315,407   $316,132   $(10,806)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-51

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Prakash   Resolana   Sachi   Sandridge   Sanford   Satjanon   Shawnee 
                             
Balance at January 1, 2025  $-   $301,421   $353,964   $363,321   $183,713   $-   $- 
Issuance of membership units, net of offering costs   -    -    594    -    -    411,841    346,620 
Deemed contribution from manager   -    -    -    -    -    3,740    2,952 
Distributions   -    (6,547)   (6,982)   (4,831)   (6,657)   (3,026)   (3,968)
Net income (loss)   (12,383)   2,993    (27)   (9,494)   2,863    (10,853)   (8,031)
Balance at June 30, 2025  $(12,383)  $297,868   $347,549   $348,995   $179,918   $401,702   $337,573 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-52

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Sonny   Sullivan   Troxler   Tyner   Wendell 
                     
Balance at January 1, 2025  $(4,979)  $345,971   $(8,697)  $444,667   $314,646 
Issuance of membership units, net of offering costs   314,102    -    335,889    -    - 
Deemed contribution from manager   -    -    3,758    -    - 
Distributions   (4,071)   (8,094)   (6,275)   (10,659)   (7,412)
Net income (loss)   (8,854)   2,927    (3,386)   1,198    1,081 
Balance at June 30, 2025  $296,199   $340,804   $321,289   $435,205   $308,316 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-53

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 
   Westbury   Westgate   Wizard   Consolidated 
                 
Balance at January 1, 2025  $302,142   $365,855   $351,179   $8,453,626 
Issuance of membership units, net of offering costs   -    -    -    3,124,888 
Deemed contribution from manager   -    -    -    28,059 
Distributions   (6,403)   (6,163)   (7,623)   (217,802)
Net income (loss)   34    (2,912)   5,486    (71,699)
Balance at June 30, 2025  $295,772   $356,780   $349,043   $11,317,072 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-54

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   500   Allen   Annadale   Arcola   Arnold   Aurora 
                               
Cash Flows from Operating Activities:                              
Net income (loss)  $(2,058)  $(5,589)  $2,687   $2,461   $3,557   $(16,182)
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   5,947    4,158    4,837    4,131    4,098    5,085 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    - 
Prepaid expenses   (1,149)   (1,046)   (1,186)   (978)   (1,174)   (1,362)
Due from (to) third party property managers   -    3,221    (93)   (208)   (221)   (8,644)
Increase (decrease) in liabilities                              
Accrued expenses   (9,268)   (317)   (1,317)   1,431    1,204    12,308 
Tenant deposits   -    -    -    -    -    2,645 
Due to (from) related parties   7,370    2,086    2,456    2,157    (607)   10,363 
Net cash provided by (used in) operating activities   842    2,512    7,383    8,993    6,857    4,212 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    -    -    -    - 
Net cash provided by (used in) investing activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   (34,374)   -    -    -    -    - 
Repayments of bridge financing, related party   (365,000)   -    -    -    -    (351,000)
Proceeds from bridge financing, related party   -    -    -    -    -    351,000 
Net proceeds from the issuance of membership units   424,264    -    -    -    -    - 
Contributions from manager   13,627    -    -    -    -    - 
Distributions   (6,415)   (5,620)   (9,601)   (8,768)   (9,898)   - 
Net cash provided by (used in) financing activities   32,102    (5,620)   (9,601)   (8,768)   (9,898)   - 
                               
Net change in cash   32,944    (3,107)   (2,218)   226    (3,041)   4,212 
Cash at beginning of the period   2,772    13,112    22,812    17,326    16,924    - 
Cash at end of the period  $35,715   $10,004   $20,595   $17,552   $13,883   $4,212 
                               
Cash paid for (refunded from) income taxes  $-   $1,039   $300   $644   $-   $- 
Cash paid for interest expenses  $2,372   $-   $-   $-   $-   $11,218 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $-   $-   $-   $- 
Acquisition of property  $-   $-   $-   $-   $-   $- 
Bridge financing, related party for acquisition of property  $-   $-   $-   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-55

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Beanery   Breckenridge   Bristol   Brownster   Cher   Chesterfield 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $(8,577)  $3,742   $6,844   $(13,836)  $144   $(2,386)
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   4,143    5,138    4,821    6,085    3,971    5,947 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    - 
Prepaid expenses   (882)   (1,306)   (1,229)   (1,217)   (1,072)   (961)
Due from (to) third party property managers   (1,688)   233    (323)   (19,446)   3,658    (1,632)
Increase (decrease) in liabilities                              
Accrued expenses   9,647    (196)   (3,995)   (2,947)   4,285    (5,483)
Tenant deposits   -    (1)   -    2,495    (2,345)   - 
Due to (from) related parties   3,961    2,664    2,526    17,616    1,064    15,083 
Net cash provided by (used in) operating activities   6,604    10,274    8,644    (11,251)   9,704    10,569 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    -    -    -    - 
Net cash provided by (used in) investing activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   -    -    -    (34,992)   -    (40,329)
Repayments of bridge financing, related party   (281,506)   -    -    (370,000)   -    (408,000)
Proceeds from bridge financing, related party   281,506    -    -    -    -    - 
Net proceeds from the issuance of membership units   -    -    -    428,272    -    472,557 
Contributions from manager   -    -    -    7,460    -    6,262 
Distributions   -    (10,433)   (9,986)   (1,804)   (5,900)   (6,687)
Net cash provided by (used in) financing activities   -    (10,433)   (9,986)   28,936    (5,900)   23,803 
                               
Net change in cash   6,604    (159)   (1,342)   17,685    3,805    34,372 
Cash at beginning of the period   -    19,470    22,202    -    16,303    - 
Cash at end of the period  $6,604   $19,312   $20,859   $17,685   $20,108   $34,372 
                               
Cash paid for (refunded from) income taxes  $400   $1,199   $1,156   $200   $-   $- 
Cash paid for interest expenses  $8,997   $-   $-   $7,483   $-   $2,137 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $-   $-   $-   $- 
Acquisition of property  $-   $-   $-   $-   $-   $- 
Bridge financing, related party for acquisition of property  $-   $-   $-   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-56

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Cole   Commodore   Cordelia   Cranberry   Dan   Flintwood 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $(5,695)  $3,866   $(845)  $3,464   $(5,565)  $1,977 
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   4,073    5,320    4,813    4,349    3,653    5,029 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    - 
Prepaid expenses   (1,038)   (1,159)   (1,022)   (1,043)   (903)   (1,309)
Due from (to) third party property managers   4,596    1,057    (288)   (63)   190    632 
Increase (decrease) in liabilities                              
Accrued expenses   (547)   (1,481)   (1,974)   (3,089)   450    2,266 
Tenant deposits   (2,445)   -    -    -    (773)   - 
Due to (from) related parties   1,989    2,506    2,305    2,753    305    2,686 
Net cash provided by (used in) operating activities   933    10,108    2,989    6,372    (2,642)   11,282 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    -    -    -    - 
Net cash provided by (used in) investing activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   -    -    -    -    -    - 
Repayments of bridge financing, related party   -    -    -    -    -    - 
Proceeds from bridge financing, related party   -    -    -    -    -    - 
Net proceeds from the issuance of membership units   -    -    -    -    -    - 
Contributions from manager   -    -    -    -    -    - 
Distributions   (6,741)   (11,989)   (10,358)   (8,411)   (2,489)   (11,553)
Net cash provided by (used in) financing activities   (6,741)   (11,989)   (10,358)   (8,411)   (2,489)   (11,553)
                               
Net change in cash   (5,807)   (1,881)   (7,369)   (2,039)   (5,130)   (271)
Cash at beginning of the period   16,753    27,602    22,465    16,301    40,117    21,974 
Cash at end of the period  $10,946   $25,721   $15,096   $14,262   $34,986   $21,703 
                               
Cash paid for (refunded from) income taxes  $1,018   $(21)  $1,151   $1,073   $-   $- 
Cash paid for interest expenses  $-   $-   $-   $-   $-   $- 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $-   $-   $-   $- 
Acquisition of property  $-   $-   $-   $-   $-   $- 
Bridge financing, related party for acquisition of property  $-   $-   $-   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-57

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Funderburk   Garnet   Gentry   Gerald   Greengrove   Harold 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $694   $(7,533)  $2,397   $(6,130)  $(29,518)  $2,031 
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   3,555    3,026    4,702    4,233    5,339    4,172 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    - 
Prepaid expenses   (942)   (1,542)   (1,331)   (1,005)   (1,202)   (1,076)
Due from (to) third party property managers   3,670    (10,633)   (252)   1,073    (3,449)   (841)
Increase (decrease) in liabilities                              
Accrued expenses   193    (1,318)   (1,445)   (503)   12,984    818 
Tenant deposits   (1,850)   1,595    -    (245)   2,095    - 
Due to (from) related parties   1,948    16,989    2,654    (25)   14,743    (24)
Net cash provided by (used in) operating activities   7,268    585    6,725    (2,603)   991    5,079 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    -    -    -    - 
Net cash provided by (used in) investing activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   -    (25,661)   -    -    -    - 
Repayments of bridge financing, related party   -    (216,382)   -    -    (370,000)   - 
Proceeds from bridge financing, related party   -    -    -    -    370,000    - 
Net proceeds from the issuance of membership units   -    247,821    -    -    -    - 
Contributions from manager   -    3,830    -    -    -    - 
Distributions   (5,921)   (2,437)   (9,965)   (2,715)   -    (7,192)
Net cash provided by (used in) financing activities   (5,921)   7,171    (9,965)   (2,715)   -    (7,192)
                               
Net change in cash   1,347    7,755    (3,240)   (5,317)   991    (2,112)
Cash at beginning of the period   18,152    -    23,396    14,870    -    19,543 
Cash at end of the period  $19,499   $7,755   $20,157   $9,552   $991   $17,430 
                               
Cash paid for (refunded from) income taxes  $-   $-   $1,136   $-   $200   $- 
Cash paid for interest expenses  $-   $3,321   $-   $-   $11,825   $- 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $-   $-   $-   $- 
Acquisition of property  $-   $-   $-   $-   $-   $- 
Bridge financing, related party for acquisition of property  $-   $-   $-   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-58

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Hawthorn   Holly   Humphreys   Hutchins   Jasmine   Jennie 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $(10,842)  $5,768   $(2,630)  $(16,329)  $473   $(2,579)
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   4,681    4,282    5,529    4,101    5,963    4,190 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    95,010    - 
Prepaid expenses   (1,097)   (989)   (1,255)   (1,012)   (946)   (1,258)
Due from (to) third party property managers   (6,591)   372    (8,509)   (4,118)   190    (3,570)
Increase (decrease) in liabilities                              
Accrued expenses   (58)   (2,110)   (5,905)   1,827    634    (5,865)
Tenant deposits   2,545    -    -    2,195    -    - 
Due to (from) related parties   13,892    2,070    12,376    20,819    (71,832)   17,452 
Net cash provided by (used in) operating activities   2,531    9,392    (394)   7,484    29,493    8,370 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    -    -    -    - 
Net cash provided by (used in) investing activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   (30,797)   -    (36,270)   (41,146)   -    (28,182)
Repayments of bridge financing, related party   (323,000)   -    (380,000)   (278,000)   -    (294,815)
Proceeds from bridge financing, related party   -    -    -    -    -    - 
Net proceeds from the issuance of membership units   374,271    -    436,900    328,308    -    364,527 
Contributions from manager   5,950    -    8,269    10,688    -    4,844 
Distributions   (2,830)   (9,776)   (6,561)   (2,443)   (9,941)   (7,744)
Net cash provided by (used in) financing activities   23,594    (9,776)   22,339    17,407    (9,941)   38,629 
                               
Net change in cash   26,124    (384)   21,945    24,891    19,553    46,999 
Cash at beginning of the period   -    25,918    -    -    8,925    - 
Cash at end of the period  $26,124   $25,534   $21,945   $24,891   $28,478   $46,999 
                               
Cash paid for (refunded from) income taxes  $-   $208   $400   $-   $400   $- 
Cash paid for interest expenses  $6,007   $-   $1,990   $4,266   $-   $1,118 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $-   $-   $-   $- 
Acquisition of property  $-   $-   $-   $-   $-   $- 
Bridge financing, related party for acquisition of property  $-   $-   $-   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-59

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Joyce   Kern   Kimble   Lavon   Lendrum   Lincoln 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $(20,486)  $3,373   $(9,336)  $(24,626)  $463   $(9,182)
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   5,215    5,323    3,837    4,039    4,886    4,145 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    - 
Prepaid expenses   (1,305)   (1,439)   (1,806)   (1,072)   (835)   (977)
Due from (to) third party property managers   (3,506)   (404)   (5,785)   (3,560)   (58)   (4,389)
Increase (decrease) in liabilities                              
Accrued expenses   (3,097)   1,989    (342)   1,123    (8,086)   9,602 
Tenant deposits   2,195    (1)   1,895    2,095    -    2,245 
Due to (from) related parties   23,175    2,916    14,514    19,514    (238)   5,517 
Net cash provided by (used in) operating activities   2,191    11,756    2,977    (2,486)   (3,869)   6,961 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    -    -    -    - 
Net cash provided by (used in) investing activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   (33,801)   -    (27,013)   (39,461)   (32,519)   - 
Repayments of bridge financing, related party   (726,000)   -    (265,000)   (273,000)   (330,791)   (281,893)
Proceeds from bridge financing, related party   363,000    -    -    -    -    281,893 
Net proceeds from the issuance of membership units   425,951    -    311,415    324,547    388,612    - 
Contributions from manager   15,322    -    4,890    11,617    6,180    - 
Distributions   -    (10,124)   (2,959)   -    (8,127)   - 
Net cash provided by (used in) financing activities   44,472    (10,124)   21,333    23,703    23,355    - 
                               
