Post-Qualification Amendment dated October 20, 2026

File No. 024-12508

 

EXPLANATORY NOTE

 

This is a post-qualification amendment to the offering statement on Form 1-A originally filed by Concreit Series LLC (the “Company”) with the Securities and Exchange Commission on September 19, 2024, and originally qualified by the Securities and Exchange Commission on November 5, 2024 (File No. 024-12508). The purpose of this post-qualification amendment is to (i) update the offering circular to include the Company’s audited consolidated financial statements for the years ended December 31, 2025 and 2024 and its unaudited interim consolidated financial statements for the six months ended June 30, 2026 and 2025; (ii) add to the offering circular the offering of Membership Interests in Concreit Series 933 Burlington Avenue Fort Worth TX; (iii) recommence the offerings of Membership Interests in Concreit Series 7280 Scotlyn Way White House TN and Concreit Series 9308 SW 20th Street Oklahoma City OK; (iv) reflect that the Company no longer uses a broker-dealer in connection with the offering; and (v) update certain other information in the offering circular. Concreit Series 904 Crimson Wolf Rd Fort Worth TX is not included in this offering.

 

AN OFFERING CIRCULAR PURSUANT TO THE REQUIREMENTS OF REGULATION A RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE SECURITIES AND EXCHANGE COMMISSION. INFORMATION CONTAINED IN THIS PRELIMINARY OFFERING CIRCULAR IS SUBJECT TO COMPLETION OR AMENDMENT. THESE SECURITIES MAY NOT BE SOLD NOR MAY OFFERS TO BUY BE ACCEPTED BEFORE THE OFFERING STATEMENT FILED WITH THE COMMISSION IS QUALIFIED. THIS PRELIMINARY OFFERING CIRCULAR SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR ANY SALES OF THESE SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL BEFORE REGISTRATION OR QUALIFICATION UNDER THE LAWS OF ANY SUCH STATE. WE ELECT TO SATISFY OUR OBLIGATION TO DELIVER A FINAL OFFERING CIRCULAR BY SENDING INVESTORS A NOTICE WITHIN TWO BUSINESS DAYS AFTER THE COMPLETION OF OUR SALE TO YOU THAT CONTAINS THE URL WHERE THE FINAL OFFERING CIRCULAR OR THE OFFERING STATEMENT IN WHICH SUCH FINAL OFFERING CIRCULAR WAS FILED MAY BE OBTAINED.

 

Offering Circular Date: October 20, 2026

 

OFFERING CIRCULAR

 

for

 

CONCREIT SERIES LLC

a Delaware series limited liability company

 

Sponsored by Concreit Inc.

 

1201 3rd Ave., Suite 2200

Seattle, Washington 98101

206-350-7570
www.concreit.com

 

Best Efforts Offering of Series Membership Interests

 

Series  Price to Public per Interest  Maximum Proceeds to Issuer(1)
Concreit Series 7280 Scotlyn Way White House TN  $10.00   $418,600 
Concreit Series 9308 SW 20th Street Oklahoma City OK  $10.00   $246,600 
Concreit Series 933 Burlington Avenue Fort Worth TX  $10.00   $316,900 
Total       $982,100 

 

1

 

 

(1) Assumes the maximum offering amount for each Series is sold. No underwriting discounts or commissions will be paid. Proceeds are shown before deducting the offering expenses, acquisition expenses and sourcing fees payable from the gross proceeds of each Series Offering. (See “Use of Proceeds to Issuer”).

 

CONCREIT SERIES LLC is a Delaware series limited liability company, and together with all of its series (collectively, “Concreit”), is offering (the “Offering”) by means of this offering circular (the “Offering Circular”), limited liability company membership interests in a series (“Membership Interests”) on a “best efforts” and ongoing basis to investors who meet the Investor Suitability standards as set forth herein. (See “Investor Suitability” below). All of Concreit’s Series being offered may collectively be referred to in this Offering Circular as the “Series” and each, individually, as a “Series.” The collective Membership Interests of all Series may be referred to in this Offering Circular as the “Membership Interests” and for each Series, individually, as “Membership Interests” and the offerings of Membership Interests may collectively be referred to in this Offering Circular as the “Offering” and individually, as a “Series Offering” for each particular Series.