Net change in cash   46,663    1,632    24,310    21,217    19,486    6,961 
Cash at beginning of the period   -    15,717    -    -    1,894    - 
Cash at end of the period  $46,663   $17,349   $24,310   $21,217   $21,380   $6,961 
                               
Cash paid for (refunded from) income taxes  $-   $-   $-   $-   $500   $400 
Cash paid for interest expenses  $11,535   $-   $4,833   $6,457   $717   $9,009 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $-   $-   $-   $- 
Acquisition of property  $-   $-   $-   $-   $-   $- 
Bridge financing, related party for acquisition of property  $-   $-   $-   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-60

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Monterey   Moraine   Mystic   Nicole   Oakmont   Olivia 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $2,169   $(5,858)  $1,634   $2,260   $(5,446)  $5,168 
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   3,915    3,092    4,255    4,212    4,075    4,271 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    668    - 
Prepaid expenses   (1,072)   (776)   (1,249)   (899)   (980)   (1,070)
Due from (to) third party property managers   303    (3,955)   331    198    (3,959)   (970)
Increase (decrease) in liabilities                              
Accrued expenses   944    (1,493)   1,494    (1,256)   9,243    (79)
Tenant deposits   -    2,095    -    -    -    - 
Due to (from) related parties   (339)   10,725    2,421    1,970    3,738    2,232 
Net cash provided by (used in) operating activities   5,919    3,830    8,887    6,485    7,339    9,551 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    -    -    -    - 
Net cash provided by (used in) investing activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   -    (31,247)   -    -    -    - 
Repayments of bridge financing, related party   -    (213,000)   -    -    (276,673)   - 
Proceeds from bridge financing, related party   -    -    -    -    276,673    - 
Net proceeds from the issuance of membership units   -    252,987    -    -    -    - 
Contributions from manager   -    3,731    -    -    -    - 
Distributions   (8,943)   (3,166)   (7,772)   (10,611)   -    (11,230)
Net cash provided by (used in) financing activities   (8,943)   9,305    (7,772)   (10,611)   -    (11,230)
                               
Net change in cash   (3,024)   13,135    1,115    (4,126)   7,339    (1,679)
Cash at beginning of the period   18,463    -    12,965    16,991    1,824    29,372 
Cash at end of the period  $15,439   $13,135   $14,080   $12,865   $9,163   $27,693 
                               
Cash paid for (refunded from) income taxes  $-   $-   $200   $1,042   $400   $400 
Cash paid for interest expenses  $-   $2,115   $-   $-   $8,841   $- 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $-   $-   $-   $- 
Acquisition of property  $-   $-   $-   $-   $-   $- 
Bridge financing, related party for acquisition of property  $-   $-   $-   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-61

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Prakash   Rattler   Resolana   Rose   Ruby   Ruthie 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $6,448   $(10,290)  $(1,122)  $5,098   $(6,706)  $(5,188)
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   4,631    5,259    4,049    4,746    3,786    - 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    - 
Prepaid expenses   (1,266)   (1,203)   (790)   (896)   (1,549)   - 
Due from (to) third party property managers   (2,375)   (2,314)   (1,517)   (648)   (16,031)   - 
Increase (decrease) in liabilities                              
Accrued expenses   81    (7,962)   2,432    (1,756)   (218)   4,080 
Tenant deposits   -    -    -    (1)   1,695    - 
Due to (from) related parties   2,667    17,914    1,865    6,962    23,274    3,816 
Net cash provided by (used in) operating activities   10,186    1,403    4,917    13,507    4,251    2,709 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    -    -    -    (2,709)
Net cash provided by (used in) investing activities   -    -    -    -    -    (2,709)
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   -    (34,945)   -    -    (25,625)   - 
Repayments of bridge financing, related party   -    (365,000)   -    -    (222,665)   - 
Proceeds from bridge financing, related party   -    -    -    -    -    - 
Net proceeds from the issuance of membership units   -    423,055    -    -    255,025    - 
Contributions from manager   -    6,730    -    -    4,449    - 
Distributions   (10,797)   (4,593)   (8,543)   (10,301)   (3,003)   - 
Net cash provided by (used in) financing activities   (10,797)   25,247    (8,543)   (10,301)   8,181    - 
                               
Net change in cash   (611)   26,650    (3,626)   3,206    12,432    - 
Cash at beginning of the period   30,582    -    9,721    23,253    -    - 
Cash at end of the period  $29,971   $26,650   $6,096   $26,459   $12,432   $- 
                               
Cash paid for (refunded from) income taxes  $400   $-   $-   $400   $-   $- 
Cash paid for interest expenses  $-   $5,036   $-   $-   $2,211   $1,679 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $-   $-   $-   $6,835 
Acquisition of property  $-   $-   $-   $-   $-   $280,375 
Bridge financing, related party for acquisition of property  $-   $-   $-   $-   $-   $273,540 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-62

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Sachi   Salsa   Sambal   Sandridge   Sanford   Satjanon 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $(6,904)  $(7,711)  $(5,730)  $4,583   $4,556   $6,212 
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   4,633    4,441    -    4,668    2,454    5,194 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    - 
Prepaid expenses   (1,138)   (1,131)   -    (992)   (652)   (1,048)
Due from (to) third party property managers   (1,512)   (1,550)   -    (878)   (371)   0 
Increase (decrease) in liabilities                              
Accrued expenses   (1,592)   10,950    4,816    (2,295)   (639)   (2,845)
Tenant deposits   100    -    -    (1)   -    - 
Due to (from) related parties   2,404    4,096    2,825    2,241    1,409    2,378 
Net cash provided by (used in) operating activities   (4,009)   9,095    1,912    7,327    6,757    9,891 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    (1,912)   -    -    - 
Net cash provided by (used in) investing activities   -    -    (1,912)   -    -    - 
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   -    -    -    -    -    - 
Repayments of bridge financing, related party   -    (310,000)   -    -    -    - 
Proceeds from bridge financing, related party   -    310,000    -    -    -    - 
Net proceeds from the issuance of membership units   -    -    -    -    -    - 
Contributions from manager   -    -    -    -    -    - 
Distributions   (6,543)   -    -    (10,186)   (6,979)   (11,790)
Net cash provided by (used in) financing activities   (6,543)   -    -    (10,186)   (6,979)   (11,790)
                               
Net change in cash   (10,552)   9,095    -    (2,859)   (222)   (1,899)
Cash at beginning of the period   18,531    -    -    19,097    7,960    27,026 
Cash at end of the period  $7,979   $9,095   $-   $16,238   $7,738   $25,127 
                               
Cash paid for (refunded from) income taxes  $300   $200   $-   $180   $-   $400 
Cash paid for interest expenses  $-   $9,907   $224   $-   $-   $- 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $13,254   $-   $-   $- 
Acquisition of property  $-   $-   $261,254   $-   $-   $- 
Bridge financing, related party for acquisition of property  $-   $-   $248,000   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-63

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Savannah   Shawnee   Skitt   Sonny   Sophie   Spurgeon 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $(12,057)  $4,457   $(6,740)  $2,455   $(7,558)  $(9,459)
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   5,135    4,330    5,773    3,971    -    702 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    - 
Prepaid expenses   (4,278)   (1,051)   (1,208)   (1,072)   -    - 
Due from (to) third party property managers   (4,656)   414    (3,509)   (495)   -    (2,864)
Increase (decrease) in liabilities                              
Accrued expenses   (2,885)   (229)   (12,532)   1,480    5,947    6,273 
Tenant deposits   2,745    -    -    -    -    2,245 
Due to (from) related parties   14,974    2,223    24,197    1,473    7,041    5,869 
Net cash provided by (used in) operating activities   (1,022)   10,144    5,980    7,812    5,430    2,764 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    -    -    (5,430)   (2,764)
Net cash provided by (used in) investing activities   -    -    -    -    (5,430)   (2,764)
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   (32,593)   -    (37,823)   -    -    - 
Repayments of bridge financing, related party   (353,000)   -    (391,315)   -    -    - 
Proceeds from bridge financing, related party   -    -    -    -    -    - 
Net proceeds from the issuance of membership units   409,920    -    456,514    -    -    - 
Contributions from manager   6,510    -    8,767    -    -    - 
Distributions   (3,675)   (11,082)   (3,845)   (7,599)   -    - 
Net cash provided by (used in) financing activities   27,162    (11,082)   32,299    (7,599)   -    - 
                               
Net change in cash   26,140    (938)   38,279    213    -    - 
Cash at beginning of the period   -    23,791    -    14,362    -    - 
Cash at end of the period  $26,140   $22,853   $38,279   $14,574   $-   $- 
                               
Cash paid for (refunded from) income taxes  $-   $-   $400   $-   $-   $- 
Cash paid for interest expenses  $4,016   $-   $7,022   $-   $2,581   $3,914 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $-   $-   $3,399   $16,000 
Acquisition of property  $-   $-   $-   $-   $450,171   $305,000 
Bridge financing, related party for acquisition of property  $-   $-   $-   $-   $446,772   $289,000 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-64

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Sullivan   Toren   Travis   Troxler   Tyner   Wendell 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $(4,922)  $(9,224)  $(4,952)  $3,041   $2,313   $3,444 
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   4,411    -    5,349    4,134    5,919    4,133 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    - 
Prepaid expenses   (969)   -    (1,054)   (978)   (914)   (969)
Due from (to) third party property managers   4,131    -    (16,045)   20    (1,718)   (702)
Increase (decrease) in liabilities                              
Accrued expenses   565    4,055    (4,297)   1,036    (1,143)   (1,349)
Tenant deposits   (2,345)   -    2,795    -    -    - 
Due to (from) related parties   2,060    6,968    14,411    2,098    2,343    2,097 
Net cash provided by (used in) operating activities   2,929    1,798    (3,793)   9,350    6,801    6,654 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    (1,798)   -    -    -    - 
Net cash provided by (used in) investing activities   -    (1,798)   -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   -    -    (30,848)   -    -    - 
Repayments of bridge financing, related party   -    -    (323,000)   -    -    - 
Proceeds from bridge financing, related party   -    -    -    -    -    - 
Net proceeds from the issuance of membership units   -    -    376,853    -    -    - 
Contributions from manager   -    -    4,841    -    -    - 
Distributions   (6,119)   -    (4,883)   (9,431)   (10,760)   (9,379)
Net cash provided by (used in) financing activities   (6,119)   -    22,963    (9,431)   (10,760)   (9,379)
                               
Net change in cash   (3,190)   -    19,170    (80)   (3,958)   (2,725)
Cash at beginning of the period   26,151    -    -    19,827    17,679    15,561 
Cash at end of the period  $22,961   $-   $19,170   $19,747   $13,720   $12,836 
                               
Cash paid for (refunded from) income taxes  $1,079   $-   $-   $646   $1,338   $1,032 
Cash paid for interest expenses  $-   $1,237   $2,391   $-   $-   $- 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $9,230   $-   $-   $-   $- 
Acquisition of property  $-   $223,310   $-   $-   $-   $- 
Bridge financing, related party for acquisition of property  $-   $214,080   $-   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-65

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Westbury   Westgate   Winnebago   Wizard   Zube   Consolidated 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $5,395   $3,072   $(12,474)  $4,581   $(11,585)  $(223,026)
Adjustment to reconcile net loss to net cash used in operating activities:                              
Depreciation   3,982    4,733    4,905    4,589    4,153    300,714 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    95,678 
Prepaid expenses   (1,042)   (1,229)   (1,061)   (1,186)   (944)   (75,786)
Due from (to) third party property managers   (202)   (236)   (4,903)   (377)   (5,274)   (141,042)
Increase (decrease) in liabilities                              
Accrued expenses   (1,929)   (1,429)   11,564    (1,397)   (1,680)   17,370 
Tenant deposits   -    -    2,245    -    2,045    27,961 
Due to (from) related parties   (1,400)   2,343    7,465    2,428    7,263    372,188 
Net cash provided by (used in) operating activities   4,803    7,254    7,741    8,638    (6,023)   374,057 
                               
Cash Flows from Investing Activities:                              
Property improvements   -    -    -    -    -    (14,613)
Net cash provided by (used in) investing activities   -    -    -    -    -    (14,613)
                               
Cash Flows from Financing Activities:                              
Repayments of amounts due to related party   -    -    -    -    (32,781)   (630,407)
Repayments of bridge financing, related party   -    -    (332,965)   -    (274,879)   (8,576,884)
Proceeds from bridge financing, related party   -    -    332,965    -    -    2,567,036 
Net proceeds from the issuance of membership units   -    -    -    -    334,037    7,035,834 
Contributions from manager   -    -    -    -    8,774    142,742 
Distributions   (7,609)   (10,025)   -    (10,177)   (2,234)   (426,657)
Net cash provided by (used in) financing activities   (7,609)   (10,025)   -    (10,177)   32,917    111,664 
                               
Net change in cash   (2,806)   (2,771)   7,741    (1,539)   26,894    471,108 
Cash at beginning of the period   13,952    22,924    -    20,018    -    794,598 
Cash at end of the period  $11,147   $20,153   $7,741   $18,480   $26,894   $1,265,706 
                               
Cash paid for (refunded from) income taxes  $-   $1,133   $300   $300   $-   $21,565 
Cash paid for interest expenses  $-   $-   $10,641   $-   $5,856   $160,957 
                               
Supplemental disclosure of non-cash financing activities:                              
Advance from manager for acquisition of property  $-   $-   $-   $-   $-   $48,718 
Acquisition of property  $-   $-   $-   $-   $-   $1,520,110 
Bridge financing, related party for acquisition of property  $-   $-   $-   $-   $-   $1,471,392 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-66

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Allen   Annadale   Arcola   Arnold   Breckenridge   Bristol   Cher 
                             
Cash Flows from Operating Activities:                            
Net income (loss)  $706   $(222)  $(8,248)  $2,723   $    (1,309)  $(2,712)  $(10,421)
Adjustment to reconcile net loss to net cash used in operating activities:                                   
Depreciation   4,158    4,837    3,442    4,098    5,138    4,821    3,971 
(Increase) decrease in assets                                   
Prepaid expenses   448    (0)   -    0    562    -    - 
Due from (to) third party property managers   2,418    (4,435)   (9,463)   (793)   2,634    (6,108)   (4,252)
Increase (decrease) in liabilities                                   
Accrued expenses   (3,223)   691    (1,195)   189    (3,123)   480    (1,984)
Tenant deposits   -    -    4,190    -    -    3,843    2,345 
Due to (from) related parties   902    5,629    (11,047)   28    730    3,847    319 
Net cash provided by (used in) operating activities   5,409    6,500    (22,321)   6,245    4,632    4,171    (10,023)
                                    
Cash flows from financing activities                                   
Repayments of amounts due to related party   -    -    (14,661)   -    -    -    (8,994)
Repayments of bridge financing, related party   -    -    (295,415)   -    -    -    (285,121)
Net proceeds from the issuance of membership units   -    -    335,520    -    -    -    313,904 
Distributions   (5,335)   (7,024)   (4,601)   (7,259)   (4,997)   (5,594)   (2,102)
Net cash provided by (used in) financing activities   (5,335)   (7,024)   35,504    (7,259)   (4,997)   (5,594)   26,681 
Net change in cash   74    (524)   13,182    (1,014)   (365)   (1,423)   16,658 
Cash at beginning of the period   18,165    23,407    -    18,401    21,972    25,453    - 
Cash at end of the period  $18,239   $22,882   $13,182   $17,387   $21,608   $24,030   $16,658 
                                    
Cash paid for income taxes  $-   $-   $-   $-   $-   $-   $- 
Cash paid for interest expenses  $8,186   $12,570   $8,459   $12,570   $11,368   $12,014   $6,165 
                                    
Supplemental disclosure of non-cash financing activities:                                   
Advance from related party for acquisition of property  $-   $-   $-   $-   $-   $-   $- 
Acquisition of property  $-   $-   $-   $-   $-   $-   $- 
Bridge financing, related party  $-   $-   $-   $-   $-   $-   $- 
Deemed contributions from manager  $-   $-   $4,882   $-   $-   $-   $4,514 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-67

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Cole   Commodore   Cordelia   Cranberry   Dan   Flintwood   Gentry 
                             
Cash Flows from Operating Activities:                            
Net income (loss)  $3,716   $2,885   $2,441   $(11,537)  $2,277   $3,452   $(3,460)
Adjustment to reconcile net loss to net cash used in operating activities:                                   
Depreciation   4,073    5,320    4,813    3,625    3,653    5,029    4,702 
(Increase) decrease in assets                                   
Prepaid expenses   -    -    -    -    370    (0)   - 
Due from (to) third party property managers   (171)   (281)   (95)   (4,060)   (656)   (231)   (2,724)
Increase (decrease) in liabilities                                   
Accrued expenses   (3,479)   (3,037)   (3,814)   (2,512)   (1,181)   (346)   (3,547)
Tenant deposits   -    -    -    2,095    -    -    - 
Due to (from) related parties   (520)   9,443    8,330    (16,040)   1,500    1,761    (16,333)
Net cash provided by (used in) operating activities   3,620    14,330    11,675    (28,430)   5,963    9,665    (21,362)
                                    
Cash flows from financing activities                                   
Repayments of amounts due to related party   -    -    -    (27,537)   -    -    (25,570)
Repayments of bridge financing, related party   -    -    -    (295,750)   -    -    (324,000)
Net proceeds from the issuance of membership units   -    -    -    344,416    -    -    376,588 
Distributions   (8,858)   (9,166)   (8,051)   (3,945)   (7,324)   (9,934)   (7,362)
Net cash provided by (used in) financing activities   (8,858)   (9,166)   (8,051)   44,721    (7,324)   (9,934)   45,226 
Net change in cash   (5,238)   5,164    3,624    16,292    (1,361)   (269)   23,864 
Cash at beginning of the period   23,775    23,132    19,134    -    44,522    27,294    - 
Cash at end of the period  $18,537   $28,297   $22,758   $16,292   $43,161   $27,025   $23,864 
                                    
Cash paid for income taxes  $-   $-   $-   $-   $-   $-   $- 
Cash paid for interest expenses  $13,170   $15,570   $13,770   $7,730   $9,870   $14,870   $13,770 
                                    
Supplemental disclosure of non-cash financing activities:                                   
Advance from related party for acquisition of property  $-   $-   $-   $-   $-   $-   $- 
Acquisition of property  $-   $-   $-   $-   $-   $-   $- 
Bridge financing, related party  $-   $-   $-   $-   $-   $-   $- 
Deemed contributions from manager  $-   $-   $-   $5,658   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-68

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Gerald   Harold   Holly   Monterey   Mystic   Nicole   Olivia 
                             
Cash Flows from Operating Activities:                            
Net income (loss)  $386   $907   $(8,654)  $911   $1,093   $3,530   $(10,806)
Adjustment to reconcile net loss to net cash used in operating activities:                                   
Depreciation   4,233    4,172    2,855    3,915    4,255    4,212    2,135 
(Increase) decrease in assets                                   
Prepaid expenses   -    0    -    438    0    -    - 
Due from (to) third party property managers   (380)   1,812    (4,214)   (116)   (104)   (144)   (2,170)
Increase (decrease) in liabilities                                   
Accrued expenses   49    98    2,978    (820)   339    (3,661)   10,330 
Tenant deposits   -    -    2,195    -    -    -    - 
Due to (from) related parties   (3,434)   856    (15,778)   3,556    (477)   157    2,735 
Net cash provided by (used in) operating activities   853    7,845    (20,617)   7,884    5,106    4,094    2,225 
                                    
Cash flows from financing activities                                   
Repayments of amounts due to related party   -    -    (20,027)   -    -    -    - 
Repayments of bridge financing, related party   -    -    (299,000)   -    -    -    - 
Net proceeds from the issuance of membership units   -    -    345,414    -    -    -    - 
Distributions   (5,615)   (4,449)   (2,873)   (7,717)   (6,856)   (10,029)   - 
Net cash provided by (used in) financing activities   (5,615)   (4,449)   43,540    (7,717)   (6,856)   (10,029)   - 
Net change in cash   (4,762)   3,396    22,923    166    (1,749)   (5,935)   2,225 
Cash at beginning of the period   19,932    21,294    -    20,574    17,989    24,022    - 
Cash at end of the period  $15,170   $24,690   $22,923   $20,740   $16,240   $18,087   $2,225 
                                    
Cash paid for income taxes  $-   $-   $-   $-   $-   $-   $- 
Cash paid for interest expenses  $11,070   $8,401   $7,375   $10,802   $11,670   $12,570   $7,803 
                                    
Supplemental disclosure of non-cash financing activities:                                   
Advance from related party for acquisition of property  $-   $-   $20,027   $-   $-   $-   $- 
Acquisition of property  $-   $-   $314,990   $-   $-   $-   $- 
Bridge financing, related party  $-   $-   $299,000   $-   $-   $-   $- 
Deemed contributions from manager  $-   $-   $2,554   $-   $-   $-   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-69

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Prakash   Resolana   Sachi   Sandridge   Sanford   Satjanon   Shawnee   Sonny 
                                 
Cash Flows from Operating Activities:                                
Net income (loss)  $(12,383)  $2,993   $(27)  $(9,494)  $2,863   $(10,853)  $(8,031)  $(8,854)
Adjustment to reconcile net loss to net cash used in operating activities:                                        
Depreciation   2,316    4,049    4,633    4,668    2,454    2,597    2,887    3,971 
(Increase) decrease in assets                                        
Prepaid expenses   -    321    -    0    269    -    -    - 
Due from (to) third party property managers   (4,665)   (133)   (4,071)   5,147    (232)   (4,932)   (4,207)   (3,654)
Increase (decrease) in liabilities                                        
Accrued expenses   11,945    (2,444)   (104)   (868)   (1,747)   3,039    3,066    (2,389)
Tenant deposits   2,395    -    -    (4,990)   -    2,495    2,195    1,895 
Due to (from) related parties   2,717    3,830    4,238    3,939    2,128    (23,580)   (19,011)   (1,576)
Net cash provided by (used in) operating activities   2,325    8,616    4,669    (1,597)   5,735    (31,234)   (23,101)   (10,606)
                                         
Cash flows from financing activities                                        
Repayments of amounts due to related party   -    -    -    -    -    (33,318)   (26,053)   (8,974)
Repayments of bridge financing, related party   -    -    -    -    -    (352,032)   (295,216)   (285,141)
Net proceeds from the issuance of membership units   -    -    594    -    -    411,841    346,620    314,102 
Distributions   -    (6,547)   (6,982)   (4,831)   (6,657)   (3,026)   (3,968)   (4,071)
Net cash provided by (used in) financing activities   -    (6,547)   (6,388)   (4,831)   (6,657)   56,784    47,436    24,890 
Net change in cash   2,325    2,069    (1,718)   (6,428)   (922)   25,549    24,335    14,284 
Cash at beginning of the period   -    9,989    19,946    26,649    9,222    -    -    - 
Cash at end of the period  $2,325   $12,058   $18,227   $20,221   $8,300   $25,549   $24,335   $14,284 
                                         
Cash paid for income taxes  $-   $-   $-   $-   $-   $-   $-   $- 
Cash paid for interest expenses  $8,063   $11,370   $13,170   $7,651   $8,970   $8,715   $8,157   $7,093 
                                         
Supplemental disclosure of non-cash financing activities:                                        
Advance from related party for acquisition of property  $-   $-   $-   $-   $-   $33,318   $26,053   $- 
Acquisition of property  $-   $-   $-   $-   $-   $375,920   $314,900   $- 
Bridge financing, related party  $-   $-   $-   $-   $-   $352,032   $295,216   $- 
Deemed contributions from manager  $-   $-   $-   $-   $-   $3,740   $2,952   $- 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-70

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Sullivan   Troxler   Tyner   Wendell   Westbury   Westgate   Wizard   Consolidated 
                                 
Cash Flows from Operating Activities:                                
Net income (loss)  $2,927   $(3,386)  $1,198   $1,081   $34   $(2,912)  $5,486   $(71,699)
Adjustment to reconcile net loss to net cash used in operating activities:                                        
Depreciation   4,411    3,445    5,919    4,133    3,982    4,733    4,589    146,240 
(Increase) decrease in assets                                        
Prepaid expenses   -    -    391    -    -    -    -    2,799 
Due from (to) third party property managers   (107)   (4,595)   28    (3,259)   (2,684)   2,641    (3,106)   (61,360)
Increase (decrease) in liabilities                                        
Accrued expenses   (2,611)   (4,458)   (4,336)   165    796    (3,642)   378    (19,975)
Tenant deposits   -    2,445    -    -    -    -    -    21,103 
Due to (from) related parties   6,209    (4,360)   1,897    2,732    2,393    2,236    1,186    (38,857)
Net cash provided by (used in) operating activities   10,829    (10,909)   5,097    4,853    4,521    3,056    8,533    (21,750)
                                         
Cash flows from financing activities                                        
Repayments of amounts due to related party   -    (14,619)   -    -    -    -    -    (179,754)
Repayments of bridge financing, related party   -    (295,701)   -    -    -    -    -    (2,727,376)
Net proceeds from the issuance of membership units   -    335,889    -    -    -    -    -    3,124,888 
Distributions   (8,094)   (6,275)   (10,659)   (7,412)   (6,403)   (6,163)   (7,623)   (217,802)
Net cash provided by (used in) financing activities   (8,094)   33,913    (10,659)   (7,412)   (6,403)   (6,163)   (7,623)   (43)
Net change in cash   2,735    23,004    (5,563)   (2,558)   (1,883)   (3,107)   910    157,961 
Cash at beginning of the period   25,897    -    24,219    18,073    19,486    28,798    23,490    554,836 
Cash at end of the period  $28,632   $23,004   $18,656   $15,515   $17,604   $25,691   $24,400   $712,797 
                                         
Cash paid for income taxes  $-   $-   $-   $-   $-   $-   $-   $- 
Cash paid for interest expenses  $12,570   $12,585   $13,770   $11,970   $10,770   $8,733   $12,073   $385,431 
                                         
Supplemental disclosure of non-cash financing activities:                                        
Advance from related party for acquisition of property  $-   $-   $-   $-   $-   $-   $-   $79,398 
Acquisition of property  $-   $-   $-   $-   $-   $-   $-   $1,005,810 
Bridge financing, related party  $-   $-   $-   $-   $-   $-   $-   $946,247 
Deemed contributions from manager  $-   $3,758   $-   $-   $-   $-   $-   $28,059 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-71

 

 

ARRIVED HOMES 4, LLC AND ITS SERIES

NOTES TO THE UNAUDITED CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

 

NOTE 1: NATURE OF OPERATIONS

 

Arrived Homes 4, LLC (the “Company”) is a Delaware series limited liability company formed on July 28, 2023, under the laws of the State of Delaware. Arrived Homes 4, 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 4, 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.