 

For purposes of clarity, this Offering Circular is intended to act as a Master Offering Circular for each Series. Defined terms set forth above are intended to describe the Offering in the aggregate but also intended to describe the Offering as it pertains to each Series.

 

Concreit is organized as a series limited liability company and intends to conduct a Series Offering of Membership Interests to acquire, manage, value-add, develop, construct, lease, and/or sell real properties located throughout the United States (each, a “Property,” and collectively, “Properties”). Each Series intends to acquire Property prior to the commencement or Closing, as defined below, of that Series Offering. Each Series will be established for the purpose of owning a single Property, and generally intends to acquire the Series Property prior to the commencement or closing of that Series Offering. The offer and sale of Membership Interests for each Series shall be made pursuant to an offering statement or post-qualification amendment, as applicable, which shall provide information relating to the Series Property such as the description and specifications of the Series Property, the acquisition price, and other relevant terms of the purchase of the Series Property (the “Series Offering Statement”). An offering statement or post qualification amendment, as applicable, will be filed to register each separate Series being offered and provide disclosure about each Property relating to a Series being offered, including financial information. Each Series will own a single Property and have a separate Closing, its own profit and loss allocation, fees, and expenses. The Manager intends for each Series to elect and qualify to be taxed as a separate real estate investment trust, or “REIT”, for U.S. federal income tax purposes, commencing with the taxable year ending after the completion of each Series Offering. There are substantial benefits in establishing a REIT, as set forth below. (See “Plan of Distribution” below). Establishing and maintaining a REIT involves additional risks, including tax and investment risks, which will be detailed later in this Offering Circular. (See “Income Tax Considerations” and “Risk Factors” below).

 

Concreit will be managed by CONCREIT INC., a Delaware corporation (“Manager”). The Manager shall generally be responsible for the marketing and management of each Series, and the identification, evaluation, and acquisition of each Series Property. A Series Property will generally be purchased first by Concreit Properties LLC, a Delaware limited liability company and an Affiliate of the Manager (“Concreit Properties”) or an Affiliate, and the Series Property shall thereafter be sold to the particular Series, as determined by the Manager. The Manager and/or Affiliates will receive compensation for its management services, which may include property management fees and real estate commissions as further described below. (See “Manager’s Compensation” below). The Manager reserves the right to waive, assign, and/or defer any fees or reimbursements due to the Manager, in its sole discretion.

 

Prospective investors (“Investors”) who execute a subscription agreement (“Subscription Agreement”) to invest in a Series will become a Member of that Series (a “Member”) once the Manager deposits the Investor’s investment into the Series’ operating account and subject to terms and conditions in the Offering Circular and Subscription Agreement. An investment in a Series is subject to restrictions on withdrawal (See “Summary of the Offering – Withdrawals/Redemption” below). The Manager will receive compensation and income from the Series and is subject to certain conflicts of interest. (See “Risk Factors,” “Manager’s Compensation” and “Conflicts of Interest” below). There are material income tax risks associated with investing in Concreit that prospective Investors should consider. (See “Income Tax Considerations” below).

 

2

 

 

We are offering on a best efforts, no offering minimum basis, the limited liability company membership interests (the “Investor Shares”) of each of the series of our company with a status of “Open” or “Awaiting Qualification” as set forth in the table under “The Series Being Offered” below (the “Series Offering Table”).

 

Concreit intends to offer the Membership Interests of each Series of the Company described herein on a continuous and ongoing basis pursuant to Rule 251(d)(3)(i)(F). Each series offering will begin within two calendar days (the “Effective Date”) after the qualification date of the offering statement associated with this offering circular and will conclude no later than the second anniversary of that qualification date. Active sales of series interests may occur intermittently throughout the offering period.

 

There will be separate closings for each series offering. The initial closing of a series will occur at the earliest of the following: (i) when subscriptions for the maximum number of interests in the series have been accepted, (ii) a date chosen at the manager’s discretion, or (iii) one week prior to the date that is three months after the commencement of the series offering. Following the initial closing, any additional closings will take place at the earliest of: (i) when subscriptions for the maximum number of interests in the series have been accepted, (ii) a date determined at the manager’s discretion, or (iii) three months after the previous closing for that series offering. The manager will either accept or reject a fully executed subscription agreement from an investor within 15 days of receipt for any series offering.