 

F-72

 

 

SERIES OFFERING TABLE

 

Series Name  Name of the wholly-owned subsidiary of the Series  Date Formed  Acquisition Date
Arrived Series 500 a series of Arrived Homes 4, LLC (500)  Arrived MS 500, LLC  7/16/2025  9/3/2025
Arrived Series Allen a series of Arrived Homes 4, LLC (Allen)  Arrived TN Allen, LLC  4/24/2024  5/8/2024
Arrived Series Annadale a series of Arrived Homes 4, LLC (Annadale)  Arrived TN Annadale, LLC  8/6/2024  8/28/2024
Arrived Series Arcola a series of Arrived Homes 4, LLC (Arcola)  Arrived NC Arcola, LLC  11/20/2024  12/4/2024
Arrived Series Arnold a series of Arrived Homes 4, LLC (Arnold)  Arrived Series Arnold, a series of Arrived Homes 4, LLC  6/28/2024  8/28/2024
Arrived Series Aurora a series of Arrived Homes 4, LLC (Aurora)  Arrived KY Aurora, LLC  12/1/2025  12/17/2025
Arrived Series Beanery a series of Arrived Homes 4, LLC (Beanery)  Arrived TN Beanery, LLC  10/16/2025  10/29/2025
Arrived Series Breckenridge a series of Arrived Homes 4, LLC (Breckenridge)  Arrived TN Breckenridge, LLC  3/19/2024  4/3/2024
Arrived Series Bristol a series of Arrived Homes 4, LLC (Bristol)  Arrived TN Bristol, LLC  10/1/2024  10/23/2024
Arrived Series Brownster a series of Arrived Homes 4, LLC (Brownster)  Arrived NC Brownster, LLC  10/30/2025  11/12/2025
Arrived Series Cher a series of Arrived Homes 4, LLC (Cher)  Arrived Series Cher, a series of Arrived Homes 4, LLC  10/3/2024  11/27/2024
Arrived Series Chesterfield a series of Arrived Homes 4, LLC (Chesterfield)  Arrived VA Chesterfield, LLC  10/29/2025  11/5/2025
Arrived Series Cole a series of Arrived Homes 4, LLC (Cole)  Arrived TN Cole, LLC  7/10/2024  7/24/2024
Arrived Series Commodore a series of Arrived Homes 4, LLC (Commodore)  Arrived VA Commodore, LLC  6/28/2024  9/18/2024
Arrived Series Cordelia a series of Arrived Homes 4, LLC (Cordelia)  Arrived TN Cordelia, LLC  5/13/2024  6/5/2024
Arrived Series Cranberry a series of Arrived Homes 4, LLC (Cranberry)  Arrived TN Cranberry, LLC  12/11/2024  12/18/2024
Arrived Series Dan a series of Arrived Homes 4, LLC (Dan)  Arrived Series Dan, a series of Arrived Homes 4, LLC  5/13/2024  5/29/2024
Arrived Series Flintwood a series of Arrived Homes 4, LLC (Flintwood)  Arrived KY Flintwood, LLC  7/10/2024  7/24/2024
Arrived Series Funderburk a series of Arrived Homes 4, LLC (Funderburk)  Arrived Series Funderburk, a series of Arrived Homes 4, LLC  7/16/2025  7/30/2025
Arrived Series Garnet a series of Arrived Homes 4, LLC (Garnet)  Arrived OK Garnet, LLC  11/5/2025  11/26/2025
Arrived Series Gentry a series of Arrived Homes 4, LLC (Gentry)  Arrived TN Gentry, LLC  9/23/2024  10/30/2024
Arrived Series Gerald a series of Arrived Homes 4, LLC (Gerald)  Arrived Series Gerald, a series of Arrived Homes 4, LLC  6/10/2024  8/28/2024
Arrived Series Greengrove a series of Arrived Homes 4, LLC (Greengrove)  Arrived NC Greengrove, LLC  11/5/2025  12/3/2025
Arrived Series Harold a series of Arrived Homes 4, LLC (Harold)  Arrived Series Harold, a series of Arrived Homes 4, LLC  6/28/2024  8/28/2024
Arrived Series Hawthorn a series of Arrived Homes 4, LLC (Hawthorn)  Arrived MS Hawthorn, LLC  12/1/2025  12/17/2025
Arrived Series Holly a series of Arrived Homes 4, LLC (Holly)  Arrived MS Holly, LLC  12/20/2024  1/8/2025
Arrived Series Humphreys a series of Arrived Homes 4, LLC (Humphreys)  Arrived TN Humphreys, LLC  7/23/2025  9/24/2025
Arrived Series Hutchins a series of Arrived Homes 4, LLC (Hutchins)  Arrived TX Hutchins, LLC  1/25/2024  12/29/2025
Arrived Series Jasmine a series of Arrived Homes 4, LLC (Jasmine)  Arrived TN Jasmine, LLC  7/16/2025  8/20/2025
Arrived Series Jennie a series of Arrived Homes 4, LLC (Jennie)  Arrived MO Jennie, LLC  9/17/2025  10/22/2025
Arrived Series Joyce a series of Arrived Homes 4, LLC (Joyce)  Arrived AR Joyce, LLC  10/2/2025  10/29/2025
Arrived Series Kern a series of Arrived Homes 4, LLC (Kern)  Arrived KY Kern, LLC  7/16/2025  7/30/2025
Arrived Series Kimble a series of Arrived Homes 4, LLC (Kimble)  Arrived OK Kimble, LLC  11/5/2025  12/10/2025
Arrived Series Lavon a series of Arrived Homes 4, LLC (Lavon)  Arrived TX Lavon, LLC  11/9/2023  12/29/2025
Arrived Series Lendrum a series of Arrived Homes 4, LLC (Lendrum)  Arrived TN Lendrum, LLC  7/23/2025  8/20/2025
Arrived Series Lincoln a series of Arrived Homes 4, LLC (Lincoln)  Arrived TN Lincoln, LLC  10/16/2025  11/21/2025
Arrived Series Monterey a series of Arrived Homes 4, LLC (Monterey)  Arrived Series Monterey, a series of Arrived Homes 4, LLC  5/27/2024  5/31/2024
Arrived Series Moraine a series of Arrived Homes 4, LLC (Moraine)  Arrived AR Moraine, LLC  11/4/2025  11/19/2025
Arrived Series Mystic a series of Arrived Homes 4, LLC (Mystic)  Arrived GA Mystic, LLC  6/20/2024  7/3/2024
Arrived Series Nicole a series of Arrived Homes 4, LLC (Nicole)  Arrived TN Nicole, LLC  7/2/2024  7/24/2024
Arrived Series Oakmont a series of Arrived Homes 4, LLC (Oakmont)  Arrived TN Oakmont, LLC  9/29/2025  9/30/2025
Arrived Series Olivia a series of Arrived Homes 4, LLC (Olivia)  Arrived NC Olivia, LLC  2/21/2025  2/26/2025
Arrived Series Prakash a series of Arrived Homes 4, LLC (Prakash)  Arrived NC Prakash, LLC  2/21/2025  2/19/2025
Arrived Series Rattler a series of Arrived Homes 4, LLC (Rattler)  Arrived NM Rattler, LLC  9/3/2025  10/8/2025
Arrived Series Resolana a series of Arrived Homes 4, LLC (Resolana)  Arrived NM Resolana, LLC  4/11/2024  5/30/2024
Arrived Series Rose a series of Arrived Homes 4, LLC (Rose)  Arrived TN Rose, LLC  7/16/2025  8/6/2025
Arrived Series Ruby a series of Arrived Homes 4, LLC (Ruby)  Arrived OK Ruby, LLC  11/26/2025  12/17/2025
Arrived Series Sachi a series of Arrived Homes 4, LLC (Sachi)  Arrived TN Sachi, LLC  12/27/2022  9/25/2024
Arrived Series Salsa a series of Arrived Homes 4, LLC (Salsa)  Arrived NC Salsa, LLC  9/3/2025  10/8/2025
Arrived Series Sandridge a series of Arrived Homes 4, LLC (Sandridge)  Arrived MS Sandridge, LLC  6/20/2024  6/26/2024
Arrived Series Sanford a series of Arrived Homes 4, LLC (Sanford)  Arrived AR Sanford, LLC  5/7/2024  5/22/2024
Arrived Series Satjanon a series of Arrived Homes 4, LLC (Satjanon)  Arrived TN Satjanon, LLC  10/3/2024  2/5/2025
Arrived Series Savannah a series of Arrived Homes 4, LLC (Savannah)  Arrived GA Savannah, LLC  10/29/2025  11/5/2025
Arrived Series Shawnee a series of Arrived Homes 4, LLC (Shawnee)  Arrived KY Shawnee, LLC  10/21/2024  1/29/2025
Arrived Series Skitt a series of Arrived Homes 4, LLC (Skitt)  Arrived TN Skitt, LLC  7/16/2025  7/30/2025
Arrived Series Sonny a series of Arrived Homes 4, LLC (Sonny)  Arrived Series Sonny, a series of Arrived Homes 4, LLC  10/7/2024  11/20/2024
Arrived Series Sullivan a series of Arrived Homes 4, LLC (Sullivan)  Arrived TN Sullivan, LLC  6/10/2024  6/18/2024
Arrived Series Travis a series of Arrived Homes 4, LLC (Travis)  Arrived MS Travis, LLC  11/5/2025  11/19/2025
Arrived Series Troxler a series of Arrived Homes 4, LLC (Troxler)  Arrived NC Troxler, LLC  11/20/2024  12/4/2024
Arrived Series Tyner a series of Arrived Homes 4, LLC (Tyner)  Arrived TN Tyner, LLC  3/22/2024  5/8/2024
Arrived Series Wendell a series of Arrived Homes 4, LLC (Wendell)  Arrived TN Wendell, LLC  7/2/2024  9/25/2024
Arrived Series Westbury a series of Arrived Homes 4, LLC (Westbury)  Arrived Series Westbury, a series of Arrived Homes 4, LLC  7/10/2024  9/25/2024
Arrived Series Westgate a series of Arrived Homes 4, LLC (Westgate)  Arrived TN Westgate, LLC  5/22/2024  6/5/2024
Arrived Series Winnebago a series of Arrived Homes 4, LLC (Winnebago)  Arrived TN Winnebago, LLC  10/16/2025  10/29/2025
Arrived Series Wizard a series of Arrived Homes 4, LLC (Wizard)  Arrived TN Wizard, LLC  7/2/2024  9/25/2024
Arrived Series Zube a series of Arrived Homes 4, LLC (Zube)  Arrived Series Zube, a series of Arrived Homes 4, LLC  11/5/2025  11/19/2025
Arrived Series Ruthie a series of Arrived Homes 4, LLC (Ruthie)  Arrived Series Ruthie, a series of Arrived Homes 4, LLC  5/8/2026  5/27/2026
Arrived Series Sambal a series of Arrived Homes 4, LLC (Sambal)  Arrived TX Sambal, LLC  5/19/2026  6/24/2026
Arrived Series Sophie a series of Arrived Homes 4, LLC (Sophie)  Arrived NV Sophie, LLC  5/6/2026  5/29/2026
Arrived Series Spurgeon a series of Arrived Homes 4, LLC (Spurgeon)  Arrived TN Spurgeon, LLC  4/10/2026  4/15/2026
Arrived Series Toren a series of Arrived Homes 4, LLC (Toren)  Arrived OK Toren, LLC  5/15/2026  5/28/2026

 

F-73

 

 

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 private 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 4, 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-74

 

 

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 bridge financing, related party, approximates its carrying amount due to its short contractual maturities and stated interest rate that ranges from 6.5% to 7%, which approximates rates currently available to the Company for borrowings with similar terms and credit risk.

 

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 arrangement for the property management company is 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.

 

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.

 

F-75

 

 

Scaled Acquisition Fee

 

As a result of the manager’s relationships and transaction volume with certain sellers, the manager may be able to negotiate purchase price incentives, discounts or other reductions to or rebates on the purchase price of a series property that are not generally available to other purchasers. For each such series, the manager may charge a scaled acquisition fee equal to the lesser of (i) 20% of any such incentive or discount and (ii) $10,000. This fee will be paid from, and increase the total amount of, funds allocated to the acquisition of the series property at the closing of the offering.

 

Accrued Expenses

 

Accrued expenses include accrued property taxes and interest payable on the bridge financing for the series.

 

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 includes 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.

 

F-76

 

 

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. Interest income on notes receivable is recognized using the effective interest method over the contractual term of the notes.