 

If an initial closing has not occurred, the series offering will terminate at the earliest of: (i) one week before three months from the offering’s start date, or (ii) a date chosen at the manager’s sole discretion. No securities are being offered by existing security holders.

 

The funds received in exchange for Investor Shares, shall be held in an account maintained by a regulated financial institution. All funds received by the financial institution shall be held only in a non-interest-bearing bank account. Upon Closing under the terms as set out in this Offering Circular, funds will be immediately transferred to the Company where they will be available for use in the operations of the Company’s business in a manner consistent with the “Estimated Use of Proceeds” in this Offering Circular.

 

The Company is currently not registered as an investment company and intends to avoid becoming subject to the Investment Company Act of 1940. Accordingly, the Members shall not receive the protections that they would otherwise receive if the Company was registered as an investment company. Please see “Risk Factors – Investment Risks” below.

 

The Offering price is arbitrary and does not bear any relationship to the value of the assets of Concreit. Concreit does not currently have plans to list any Membership Interests on any securities market. Investing in the Membership Interests involves risk, some of which are set forth below. See the section titled “Risk Factors” to read about the factors an investor should consider prior to purchasing any Membership Interests.

 

Generally, no sale may be made in this Offering if the aggregate purchase price paid is more than Ten Percent (10%) of the greater of the investor’s annual income or net worth based upon the representation as set forth in the Subscription Agreement. Different rules apply to accredited investors and non-natural persons. Before making any representation that the investment does not exceed applicable thresholds, Investors are encouraged to review Rule 251(d)(2)(i)(C) of Regulation A. For general information on investing, Investors are encouraged to refer to www.investor.gov.

 

The Manager will receive compensation and income from Concreit and is subject to certain conflicts of interest. (See “Risk Factors”, “Manager’s Compensation” and “Conflicts of Interest” below). Investing in the Membership Interests is speculative and involves substantial risks. Prospective Investors should purchase these securities only if they can afford a complete loss of their investment. (See “Risk Factors” below). There are material income tax risks associated with investing in Concreit that prospective investors should consider. (See “Income Tax Considerations” below).

 

3

 

 

As of the date of this Offering Circular, Concreit has not engaged a transfer agent, and does not intend to engage a transfer agent until such time as Concreit is required to do so in order to satisfy the conditional exemption contained in Rule 12g5-1(a)(7) of the Securities Exchange Act of 1934, as applicable, or the Exchange Act.

 

The Offering is being conducted on a “best-efforts” basis, which means the principals and officers of Concreit will use commercially reasonable best efforts in an attempt to sell the Membership Interests. Such officers will not receive any commission or any other remuneration for these sales. No underwriter or broker-dealer has been engaged in connection with the Offering, and no commissions will be paid on the sale of Membership Interests.

 

THE UNITED STATES SECURITIES AND EXCHANGE COMMISSION (“SEC”) DOES NOT PASS UPON THE MERITS OF OR GIVE ITS APPROVAL TO ANY SECURITIES OFFERED OR THE TERMS OF THE OFFERING, NOR DOES IT PASS UPON THE ACCURACY OR COMPLETENESS OF ANY OFFERING CIRCULAR OR OTHER SELLING LITERATURE. THESE SECURITIES ARE OFFERED PURSUANT TO AN EXEMPTION FROM REGISTRATION WITH THE COMMISSION; HOWEVER, THE COMMISSION HAS NOT MADE AN INDEPENDENT DETERMINATION THAT THE SECURITIES OFFERED ARE EXEMPT FROM REGISTRATION.

 

THIS INVESTMENT INVOLVES A DEGREE OF RISK THAT MAY NOT BE SUITABLE FOR ALL PERSONS. ONLY THOSE INVESTORS WHO CAN BEAR THE LOSS OF A SIGNIFICANT PORTION OF THEIR INVESTMENT SHOULD PARTICIPATE IN THE INVESTMENT. (SEE “RISK FACTORS” BELOW).