 

Comprehensive Income (Loss)

 

The Company follows FASB ASC 220 in reporting comprehensive income (loss). Comprehensive income (loss) is a more inclusive financial reporting methodology that includes disclosure of certain financial information that historically has not been recognized in the calculation of net income (loss). Since the Company has no items of other comprehensive income (loss), comprehensive income (loss) is equal to net income (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 had a lack of liquidity and nominal cash 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-77

 

 

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
 
500  $291,529   $96,250   $6,461   $394,240   $(8,036)  $386,204 
Allen   228,665    75,263    -    303,928    (16,630)   287,298 
Annadale   266,008    87,441    -    353,449    (16,928)   336,521 
Arcola   227,189    77,838    -    305,026    (11,704)   293,322 
Arnold   225,370    87,256    -    312,626    (14,342)   298,284 
Aurora   279,657    92,500    -    372,157    (5,085)   367,072 
Beanery   227,891    75,000    -    302,891    (4,143)   298,747 
Breckenridge   282,601    92,909    -    375,509    (21,409)   354,100 
Bristol   265,160    87,164    -    352,323    (15,267)   337,057 
Brownster   292,632    97,500    7,646    397,778    (6,213)   391,565 
Cher   218,411    71,375    -    289,786    (11,913)   277,872 
Chesterfield   327,094    107,500    -    434,594    (5,947)   428,647 
Cole   224,035    73,750    -    297,785    (14,936)   282,849 
Commodore   292,577    97,471    -    390,048    (17,732)   372,316 
Cordelia   264,711    88,750    -    353,461    (18,449)   335,011 
Cranberry   239,219    78,768    -    317,987    (12,323)   305,663 
Dan   200,914    74,998    -    275,911    (14,612)   261,299 
Flintwood   276,585    92,500    -    369,085    (18,439)   350,646 
Funderburk   195,541    64,975    -    260,516    (5,926)   254,591 
Garnet   166,446    54,757    -    221,203    (3,026)   218,177 
Gentry   258,590    85,500    -    344,090    (14,889)   329,202 
Gerald   232,790    83,498    -    316,287    (14,814)   301,473 
Greengrove   293,631    97,375    -    391,006    (5,339)   385,667 
Harold   229,435    83,123    -    312,558    (14,600)   297,957 
Hawthorn   257,477    85,000    -    342,477    (4,681)   337,796 
Holly   235,499    78,748    -    314,247    (11,418)   302,829 
Humphreys   304,095    100,140    -    404,235    (7,372)   396,863 
Hutchins   225,573    73,220    -    298,793    (4,101)   294,692 
Jasmine   327,945    109,498    -    437,442    (8,944)   428,498 
Jennie   230,466    76,250    -    306,716    (4,889)   301,827 
Joyce   286,822    95,625    -    382,447    (6,084)   376,363 
Kern   292,780    96,750    -    389,530    (8,872)   380,658 
Kimble   211,017    69,943    -    280,960    (3,837)   277,123 
Lavon   222,167    72,081    -    294,248    (4,039)   290,209 
Lendrum   268,705    88,393    -    357,097    (7,328)   349,769 
Lincoln   227,969    75,000    -    302,969    (4,145)   298,824 
Monterey   215,321    86,003    -    301,324    (15,660)   285,664 
Moraine   170,041    56,250    -    226,291    (3,092)   223,199 
Mystic   234,032    77,000    -    311,032    (15,602)   295,430 
Nicole   231,652    76,090    -    307,742    (15,444)   292,298 
Oakmont   224,138    73,750    -    297,888    (5,434)   292,454 
Olivia   234,894    79,413    -    314,306    (10,677)   303,629 
Prakash   254,708    86,350    -    341,058    (11,578)   329,480 
Rattler   289,254    96,250    -    385,504    (6,136)   379,368 
Resolana   222,695    73,375    -    296,070    (16,196)   279,874 
Rose   261,031    85,946    -    346,977    (7,119)   339,858 
Ruby   170,987    56,526    6,772    234,284    (3,899)   230,385 
Ruthie   212,990    70,094    -    283,084    -    283,084 
Sachi   254,798    84,250    -    339,048    (15,442)   323,606 
Salsa   244,232    81,725    -    325,957    (5,181)   320,776 
Sambal   197,852    65,314    -    263,166    -    263,166 
Sandridge   256,753    84,748    -    341,501    (17,895)   323,606 
Sanford   134,959    44,875    -    179,834    (9,815)   170,019 
Satjanon   285,650    93,980    -    379,630    (12,984)   366,646 
Savannah   282,443    93,125    -    375,568    (5,135)   370,432 
Shawnee   238,174    78,725    -    316,899    (11,548)   305,351 
Skitt   317,525    104,500    -    422,025    (9,622)   412,403 
Sonny   218,411    71,375    -    289,786    (11,913)   277,872 
Sophie   343,058    112,543    -    455,601    -    455,601 
Spurgeon   231,514    76,250    -    307,764    (702)   307,063 
Sullivan   242,600    81,250    -    323,850    (16,908)   306,942 
Toren   169,281    55,828    -    225,108    -    225,108 
Travis   257,090    85,000    6,748    348,838    (5,462)   343,376 
Troxler   227,358    77,913    -    305,270    (11,712)   293,558 
Tyner   325,560    106,953    -    432,513    (23,677)   408,835 
Wendell   227,335    74,655    -    301,990    (13,778)   288,212 
Westbury   218,989    72,500    -    291,489    (13,272)   278,217 
Westgate   260,327    85,750    -    346,077    (18,144)   327,933 
Winnebago   269,791    88,750    -    358,541    (5,723)   352,818 
Wizard   252,372    82,934    -    335,306    (15,295)   320,011 
Zube   228,440    76,225    -    304,665    (4,153)   300,511 
   $17,503,441   $5,840,315   $27,627   $23,371,383   $(707,610)  $22,663,773 

 

F-78

 

 

December 31, 2025

 

Series  Building   Land   Property
Improvements
   Total   Less:
Accumulated
Depreciation
   Property and
equipment,
net
 
500  $291,529   $96,250   $6,461   $394,240   $(2,090)  $392,150 
Allen   228,665    75,263    -    303,928    (12,473)   291,455 
Annadale   266,008    87,441    -    353,449    (12,091)   341,358 
Arcola   227,189    77,838    -    305,026    (7,573)   297,453 
Arnold   225,370    87,256    -    312,626    (10,244)   302,382 
Aurora   279,657    92,500    -    372,157    -    372,157 
Beanery   227,891    75,000    -    302,891    -    302,891 
Breckenridge   282,601    92,909    -    375,509    (16,271)   359,238 
Bristol   265,160    87,164    -    352,323    (10,446)   341,878 
Brownster   292,632    97,500    7,646    397,778    (127)   397,651 
Cher   218,411    71,375    -    289,786    (7,942)   281,843 
Chesterfield   327,094    107,500    -    434,594    -    434,594 
Cole   224,035    73,750    -    297,785    (10,862)   286,923 
Commodore   292,577    97,471    -    390,048    (12,412)   377,635 
Cordelia   264,711    88,750    -    353,461    (13,637)   339,824 
Cranberry   239,219    78,768    -    317,987    (7,974)   310,013 
Dan   200,914    74,998    -    275,911    (10,959)   264,952 
Flintwood   276,585    92,500    -    369,085    (13,410)   355,675 
Funderburk   195,541    64,975    -    260,516    (2,370)   258,146 
Garnet   166,446    54,757    -    221,203    -    221,203 
Gentry   258,590    85,500    -    344,090    (10,187)   333,903 
Gerald   232,790    83,498    -    316,287    (10,581)   305,706 
Greengrove   293,631    97,375    -    391,006    -    391,006 
Harold   229,435    83,123    -    312,558    (10,429)   302,129 
Hawthorn   257,477    85,000    -    342,477    -    342,477 
Holly   235,499    78,748    -    314,247    (7,136)   307,110 
Humphreys   304,095    100,140    -    404,235    (1,843)   402,392 
Hutchins   225,573    73,220    -    298,793    -    298,793 
Jasmine   327,945    109,498    -    437,442    (2,981)   434,461 
Jennie   230,466    76,250    -    306,716    (698)   306,018 
Joyce   286,822    95,625    -    382,447    (869)   381,578 
Kern   292,780    96,750    -    389,530    (3,549)   385,981 
Kimble   211,017    69,943    -    280,960    -    280,960 
Lavon   222,167    72,081    -    294,248    -    294,248 
Lendrum   268,705    88,393    -    357,097    (2,443)   354,654 
Lincoln   227,969    75,000    -    302,969    -    302,969 
Monterey   215,321    86,003    -    301,324    (11,745)   289,579 
Moraine   170,041    56,250    -    226,291    -    226,291 
Mystic   234,032    77,000    -    311,032    (11,347)   299,685 
Nicole   231,652    76,090    -    307,742    (11,232)   296,510 
Oakmont   224,138    73,750    -    297,888    (1,358)   296,529 
Olivia   234,894    79,413    -    314,306    (6,406)   307,900 
Prakash   254,708    86,350    -    341,058    (6,947)   334,111 
Rattler   289,254    96,250    -    385,504    (877)   384,627 
Resolana   222,695    73,375    -    296,070    (12,147)   283,923 
Rose   261,031    85,946    -    346,977    (2,373)   344,604 
Ruby   170,987    56,526    6,772    234,284    (113)   234,171 
Sachi   254,798    84,250    -    339,048    (10,810)   328,239 
Salsa   244,232    81,725    -    325,957    (740)   325,217 
Sandridge   256,753    84,748    -    341,501    (13,227)   328,274 
Sanford   134,959    44,875    -    179,834    (7,361)   172,472 
Satjanon   285,650    93,980    -    379,630    (7,790)   371,840 
Savannah   282,443    93,125    -    375,568    -    375,568 
Shawnee   238,174    78,725    -    316,899    (7,217)   309,682 
Skitt   317,525    104,500    -    422,025    (3,849)   418,176 
Sonny   218,411    71,375    -    289,786    (7,942)   281,843 
Sullivan   242,600    81,250    -    323,850    (12,498)   311,352 
Travis   257,090    85,000    6,748    348,838    (112)   348,726 
Troxler   227,358    77,913    -    305,270    (7,579)   297,691 
Tyner   325,560    106,953    -    432,513    (17,758)   414,755 
Wendell   227,335    74,655    -    301,990    (9,644)   292,345 
Westbury   218,989    72,500    -    291,489    (9,290)   282,198 
Westgate   260,327    85,750    -    346,077    (13,411)   332,666 
Winnebago   269,791    88,750    -    358,541    (818)   357,723 
Wizard   252,372    82,934    -    335,306    (10,707)   324,599 
Zube   228,440    76,225    -    304,665    -    304,665 
                               
   $16,348,746   $5,460,287   $27,627   $21,836,660   $(406,896)  $21,429,764 

 

For the six months ended June 30, 2026 and 2025, depreciation expense was $300,714 and $146,240, respectively.

 

F-79

 

 

NOTE 5: BRIDGE FINANCING, RELATED PARTY

 

The Company has obtained bridge financing from Arrived Short Term Notes, LLC, an affiliate of the manager. The following is a summary of the bridge financing by each series as of June 30, 2026 and December 31, 2025:

 

June 30, 2026

 

Series Name  Lender  Address  Bridge
financing,
related
party
   Maturity
Date
  Interest
Rate
 
Arrived KY Aurora, LLC  Arrived Short Term Notes, LLC  8436 Gateway Run Road, Louisville, KY 40229  $351,000   6/17/2027   6.50%
Arrived TN Beanery, LLC  Arrived Short Term Notes, LLC  4321 Scenic Meadow Drive NE, Cleveland, TN 37323   281,506   4/29/2027   6.50%
Arrived NC Greengrove, LLC  Arrived Short Term Notes, LLC  1200 Pavo Path, Wendell, NC 27591   370,000   6/3/2027   6.50%
Arrived TN Lincoln, LLC  Arrived Short Term Notes, LLC  4006 Wendell Road NE, Cleveland, TN 37323   281,893   4/22/2027   6.50%
Arrived TN Oakmont, LLC  Arrived Short Term Notes, LLC  4151 Hines Lane NE, Cleveland, TN 37323   276,673   6/10/2027   6.50%
Arrived Series Ruthie, a series of Arrived Homes 4, LLC  Arrived Short Term Notes, LLC  15581 Ruthie Lynn Drive, Athens, AL 35613   273,540   5/19/2027   6.50%
Arrived NC Salsa, LLC  Arrived Short Term Notes, LLC  3526 Marksbury Drive, Greensboro, NC 27405   310,000   5/19/2027   6.50%
Arrived TX Sambal, LLC  Arrived Short Term Notes, LLC  412 Sambal Drive, Fort Worth, TX 76140   248,000   3/30/2027   6.50%
Arrived NV Sophie, LLC  Arrived Short Term Notes, LLC  2650 Marlette Avenue, North Las Vegas, NV 89086   446,772   5/5/2027   6.50%
Arrived TN Spurgeon, LLC  Arrived Short Term Notes, LLC  1237 Stamp Lodge Road, Kingsport, TN 37660   289,000   1/30/2027   6.50%
Arrived TN Winnebago, LLC  Arrived Short Term Notes, LLC  7661 Belhaven Lane, Knoxville, TN 37918   332,965   4/29/2027   6.50%
Arrived OK Toren, LLC  Arrived Short Term Notes, LLC  9721 NW 124th Street, Yukon, OK 73009   214,080   11/28/2027   6.50%
         $3,675,429         

 

 

F-80

 

 

December 31, 2025

 

Series Name  Lender  Address  Bridge
financing,
related
party
   Maturity
Date
  Interest
Rate
 
Arrived MS 500, LLC  Arrived Short Term Notes, LLC  5233 Nail Road E, Olive Branch, MS 38654  $365,000   3/3/2027   6.50%
Arrived KY Aurora, LLC  Arrived Short Term Notes, LLC  8436 Gateway Run Road, Louisville, KY 40229   351,000   6/17/2027   6.50%
Arrived TN Beanery, LLC  Arrived Short Term Notes, LLC  4321 Scenic Meadow Drive NE, Cleveland, TN 37323   281,506   4/29/2027   6.50%
Arrived NC Brownster, LLC  Arrived Short Term Notes, LLC  923 Elliott Road, Charlotte, NC 28216   370,000   5/12/2027   6.50%
Arrived VA Chesterfield, LLC  Arrived Short Term Notes, LLC  807 Sun Valley Way, North Chesterfield, VA 23236   408,000   5/5/2027   6.50%
Arrived OK Garnet, LLC  Arrived Short Term Notes, LLC  812 NE 102nd Terrace, Oklahoma City, OK 73131   216,382   5/26/2027   6.50%
Arrived NC Greengrove, LLC  Arrived Short Term Notes, LLC  1200 Pavo Path, Wendell, NC 27591   370,000   6/3/2027   6.50%
Arrived MS Hawthorn, LLC  Arrived Short Term Notes, LLC  3430 Oodie Lane, Southaven, MS 38672   323,000   6/17/2027   6.50%
Arrived TN Humphreys, LLC  Arrived Short Term Notes, LLC  6647 Prickly Loop, Ooltewah, TN 37363   380,000   3/24/2027   6.50%
Arrived TX Hutchins, LLC  Arrived Short Term Notes, LLC  1220 Ponchartrain Drive, Dallas, TX 75253   278,000   6/29/2027   6.50%
Arrived MO Jennie, LLC  Arrived Short Term Notes, LLC  5473 Misty Crossing Court, Florissant, MO 63034   294,815   4/22/2027   6.50%
Arrived AR Joyce, LLC  Arrived Short Term Notes, LLC  904 SW Loudon Drive, Bentonville, AR 72712   363,000   4/29/2027   6.50%
Arrived OK Kimble, LLC  Arrived Short Term Notes, LLC  10812 S. 274th E. Ave, Coweta, OK 74429   265,000   6/10/2027   6.50%
Arrived TX Lavon, LLC  Arrived Short Term Notes, LLC  3526 Fox Valley Lane, Crandall, TX 75114   273,000   6/29/2027   6.50%
Arrived TN Lendrum, LLC  Arrived Short Term Notes, LLC  7646 Belhaven Lane, Knoxville, TN 37918   330,791   2/20/2027   6.50%
Arrived TN Lincoln, LLC  Arrived Short Term Notes, LLC  4006 Wendell Road NE, Cleveland, TN 37323   281,893   5/19/2027   6.50%
Arrived AR Moraine, LLC  Arrived Short Term Notes, LLC  8903 Preston Wood Drive, Fort Smith, AR 72916   213,000   5/19/2027   6.50%
Arrived TN Oakmont, LLC  Arrived Short Term Notes, LLC  4151 Hines Lane NE, Cleveland, TN 37323   276,673   3/30/2027   6.50%
Arrived NM Rattler, LLC  Arrived Short Term Notes, LLC  10660 Aspiration Lane SW, Albuquerque, NM 87121   365,000   4/8/2027   6.50%
Arrived OK Ruby, LLC  Arrived Short Term Notes, LLC  800 NE 102nd Terrace, Oklahoma City, OK 73131   222,665   6/17/2027   6.50%
Arrived NC Salsa, LLC  Arrived Short Term Notes, LLC  3526 Marksbury Drive, Greensboro, NC 27405   310,000   4/8/2027   6.50%
Arrived GA Savannah, LLC  Arrived Short Term Notes, LLC  54 Winslow Circle, Savannah, GA 31407   353,000   5/5/2027   6.50%
Arrived TN Skitt, LLC  Arrived Short Term Notes, LLC  8334 Bright Water Drive, Ooltewah, TN 37363   391,315   1/30/2027   6.50%
Arrived MS Travis, LLC  Arrived Short Term Notes, LLC  155 Magnolia Heights Drive, Hernando, MS 38632   323,000   5/19/2027   6.50%
Arrived TN Winnebago, LLC  Arrived Short Term Notes, LLC  7661 Belhaven Lane, Knoxville, TN 37918   332,965   4/29/2027   6.50%
Arrived Series Zube, a series of Arrived Homes 4, LLC  Arrived Short Term Notes, LLC  3814 Magnolia Hills Drive, Northport, AL 35473   274,879   5/19/2027   6.50%
         $8,213,884         

 

F-81

 

 

Bridge financing from related parties is secured by each series’ property and bears interest-only terms, with all accrued interest due at maturity or repayment. As of June 30, 2026 and December 31, 2025, the Company has the ability and intent to extend or refinance these obligations beyond one year. Accordingly, all outstanding balances are classified as non-current liabilities in the consolidated and consolidating balance sheets.

 

For the six months ended June 30, 2026 and 2025, interest expense was $160,957 and $40,850, respectively.

 

NOTE 6: 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-82

 

 

Membership Interests

 

For the six months ended June 30, 2026 and 2025, the series closed on its public offerings for net proceeds of $7,035,834 and $3,124,888, respectively. The following is a summary of the public offerings by each series.

 

June 30, 2026
Series  # of Units
Issued
   Net
proceeds
from the
issuance of
membership
units
   Issuance
expense
(1%)
   Offering
expense
(2%)
 
500  $45,821   $424,264   $4,582   $9,164 
Allen   -    -    -    - 
Annadale   -    -    -    - 
Arcola   -    -    -    - 
Arnold   -    -    -    - 
Aurora   -    -    -    - 
Beanery   -    -    -    - 
Breckenridge   -    -    -    - 
Bristol   -    -    -    - 
Brownster   46,262    428,272    4,626    9,252 
Cher   -    -    -    - 
Chesterfield   51,044    472,557    5,104    10,209 
Cole   -    -    -    - 
Commodore   -    -    -    - 
Cordelia   -    -    -    - 
Cranberry   -    -    -    - 
Dan   -    -    -    - 
Flintwood   -    -    -    - 
Funderburk   -    -    -    - 
Garnet   27,081    247,821    2,708    5,417 
Gentry   -    -    -    - 
Gerald   -    -    -    - 
Greengrove   -    -    -    - 
Harold   -    -    -    - 
Hawthorn   40,425    374,271    4,043    8,087 
Holly   -    -    -    - 
Humphreys   47,200    436,900    4,720    9,440 
Hutchins   36,462    328,308    3,646    7,296 
Jasmine   -    -    -    - 
Jennie   39,312    364,527    3,931    7,862 
Joyce   45,982    425,951    4,598    9,201 
Kern   -    -    -    - 
Kimble   33,619    311,415    3,362    6,733 
Lavon   35,919    324,547    3,592    7,186 
Lendrum   41,976    388,612    4,199    8,399 
Lincoln   -    -    -    - 
Monterey   -    -    -    - 
Moraine   28,263    252,987    2,826    5,657 
Mystic   -    -    -    - 
Nicole   -    -    -    - 
Oakmont   -    -    -    - 
Olivia   -    -    -    - 
Prakash   -    -    -    - 
Rattler   45,697    423,055    4,570    9,145 
Resolana   -    -    -    - 
Rose   -    -    -    - 
Ruby   27,802    255,025    2,780    5,566 
Ruthie   -    -    -    - 
Sachi   -    -    -    - 
Salsa   -    -    -    - 
Sambal   -    -    -    - 
Sandridge   -    -    -    - 
Sanford   -    -    -    - 
Satjanon   -    -    -    - 
Savannah   44,275    409,920    4,428    8,863 
Shawnee   -    -    -    - 
Skitt   49,326    456,514    4,933    9,873 
Sonny   -    -    -    - 
Sophie   -    -    -    - 
Spurgeon   -    -    -    - 
Sullivan   -    -    -    - 
Toren   -    -    -    - 
Travis   40,691    376,853    4,069    8,138 
Troxler   -    -    -    - 
Tyner   -    -    -    - 
Wendell   -    -    -    - 
Westbury   -    -    -    - 
Westgate   -    -    -    - 
Winnebago   -    -    -    - 
Wizard   -    -    -    - 
Zube   36,621    334,037    3,662    7,324 
                     
    763,778   $7,035,834   $76,379   $152,812 

 

F-83

 

 

June 30, 2025
Series  # of Units
Issued
   Net
proceeds
from the
issuance of
membership
units
   Issuance
expense
(1%)
   Offering
expense
(2%)
 
500  $-   $-   $-   $- 
Allen   -    -    -    - 
Annadale   -    -    -    - 
Arcola   36,230    335,520    3,623    7,247 
Arnold   -    -    -    - 
Aurora   -    -    -    - 
Beanery   -    -    -    - 
Breckenridge   -    -    -    - 
Bristol   -    -    -    - 
Brownster   -    -    -    - 
Cher   33,906    313,904    3,391    6,785 
Chesterfield   -    -    -    - 
Cole   -    -    -    - 
Commodore   -    -    -    - 
Cordelia   -    -    -    - 
Cranberry   37,216    344,416    3,737    7,477 
Dan   -    -    -    - 
Flintwood   -    -    -    - 
Funderburk   -    -    -    - 
Garnet   -    -    -    - 
Gentry   40,674    376,588    4,067    8,135 
Gerald   -    -    -    - 
Greengrove   -    -    -    - 
Harold   -    -    -    - 
Hawthorn   -    -    -    - 
Holly   37,314    345,414    3,731    7,465 
Humphreys   -    -    -    - 
Hutchins   -    -    -    - 
Jasmine   -    -    -    - 
Jennie   -    -    -    - 
Joyce   -    -    -    - 
Kern   -    -    -    - 
Kimble   -    -    -    - 
Lavon   -    -    -    - 
Lendrum   -    -    -    - 
Lincoln   -    -    -    - 
Monterey   -    -    -    - 
Moraine   -    -    -    - 
Mystic   -    -    -    - 
Nicole   -    -    -    - 
Oakmont   -    -    -    - 
Olivia   -    -    -    - 
Prakash   -    -    -    - 
Rattler   -    -    -    - 
Resolana   -    -    -    - 
Rose   -    -    -    - 
Ruby   -    -    -    - 
Sachi   60    594    6    - 
Salsa   -    -    -    - 
Sandridge   -    -    -    - 
Sanford   -    -    -    - 
Satjanon   44,492    411,841    4,449    8,910 
Savannah   -    -    -    - 
Shawnee   37,439    346,620    3,744    7,496 
Skitt   -    -    -    - 
Sonny   33,926    314,102    3,393    6,785 
Sullivan   -    -    -    - 
Travis   -    -    -    - 
Troxler   36,270    335,889    3,627    7,254 
Tyner   -    -    -    - 
Wendell   -    -    -    - 
Westbury   -    -    -    - 
Westgate   -    -    -    - 
Winnebago   -    -    -    - 
Wizard   -    -    -    - 
Zube   -    -    -    - 
                     
    337,527   $3,124,888   $33,768   $67,554 

 

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, deducted from the gross proceeds of the offering. For the six months ended June 30, 2026 and 2025, the manager received the following reimbursement of fees:

 

●Offering expenses: up to 2% of gross offering proceeds, $152,812 and $67,554, respectively.

 

●Sourcing fees: 3.5% of the purchase price of the series property, $222,150 and $99,390, respectively.

 

●Financing and holding costs: up to 2.5% of gross proceeds, $111,010 and $49,670, respectively.

 

●Scaled acquisition fee: lesser of 20% of any purchase price incentive or discount negotiated by the manager and $10,000 per series property, $39,595 and $0, respectively.

 

 

F-84

 

 

Distributions

 

For the six months ended June 30, 2026 and 2025, distributions to investors were made by 57 and 34 series, respectively, totaling $426,657 and $217,802, respectively, which were recognized as a reduction of members’ equity.