 

THE SECURITIES OFFERED HAVE NOT BEEN APPROVED OR DISAPPROVED BY ANY STATE REGULATORY AUTHORITY NOR HAS ANY STATE REGULATORY AUTHORITY PASSED UPON OR ENDORSED THE MERITS OF THE OFFERING OR THE ACCURACY OR ADEQUACY OF THIS OFFERING CIRCULAR. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

 

THE SECURITIES OFFERED HEREUNDER ARE EXEMPT FROM REGISTRATION. THIS OFFERING CIRCULAR CONTAINS INFORMATION AND DISCLOSURES IN ACCORDANCE WITH THE FORMAT SET FORTH IN SEC FORM S-11.

 

GENERALLY, NO SALE MAY BE MADE TO INVESTORS IF THE AGGREGATE PURCHASE PRICE BY INVESTORS EXCEEDS SEVENTY-FIVE MILLION DOLLARS ($75,000,000) ANNUALLY, PURSUANT TO THE TERMS OF RULE 251 OF REGULATION A TIER II SET FORTH UNDER THE SECURITIES ACT OF 1933 (THE “ACT”).

 

NO PERSON HAS BEEN AUTHORIZED IN CONNECTION WITH THIS OFFERING TO GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THAT INFORMATION AND THOSE REPRESENTATIONS SPECIFICALLY CONTAINED IN THIS OFFERING CIRCULAR; ANY OTHER INFORMATION OR REPRESENTATIONS SHOULD NOT BE RELIED UPON. ANY PROSPECTIVE PURCHASER OF THE SECURITIES WHO RECEIVES ANY OTHER INFORMATION OR REPRESENTATIONS SHOULD CONTACT THE SERIES IMMEDIATELY TO DETERMINE THE ACCURACY OF SUCH INFORMATION AND REPRESENTATIONS. NEITHER THE DELIVERY OF THIS OFFERING CIRCULAR NOR ANY SALES HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE SERIES OR IN THE INFORMATION SET FORTH HEREIN SINCE THE DATE OF THIS OFFERING CIRCULAR SET FORTH ABOVE.

 

PROSPECTIVE PURCHASERS SHOULD NOT REGARD THE CONTENTS OF THIS OFFERING CIRCULAR OR ANY OTHER COMMUNICATION FROM THE SERIES AS A SUBSTITUTE FOR CAREFUL AND INDEPENDENT TAX AND FINANCIAL PLANNING. EACH POTENTIAL INVESTOR IS ENCOURAGED TO CONSULT WITH HIS, HER OR ITS OWN INDEPENDENT LEGAL COUNSEL, ACCOUNTANT AND OTHER PROFESSIONALS WITH RESPECT TO THE LEGAL AND TAX ASPECTS OF THIS INVESTMENT AND WITH SPECIFIC REFERENCE TO HIS, HER OR ITS OWN TAX SITUATION, PRIOR TO SUBSCRIBING FOR THE MEMBERSHIP INTERESTS. THE PURCHASE OF MEMBERSHIP INTERESTS BY AN INDIVIDUAL RETIREMENT ACCOUNT, KEOGH PLAN OR OTHER QUALIFIED RETIREMENT PLAN INVOLVES SPECIAL TAX RISKS AND OTHER CONSIDERATIONS THAT SHOULD BE CAREFULLY CONSIDERED. INCOME EARNED BY QUALIFIED PLANS AS A RESULT OF AN INVESTMENT IN THE SERIES MAY BE SUBJECT TO FEDERAL INCOME TAXES, EVEN THOUGH SUCH PLANS ARE OTHERWISE TAX EXEMPT. (SEE “INCOME TAX CONSIDERATIONS” AND “ERISA CONSIDERATIONS.”)