 

The following table presents total distributions to investors by series for the six months ended June 30, 2026 and 2025:

 

Series  June 30,
2026
   June 30,
2025
 
500  $6,415   $- 
Allen   5,620    5,335 
Annadale   9,601    7,024 
Arcola   8,768    4,601 
Arnold   9,898    7,259 
Aurora   -    - 
Beanery   -    - 
Breckenridge   10,433    4,997 
Bristol   9,986    5,594 
Brownster   1,804    - 
Cher   5,900    2,102 
Chesterfield   6,687    - 
Cole   6,741    8,858 
Commodore   11,989    9,166 
Cordelia   10,358    8,051 
Cranberry   8,411    3,945 
Dan   2,489    7,324 
Flintwood   11,553    9,934 
Funderburk   5,921    - 
Garnet   2,437    - 
Gentry   9,965    7,362 
Gerald   2,715    5,615 
Greengrove   -    - 
Harold   7,192    4,449 
Hawthorn   2,830    - 
Holly   9,776    2,873 
Humphreys   6,561    - 
Hutchins   2,443    - 
Jasmine   9,941    - 
Jennie   7,744    - 
Joyce   -    - 
Kern   10,124    - 
Kimble   2,959    - 
Lavon   -    - 
Lendrum   8,127    - 
Lincoln   -    - 
Monterey   8,943    7,717 
Moraine   3,166    - 
Mystic   7,772    6,856 
Nicole   10,611    10,029 
Oakmont   -    - 
Olivia   11,230    - 
Prakash   10,797    - 
Rattler   4,593    - 
Resolana   8,543    6,547 
Rose   10,301    - 
Ruby   3,003    - 
Ruthie   -    - 
Sachi   6,543    6,982 
Salsa   -    - 
Sambal   -    - 
Sandridge   10,186    4,831 
Sanford   6,979    6,657 
Satjanon   11,790    3,026 
Savannah   3,675    - 
Shawnee   11,082    3,968 
Skitt   3,845    - 
Sonny   7,599    4,071 
Sophie   -    - 
Spurgeon   -    - 
Sullivan   6,119    8,094 
Toren   -    - 
Travis   4,883    - 
Troxler   9,431    6,275 
Tyner   10,760    10,659 
Wendell   9,379    7,412 
Westbury   7,609    6,403 
Westgate   10,025    6,163 
Winnebago   -    - 
Wizard   10,177    7,623 
Zube   2,234    - 
           
   $426,657   $217,802 

 

F-85

 

 

NOTE 7: RELATED PARTY TRANSACTIONS

 

The series’ manager, Arrived Fund Manager, LLC, is a managing member with common management of the series.

 

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 $587,052 and $800,077, respectively. As of June 30, 2026 and December 31, 2025, the manager owed certain series an aggregate of $0 and $3,524, respectively. These advances are non-interest-bearing and have no stated repayment terms. Bridge financing from an affiliate of the manager is described in Note 5.

 

Deemed Contributions

 

For the six months ended June 30, 2026 and 2025, certain series received deemed contributions from the manager totaling $142,742 and $28,059, respectively, in exchange for forgiveness of amounts previously due.

 

Management Compensation

 

For the six months ended June 30, 2026 and 2025, total management compensation charged by the manager, including sourcing fees, financing and holding expenses, offering expenses, scaled acquisition fees, asset management fees, reimbursements of acquisition expenses, and property management fees, was an aggregate of $662,068 and $289,474, respectively.

 

F-86

 

 

The following table reflects the total management compensation paid by each series during the six months ended June 30, 2026 and 2025.

 

June 30, 2026

 

Series  Sourcing
fees
   Financing
and
holding
expenses
   Offering
expenses
   Scaled
acquisition
fee
   Asset
management
fee
   Reimbursements
of acquisition
expenses
   Property
management
fee, related
party
   Total 
500  $13,470   $6,730   $9,164   $-   $963   $2,500   $730   $33,556 
Allen   -    -    -    -    903    -    307    1,210 
Annadale   -    -    -    -    1,049    -    599    1,648 
Arcola   -    -    -    -    910    -    586    1,496 
Arnold   -    -    -    -    925    -    651    1,577 
Aurora   -    -    -    -    -    -    371    371 
Beanery   -    -    -    -    -    -    420    420 
Breckenridge   -    -    -    -    1,115    -    898    2,013 
Bristol   -    -    -    -    1,046    -    742    1,788 
Brownster   13,650    6,820    9,252    -    585    2,500    492    33,299 
Cher   -    -    -    -    857    -    566    1,422 
Chesterfield   15,050    7,520    10,209    -    1,290    2,500    790    37,359 
Cole   -    -    -    -    885    -    430    1,315 
Commodore   -    -    -    -    1,170    -    851    2,021 
Cordelia   -    -    -    -    1,065    -    691    1,756 
Cranberry   -    -    -    -    945    -    586    1,531 
Dan   -    -    -    -    816    -    257    1,073 
Flintwood   -    -    -    -    1,110    -    787    1,897 
Funderburk   -    -    -    -    780    -    390    1,170 
Garnet   7,660    3,830    5,417    3,374    438    2,500    288    23,507 
Gentry   -    -    -    -    1,026    -    794    1,820 
Gerald   -    -    -    -    937    -    232    1,169 
Greengrove   -    -    -    -    -    -    98    98 
Harold   -    -    -    -    925    -    444    1,369 
Hawthorn   11,900    5,950    8,087    -    510    2,500    450    29,397 
Holly   -    -    -    -    945    -    634    1,579 
Humphreys   13,960    6,980    9,440    -    1,197    2,500    743    34,820 
Hutchins   10,250    5,120    7,296    10,000    586    2,500    446    36,198 
Jasmine   -    -    -    -    1,302    -    730    2,032 
Jennie   11,200    5,600    7,862    -    960    2,500    682    28,804 
Joyce   13,380    6,690    9,201    -    191    2,500    317    32,279 
Kern   -    -    -    -    1,161    -    826    1,987 
Kimble   9,790    4,890    6,733    -    420    2,500    337    24,670 
Lavon   10,090    5,040    7,186    8,735    288    2,500    215    34,054 
Lendrum   12,370    6,180    8,399    -    1,061    2,500    634    31,143 
Lincoln   -    -    -    -    -    -    458    458 
Monterey   -    -    -    -    891    -    458    1,349 
Moraine   7,870    3,930    5,657    9,360    563    2,500    277    30,157 
Mystic   -    -    -    -    924    -    548    1,472 
Nicole   -    -    -    -    913    -    622    1,535 
Oakmont   -    -    -    -    -    -    516    516 
Olivia   -    -    -    -    938    -    682    1,620 
Prakash   -    -    -    -    1,018    -    921    1,939 
Rattler   13,470    6,730    9,145    -    770    2,500    682    33,297 
Resolana   -    -    -    -    881    -    512    1,392 
Rose   -    -    -    -    1,031    -    682    1,713 
Ruby   7,910    3,950    5,566    2,789    565    2,500    328    23,608 
Ruthie   -    -    -    -    -    -    -    - 
Sachi   -    -    -    -    1,011    -    544    1,555 
Salsa   -    -    -    -    -    -    646    646 
Sambal   -    -    -    -    -    -    -    - 
Sandridge   -    -    -    -    1,017    -    873    1,890 
Sanford   -    -    -    -    539    -    381    920 
Satjanon   -    -    -    -    1,128    -    778    1,905 
Savannah   13,030    6,510    8,863    -    745    2,500    591    32,239 
Shawnee   -    -    -    -    945    -    634    1,578 
Skitt   14,630    7,310    9,873    -    836    2,500    682    35,831 
Sonny   -    -    -    -    857    -    490    1,346 
Sophie   -    -    -    -    -    -    -    - 
Spurgeon   -    -    -    -    -    -    96    96 
Sullivan   -    -    -    -    975    -    398    1,373 
Toren   -    -    -    -    -    -    -    - 
Travis   11,900    5,950    8,138    -    850    2,500    588    29,926 
Troxler   -    -    -    -    911    -    646    1,557 
Tyner   -    -    -    -    1,283    -    714    1,997 
Wendell   -    -    -    -    896    -    575    1,471 
Westbury   -    -    -    -    870    -    480    1,350 
Westgate   -    -    -    -    858    -    706    1,563 
Winnebago   -    -    -    -    -    -    458    458 
Wizard   -    -    -    -    995    -    706    1,701 
Zube   10,570    5,280    7,324    5,337    453    2,500    302    31,767 
                                         
   $222,150   $111,010   $152,812   $39,595   $52,022   $47,500   $36,979   $662,068 

 

F-87

 

 

June 30, 2025

 

Series  Sourcing
fees
   Financing
and
holding
expenses
   Offering
expenses
   Scaled
acquisition
fee
   Asset
management
fee
   Reimbursements
of acquisition
expenses
   Property
management
fee, related
party
   Total 
500  $-   $-   $-   $        -   $-   $-   $-    - 
Allen   -    -    -    -    903    -    742    1,645 
Annadale   -    -    -    -    1,049    -    586    1,635 
Arcola   10,610    5,300    7,247    -    762    2,500    390    26,810 
Arnold   -    -    -    -    966    -    598    1,564 
Aurora   -    -    -    -    -    -    -    - 
Beanery   -    -    -    -    -    -    -    - 
Breckenridge   -    -    -    -    1,115    -    577    1,692 
Bristol   -    -    -    -    1,046    -    552    1,598 
Brownster   -    -    -    -    -    -    -    - 
Cher   9,990    4,990    6,785    -    736    2,500    245    25,245 
Chesterfield   -    -    -    -    -    -    -    - 
Cole   -    -    -    -    885    -    646    1,531 
Commodore   -    -    -    -    1,170    -    826    1,995 
Cordelia   -    -    -    -    1,065    -    682    1,747 
Cranberry   11,020    5,510    7,477    -    630    2,500    338    27,476 
Dan   -    -    -    -    844    -    442    1,286 
Flintwood   -    -    -    -    1,110    -    770    1,880 
Funderburk   -    -    -    -    -    -    -    - 
Garnet   -    -    -    -    -    -    -    - 
Gentry   11,970    5,980    8,135    -    1,026    2,500    706    30,317 
Gerald   -    -    -    -    958    -    478    1,436 
Greengrove   -    -    -    -    -    -    -    - 
Harold   -    -    -    -    949    -    625    1,575 
Hawthorn   -    -    -    -    -    -    -    - 
Holly   11,020    5,510    7,465    -    788    2,500    317    27,599 
Humphreys   -    -    -    -    -    -    -    - 
Hutchins   -    -    -    -    -    -    -    - 
Jasmine   -    -    -    -    -    -    -    - 
Jennie   -    -    -    -    -    -    -    - 
Joyce   -    -    -    -    -    -    -    - 
Kern   -    -    -    -    -    -    -    - 
Kimble   -    -    -    -    -    -    -    - 
Lavon   -    -    -    -    -    -    -    - 
Lendrum   -    -    -    -    -    -    -    - 
Lincoln   -    -    -    -    -    -    -    - 
Monterey   -    -    -    -    938    -    444    1,382 
Moraine   -    -    -    -    -    -    -    - 
Mystic   -    -    -    -    924    -    526    1,450 
Nicole   -    -    -    -    913    -    598    1,511 
Oakmont   -    -    -    -    -    -    -    - 
Olivia   -    -    -    -    -    -    344    344 
Prakash   -    -    -    -    -    -    365    365 
Rattler   -    -    -    -    -    -    -    - 
Resolana   -    -    -    -    881    -    502    1,382 
Rose   -    -    -    -    -    -    -    - 
Ruby   -    -    -    -    -    -    -    - 
Sachi   -    -    -    -    1,011    -    634    1,645 
Salsa   -    -    -    -    -    -    -    - 
Sandridge   -    -    -    -    1,017    -    389    1,406 
Sanford   -    -    -    -    539    -    322    860 
Satjanon   13,150    6,570    8,910    -    752    2,500    417    32,299 
Savannah   -    -    -    -    -    -    -    - 
Shawnee   11,020    5,510    7,496    -    630    2,500    443    27,598 
Skitt   -    -    -    -    -    -    -    - 
Sonny   9,990    4,990    6,785    -    900    2,500    282    25,447 
Sullivan   -    -    -    -    975    -    598    1,573 
Travis   -    -    -    -    -    -    -    - 
Troxler   10,620    5,310    7,254    -    763    2,500    598    27,045 
Tyner   -    -    -    -    1,283    -    694    1,977 
Wendell   -    -    -    -    896    -    550    1,445 
Westbury   -    -    -    -    870    -    454    1,324 
Westgate   -    -    -    -    1,029    -    461    1,490 
Winnebago   -    -    -    -    -    -    -    - 
Wizard   -    -    -    -    995    -    908    1,903 
Zube   -    -    -    -    -    -    -    - 
   $99,390   $49,670   $67,554   $-   $31,318   $22,500   $19,042   $289,474 

 

F-88

 

 

NOTE 8: 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 they meet all REIT qualification requirements, including distributing at least 90% of their taxable income and satisfying certain asset and income tests. For the year ended December 31, 2026, the Company and its series anticipate that they 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 their 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, they 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’ 2024 and 2025 tax years remain open and subject to examination by the relevant taxing authorities.

 

NOTE 9: SUBSEQUENT EVENTS

 

Subsequent to June 30, 2026, no new properties were acquired by the Company.

 

The following table represents the series that closed their offerings after June 30, 2026.

 

Series  Address  Initial
Closing
Date
  Amount of
Membership
Units
   Initial Raise
Amount
 
Aurora  8436 Gateway Run Road, Louisville, KY 40229  8/27/2026   21,272   $212,720 
Ruthie  15581 Ruthie Lynn Drive, Athens, AL 35613  8/26/2026   33,744    337,440 
              $550,160 

 

From July 1, 2026 through August 31, 2026, 56 series paid distributions to investors in the aggregate amount of $157,838.

 

Subsequent to June 30, 2026, Arrived Series Ruthie repaid its bridge financing, related party, in full, totaling $273,540.