 

4

 

 

THE INFORMATION CONTAINED IN THIS OFFERING CIRCULAR HAS BEEN SUPPLIED BY THE SERIES. THIS OFFERING CIRCULAR CONTAINS SUMMARIES OF DOCUMENTS NOT CONTAINED IN THIS OFFERING CIRCULAR, BUT ALL SUCH SUMMARIES ARE QUALIFIED IN THEIR ENTIRETY BY REFERENCES TO THE ACTUAL DOCUMENTS. COPIES OF DOCUMENTS REFERRED TO IN THIS OFFERING CIRCULAR, BUT NOT INCLUDED AS AN EXHIBIT, WILL BE MADE AVAILABLE TO QUALIFIED PROSPECTIVE INVESTORS UPON REQUEST.

 

RULE 251(D)(3)(I)(F) DISCLOSURE. RULE 251(D)(3)(I)(F) PERMITS REGULATION A OFFERINGS TO CONDUCT ONGOING CONTINUOUS OFFERINGS OF SECURITIES FOR MORE THAN THIRTY (30) DAYS AFTER THE QUALIFICATION DATE IF: (1) THE OFFERING WILL COMMENCE WITHIN TWO (2) DAYS AFTER THE QUALIFICATION DATE; (2) THE OFFERING WILL BE MADE ON A CONTINUOUS AND ONGOING BASIS FOR A PERIOD THAT MAY BE IN EXCESS OF THIRTY (30) DAYS OF THE INITIAL QUALIFICATION DATE; (3) THE OFFERING WILL BE IN AN AMOUNT THAT, AT THE TIME THE OFFERING CIRCULAR IS QUALIFIED, IS REASONABLY EXPECTED TO BE OFFERED AND SOLD WITHIN TWO (2) YEARS FROM THE INITIAL QUALIFICATION DATE; AND (4) THE SECURITIES MAY BE OFFERED AND SOLD ONLY IF NOT MORE THAN THREE (3) YEARS HAVE ELAPSED SINCE THE INITIAL QUALIFICATION DATE OF THE OFFERING, UNLESS A NEW OFFERING CIRCULAR IS SUBMITTED AND FILED BY THE SERIES PURSUANT TO RULE 251(D)(3)(I)(F) WITH THE SEC COVERING THE REMAINING SECURITIES OFFERED UNDER THE PREVIOUS OFFERING; THEN THE SECURITIES MAY CONTINUE TO BE OFFERED AND SOLD UNTIL THE EARLIER OF THE QUALIFICATION DATE OF THE NEW OFFERING CIRCULAR OR THE ONE HUNDRED EIGHTY (180) CALENDAR DAYS AFTER THE THIRD ANNIVERSARY OF THE INITIAL QUALIFICATION DATE OF THE PRIOR OFFERING CIRCULAR.

 

THE SERIES INTENDS TO OFFER THE MEMBERSHIP INTERESTS DESCRIBED HEREIN ON A CONTINUOUS AND ONGOING BASIS PURSUANT TO RULE 251(D)(3)(I)(F). PURSUANT TO RULE 251(D)(3)(I)(F), THE SERIES INTENDS TO COMMENCE THE OFFERING IMMEDIATELY AND NO LATER THAN TWO (2) DAYS FROM THE INITIAL QUALIFICATION DATE. THE SERIES REASONABLY EXPECTS TO OFFER AND SELL THE SECURITIES STATED IN THIS OFFERING CIRCULAR WITHIN TWO (2) YEARS FROM THE INITIAL QUALIFICATION DATE.

 

ANY REMAINING SECURITIES THAT ARE NOT SOLD IN THIS OFFERING SHALL BE INCORPORATED INTO A FUTURE OFFERING CIRCULAR AFTER TWO (2) YEARS FROM THE INITIAL QUALIFICATION DATE TO “INCLUDE AS PART OF SUCH NEW OFFERING CIRCULAR ANY UNSOLD SECURITIES COVERED BY THE EARLIER OFFERING CIRCULAR BY IDENTIFYING ON THE COVER PAGE OF THE NEW OFFERING CIRCULAR OF THE LATEST AMENDMENT, THE AMOUNT OF SUCH UNSOLD SECURITIES BEING INCLUDED.”

 

FOR RESIDENTS OF ALL STATES. THE PRESENCE OF A LEGEND FOR ANY GIVEN STATE REFLECTS ONLY THAT A LEGEND MAY BE REQUIRED BY THAT STATE AND SHOULD NOT BE CONSTRUED TO MEAN AN OFFER OR SALE MAY BE MADE IN ANY PARTICULAR STATE. THIS OFFERING CIRCULAR MAY BE SUPPLEMENTED BY ADDITIONAL STATE LEGENDS. IF YOU ARE UNCERTAIN AS TO WHETHER OR NOT OFFERS OR SALES MAY BE LAWFULLY MADE IN ANY GIVEN STATE, YOU ARE ADVISED TO CONTACT THE SERIES FOR A CURRENT LIST OF STATES IN WHICH OFFERS OR SALES MAY BE LAWFULLY MADE. AN INVESTMENT IN THIS OFFERING IS SPECULATIVE AND INVOLVES A HIGH DEGREE OF FINANCIAL RISK. ACCORDINGLY, PROSPECTIVE INVESTORS SHOULD CONSIDER ALL OF THE RISK FACTORS DESCRIBED BELOW.

 

UNITED STATES TERRITORIES AND POSSESSIONS. THESE SECURITIES ARE NOT AUTHORIZED FOR OFFERING OR SALE IN ANY TERRITORY OR POSSESSION OF THE UNITED STATES IN LIEU OF APPLICABLE SECURITIES LAWS TO THE CONTRARY. SECURITIES AND/OR CAPITAL GUARDIANSHIPS ARE NOT AUTHORIZED FOR SALE IN SUCH TERRITORIES OR POSSESSIONS.

 

5

 

 

TABLE OF CONTENTS

  

STATE LAW EXEMPTION AND PURCHASE RESTRICTIONS 7
FORWARD-LOOKING STATEMENTS 7
SUMMARY OF THE OFFERING 7
SUMMARY OF FINANCIAL INFORMATION 10
PLAN OF DISTRIBUTION 11
THE SERIES BEING OFFERED 12
USE OF PROCEEDS TO ISSUER 17
GENERAL GUIDELINES FOR THE ACQUISITION OF PROPERTIES 28
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 30
THE MANAGER 37
PRIOR PERFORMANCE 39
COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS 39
MANAGER’S COMPENSATION 40
SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITYHOLDERS 42
INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS 43
FIDUCIARY RESPONSIBILITY OF THE MANAGEMENT 44
RISK FACTORS 44
INVESTMENT RISKS 44
RISKS RELATED TO INVESTMENTS IN REAL ESTATE 50
RISKS RELATED TO REAL ESTATE INVESTMENT TRUST 56
CONFLICTS OF INTEREST 57
LEGAL PROCEEDINGS 58
INCOME TAX CONSIDERATIONS 58
TAX CONSIDERATIONS RELATED TO REAL ESTATE INVESTMENT TRUST 62
ERISA CONSIDERATIONS 68
SUMMARY OF THE OPERATING AGREEMENT 70
LEGAL MATTERS 73
ADDITIONAL INFORMATION AND UNDERTAKINGS 73

 

6

 

 

STATE LAW EXEMPTION AND PURCHASE RESTRICTIONS

 

The Membership Interests are being offered and sold only to “qualified purchasers” (as defined in Regulation A under the Act). As a Tier 2 Offering pursuant to Regulation A under the Act, this Offering is exempt from state law “Blue Sky” review, subject to meeting certain state filing requirements and complying with certain anti-fraud provisions, to the extent that the Membership Interests offered hereby are offered and sold only to “qualified purchasers” or at a time when the Membership Interests are listed on a national securities exchange, if at all.

 

“Qualified purchasers” include: (i) “accredited investors” under Rule 501(a) of Regulation D; and (ii) all other non-accredited Investors so long as their investment in the Membership Interests does not represent more than Ten Percent (10%) of the greater of the Investor’s, alone or together with a spouse, annual income or net worth (excluding the value of the Investor’s primary residence and any loans secured by the residence (up to the value of the residence)), or Ten Percent (10%) of the greater of annual revenue or net assets at fiscal year-end (for non-natural persons).