 

F-89

 

 

ITEM 4. EXHIBITS

 

Exhibit No.   Description
2.1*   Certificate of Formation of Arrived Homes 4, LLC
2.2*   Limited Liability Company Agreement of Arrived Homes 4, LLC
2.3*   First Amendment to Limited Liability Company Agreement of Arrived Homes 4, LLC
3.1*   Form of Series Designation of Arrived Series [*], a series of Arrived Homes 4, LLC
4.1*   Form of Subscription Agreement of Arrived Series [*], a series of Arrived Homes 4, LLC
6.1*   Broker Dealer Agreement, dated March 5, 2024 between Arrived Homes 4, LLC and Dalmore Group, LLC
6.3*   Form of Promissory Note
6.4*   Form of Property Management Agreement dated [*], 202[*], between Marketplace Homes and Arrived Series [*], a series of Arrived Homes 4, LLC
6.5*   Purchase and Sale Agreement dated March 7, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Breckenridge Property
6.5.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Breckenridge dated March 19, 2024 for Arrived Series Breckenridge Property
6.6*   Purchase and Sale Agreement dated February 22, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Tyner Property
6.6.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Tyner dated March 22, 2024 for Arrived Series Tyner Property
6.7*   Purchase and Sale Agreement dated April 8, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Allen Property
6.7.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Allen dated April 8, 2024 for Arrived Series Allen Property
6.8*   Purchase and Sale Agreement dated April 27, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Cordelia Property
6.8.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Cordelia dated May 13, 2024 for Arrived Series Cordelia Property
6.9*   Purchase and Sale Agreement dated April 29, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Sanford Property
6.9.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sanford dated May 7, 2024 for Arrived Series Sanford Property
6.10*   Purchase and Sale Agreement dated May 9, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Dan Property
6.10.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Dan dated May 16, 2024 for Arrived Series Dan Property
6.11*   Purchase and Sale Agreement dated May 23, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Monterey Property
6.11.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Monterey dated May 27, 2024 for Arrived Series Monterey Property
6.12*   Purchase and Sale Agreement dated January 2, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Resolana Property
6.12.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Resolana dated April 17, 2024 for Arrived Series Resolana Property
6.12.2*   Counteroffer to Offer dated January 7, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Resolana Property
6.13*   Purchase and Sale Agreement dated May 3 , 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Westgate Property

 

8

 

 

Exhibit No.   Description
6.13.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Westgate dated May 22, 2024 for Arrived Series Westgate Property
6.13.2*   Counteroffer to Offer dated May 3, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Westgate Property
6.14*   Purchase and Sale Agreement dated August 2, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Arnold Property
6.14.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Arnold dated June 28, 2024 for Arrived Series Arnold Property
6.14.2*   Addendum to Purchase and Sale Agreement dated August 2, 2024 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Arnold Property
6.14.3*   Addendum to Purchase and Sale Agreement dated August 2, 2024 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Arnold Property
6.15*   Purchase and Sale Agreement dated August 2, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Gerald Property
6.15.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Gerald dated June 10, 2024 for Arrived Series Gerald Property
6.15.2*   Addendum to Purchase and Sale Agreement dated August 2, 2024 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Gerald Property
6.16*   Purchase and Sale Agreement dated May 23, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Harold Property
6.16.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Harold dated July 2, 2024 for Arrived Series Harold Property
6.16.2*   Addendum to Purchase and Sale Agreement dated August 2, 2024 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Harold Property
6.17*   Purchase and Sale Agreement dated May 8, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Mystic Property
6.17.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Mystic dated June 20, 2024 for Arrived Series Mystic Property
6.18*   Purchase and Sale Agreement dated June 27, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Nicole Property
6.18.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Nicole dated July 2, 2024 for Arrived Series Nicole Property
6.19*   Purchase and Sale Agreement dated May 9, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Sandridge Property
6.19.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sandridge dated June 20, 2024 for Arrived Series Sandridge Property
6.20*   Purchase and Sale Agreement dated May 9, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Sullivan Property
6.20.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sullivan dated June 10, 2024 for Arrived Series Sullivan Property
6.21*   Purchase and Sale Agreement dated June 28, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Wendell Property
6.21.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Wendell dated July 2, 2024 for Arrived Series Wendell Property

 

9

 

 

Exhibit No.   Description
6.22*   Purchase and Sale Agreement dated June 28, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Wizard Property
6.22.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Wizard dated July 2, 2024 for Arrived Series Wizard Property
6.23*   Purchase and Sale Agreement dated July 26, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Annadale Property
6.23.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Annadale dated August 6, 2024 for Arrived Series Annadale Property
6.24*   Purchase and Sale Agreement dated June 28, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Cole Property
6.24.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Cole dated July 11, 2024 for Arrived Series Cole Property
6.25*   Purchase and Sale Agreement dated June 28, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Flintwood Property
6.25.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Flintwood dated July 11, 2024 for Arrived Series Flintwood Property
6.26*   Purchase and Sale Agreement dated September 19, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Bristol Property
6.26.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Bristol dated October 1, 2024 for Arrived Series Bristol Property
6.27*   Purchase and Sale Agreement dated September 25, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Cher Property
6.27.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Cher dated October 3, 2024 for Arrived Series Cher Property
6.28*   Purchase and Sale Agreement dated May 23, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Commodore Property
6.28.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Commodore dated June 28, 2024 for Arrived Series Commodore Property
6.29*   Purchase and Sale Agreement dated August 26, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Sachi Property
6.29.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sachi dated September 16, 2024 for Arrived Series Sachi Property
6.30*   Purchase and Sale Agreement dated September 30, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Satjanon Property
6.30.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Satjanon dated October 3, 2024 for Arrived Series Satjanon Property
6.31*   Purchase and Sale Agreement dated September 25, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Sonny Property
6.31.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sonny dated October 3, 2024 for Arrived Series Sonny Property
6.32*   Purchase and Sale Agreement dated August 20, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Westbury Property

 

10

 

 

Exhibit No.   Description
6.32.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Westbury dated September 16, 2024 for Arrived Series Westbury Property
6.32.2*   Counteroffer to Offer dated August 21, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Westbury Property
6.33*   Purchase and Sale Agreement dated September 27, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Arcola Property
6.33.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Arcola dated November 20, 2024 for Arrived Series Arcola Property
6.34*   Purchase and Sale Agreement dated December 11, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Cranberry Property
6.34.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Cranberry dated December 11, 2024 for Arrived Series Cranberry Property
6.35*   Purchase and Sale Agreement dated September 10, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Gentry Property
6.35.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Gentry dated September 23, 2024 for Arrived Series Gentry Property
6.36*   Purchase and Sale Agreement dated December 10, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Holly Property
6.36.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Holly dated December 20, 2024 for Arrived Series Holly Property
6.37*   Purchase and Sale Agreement dated September 23, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Shawnee Property
6.37.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Shawnee dated October 21, 2024 for Arrived Series Shawnee Property
6.38*   Purchase and Sale Agreement dated September 27, 2024 between Arrived Holdings, Inc./Assignee and Seller for Series Troxler Property
6.38.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Troxler dated November 20, 2024 for Arrived Series Troxler Property
6.39*   Purchase and Sale Agreement dated February 7, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Olivia Property
6.39.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Olivia dated January 4, 2025 for Arrived Series Olivia Property
6.40*   Purchase and Sale Agreement dated February 7, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Prakash Property
6.40.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Prakash dated January 25, 2025 for Arrived Series Prakash Property
6.41*   NCPS PPEX ATS Company Agreement
6.42*   Secondary Brokerage Agreement
6.43*   NCIT Software and Services License Agreement
6.44*   Purchase and Sale Agreement dated June 30, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Funderburk Property
6.44.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Funderburk dated July 16, 2025 for Arrived Series Funderburk Property
6.45*   Purchase and Sale Agreement dated June 10, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Humphreys Property

 

11

 

 

Exhibit No.   Description
6.45.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Humphreys dated July 23, 2025 for Arrived Series Humphreys Property
6.46*   Purchase and Sale Agreement dated June 10, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Jasmine Property
6.46.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Jasmine dated July 16, 2025 for Arrived Series Jasmine Property
6.47*   Purchase and Sale Agreement dated July 7, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Kern Property
6.47.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Kern dated July 23, 2025 for Arrived Series Kern Property
6.48*   Purchase and Sale Agreement dated July 23, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Lendrum Property
6.48.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Lendrum dated July 23, 2025 for Arrived Series Lendrum Property
6.49*   Purchase and Sale Agreement dated June 24, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Rose Property
6.49.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Rose dated July 16, 2025 for Arrived Series Rose Property
6.50*   Purchase and Sale Agreement dated July 2, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Skitt Property
6.50.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Skitt dated July 16, 2025 for Arrived Series Skitt Property
6.51*   Purchase and Sale Agreement dated August 6, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series 500 Property
6.51.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series 500 dated August 13, 2025 for Arrived Series 500 Property
6.52*   Purchase and Sale Agreement dated October 9, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Brownster Property
6.52.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Brownster dated October 31, 2025 for Arrived Series Brownster Property
6.53*   Purchase and Sale Agreement dated October 9, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Chesterfield Property
6.53.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Chesterfield dated October 29, 2025 for Arrived Series Chesterfield Property
6.54*   Purchase and Sale Agreement dated September 9, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Jennie Property
6.54.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Jennie dated September 17, 2025 for Arrived Series Jennie Property
6.55*   Purchase and Sale Agreement dated September 24, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Joyce Property
6.55.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Joyce dated October 6, 2025 for Arrived Series Joyce Property

 

12

 

 

Exhibit No.   Description
6.56*   Purchase and Sale Agreement dated August 21, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Rattler Property
6.56.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Rattler dated September 12, 2025 for Arrived Series Rattler Property
6.57*   Purchase and Sale Agreement dated September 24, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Savannah Property
6.57.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Savannah dated October 31, 2025 for Arrived Series Savannah Property
6.58*   Purchase and Sale Agreement dated October 17, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Travis Property
6.58.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Travis dated November 5, 2025 for Arrived Series Travis Property
6.59*   Purchase and Sale Agreement dated October 18, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Garnet Property
6.59.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Garnet dated November 8, 2025 for Arrived Series Garnet Property
6.60*   Purchase and Sale Agreement dated November 20, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Hawthorn Property
6.60.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Hawthorn dated December 1, 2025 for Arrived Series Hawthorn Property
6.61*   Purchase and Sale Agreement dated November 8, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Hutchins Property
6.61.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Hutchins dated December 1, 2025 for Arrived Series Hutchins Property
6.62*   Purchase and Sale Agreement dated October 21, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Kimble Property
6.62.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Kimble dated November 8, 2025 for Arrived Series Kimble Property
6.63*   Purchase and Sale Agreement dated November 19, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Lavon Property
6.63.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Lavon dated December 3, 2025 for Arrived Series Lavon Property
6.63.2*   Addendum to Purchase and Sale Agreement dated December 5, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Lavon Property
6.64*   Purchase and Sale Agreement dated October 22, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Moraine Property
6.64.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Moraine dated November 8, 2025 for Arrived Series Moraine Property
6.65*   Purchase and Sale Agreement dated October 18, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Ruby Property
6.65.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Ruby dated November 26, 2025 for Arrived Series Ruby Property

 

13

 

 

Exhibit No.   Description
6.66*   Purchase and Sale Agreement dated October 28, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Zube Property
6.66.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Zube dated November 5, 2025 for Arrived Series Zube Property
6.67*   Purchase and Sale Agreement dated October 31, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Aurora Property
6.67.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Aurora dated December 1, 2025 for Arrived Series Aurora Property
6.68*   Purchase and Sale Agreement dated October 2, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Beanery Property
6.68.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Beanery dated October 16, 2025 for Arrived Series Beanery Property
6.69*   Purchase and Sale Agreement dated November 1, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Greengrove Property
6.69.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Greengrove dated November 8, 2025 for Arrived Series Greengrove Property
6.70*   Purchase and Sale Agreement dated September 30, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Lincoln Property
6.70.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Lincoln dated October 16, 2025 for Arrived Series Lincoln Property
6.71*   Purchase and Sale Agreement dated September 11, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Oakmont Property
6.71.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Oakmont dated September 29, 2025 for Arrived Series Oakmont Property
6.72*   Purchase and Sale Agreement dated April 20, 2026 between Arrived Holdings, Inc./Assignee and Seller for Series Ruthie Property
6.72.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Ruthie dated May 8, 2026 for Arrived Series Ruthie Property
6.73*   Purchase and Sale Agreement dated August 16, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Salsa Property
6.73.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Salsa dated September 12, 2025 for Arrived Series Salsa Property
6.74*   Purchase and Sale Agreement dated April 24, 2026 between Arrived Holdings, Inc./Assignee and Seller for Series Sophie Property
6.74.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sophie dated May 12, 2026 for Arrived Series Sophie Property
6.75*   Purchase and Sale Agreement dated February 26, 2026 between Arrived Holdings, Inc./Assignee and Seller for Series Spurgeon Property
6.75.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Spurgeon dated April 10, 2026 for Arrived Series Spurgeon Property
6.75.2*   Counteroffer to Purchase and Sale Agreement dated February 26, 2026 between Arrived Holdings, Inc./Assignee and Seller for Series Spurgeon Property
6.76*   Purchase and Sale Agreement dated April 22, 2026 between Arrived Holdings, Inc./Assignee and Seller for Series Toren Property
6.76.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Toren dated May 20, 2026 for Arrived Series Toren Property
6.77*   Purchase and Sale Agreement dated October 2, 2025 between Arrived Holdings, Inc./Assignee and Seller for Series Winnebago Property
6.77.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Winnebago dated October 16, 2025 for Arrived Series Winnebago Property
99.1*   Valuation Policy

 

*Filed previously.

 

14

 

 

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 4, 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 4, 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 4, LLC    
         
Arrived Fund Manager, LLC   Managing Member   September 28, 2026

 

By: /s/ Ryan Frazier  
Name:  Ryan Frazier  
Title: Chief Executive Officer  

 

15