 

The Membership Interests are offered hereby and sold to Investors that fall within both categories of “qualified purchasers” (i.e., Accredited Investors and non-accredited Investors whose investment in the Membership Interests does not represent more than Ten Percent (10%) of the applicable amount). Accordingly, Concreit reserves the right to reject any Investor’s subscription in whole or in part for any reason, including if Concreit determines in its sole and absolute discretion that such Investor is not a “qualified purchaser” for purposes of Regulation A.

 

For purposes of determining whether a potential Investor is a “Qualified purchaser” (who is not an Accredited Investor), annual income and net worth should be calculated as provided in the “accredited investor” definition under Rule 501 of Regulation D. In particular, net worth in all cases should be calculated excluding the value of an Investor’s home, home furnishings and automobiles.

 

FORWARD-LOOKING STATEMENTS

 

Investors should not rely on forward-looking statements because they are inherently uncertain. Investors should not rely on forward-looking statements in this Offering Circular. This Offering Circular contains forward-looking statements that involve risks and uncertainties. We use words such as “anticipated,” “projected,” “forecasted,” “estimated,” “prospective,” “believes,” “expects,” “plans,” “future,” “intends,” “should,” “can,” “could,” “might,” “potential,” “continue,” “may,” “will,” and similar expressions to identify these forward-looking statements. Investors should not place undue reliance on these forward-looking statements, which may apply only as of the date of this Offering Circular.

 

SUMMARY OF THE OFFERING

 

The following information is only a brief summary of, and is qualified in its entirety by, the detailed information appearing elsewhere in this Offering Circular. This Offering Circular, together with the exhibits attached including, but not limited to, the Limited Liability Company Operating Agreement of Concreit (the “Operating Agreement”), a copy of which is attached hereto as Exhibit 2.1, should be carefully read in its entirety before any investment decision is made. If there is a conflict between the terms contained in this Offering Circular and the Operating Agreement, the Operating Agreement shall prevail and control, and no Investor should rely on any reference herein to the Certificate of Formation or Operating Agreement without consulting the actual underlying documents.

 

THE SERIES AND ITS BUSINESS Concreit Series LLC is a Delaware series limited liability company located at 1201 3rd Ave., Suite 2200, Seattle, Washington 98101. Concreit is offering by means of this Offering Circular Membership Interests in a Series on a “best efforts” basis to qualified Investors who meet the Investor Suitability standards as set forth herein. (See “Investor Suitability” below). Concreit has been organized as a series limited liability company to acquire, value-add, rehabilitate, develop, construct, rent, and sell Properties throughout the United States through separate and distinct Series.

 

7

 

 

MANAGEMENT Concreit will be managed by CONCREIT INC., a Delaware corporation, whose office is also located at 1201 3rd Ave., Suite 2200, Seattle, Washington 98101.

 

THE OFFERING

We are offering the maximum number of interests for each Series listed as “Open” or “Awaiting Qualification” in the “Series Offering Table”, at a price per interest indicated in that table. Series Offering amount will be described in further detail in the Series Offering Statement, and may vary depending on the Property identified for the Series (the “Maximum Series Offering Amount”). The minimum investment amount per Investor is One Hundred Dollars ($100) (“Minimum Investment Amount”); provided, however, that the Manager reserves the right to accept subscriptions in lower or higher amounts.

 

Notwithstanding the foregoing, Concreit reserves the right to increase the Maximum Offering Amount in its sole and absolute discretion, subject to qualification by the SEC of a post-qualification amendment.

MEMBERSHIP INTERESTS Membership Interests represent an investment solely in a particular Series, and do not constitute an investment in Concreit as a whole. As such, Membership Interests in a Series are not expected to receive any economic benefit from, or be subject to the liabilities of, the assets of any other Series.
SERIES OFFERING AND CLOSINGS

Each Series shall have a separate Closing (as defined below) with respect to the Series Offering, which shall be described in further detail in its Series Offering Statement.

 

A Series will raise capital for a period of One (1) year (the “Raise Period”). The Manager may, in its discretion, extend the Raise Period for an additional Six (6) months or until the Maximum Series Offering Amount has been raised. There will be separate closings (“Closing”) for each series offering. The initial closing of a series will occur at the earliest of the following: (i) when subscriptions for the maximum number of interests in the series have been accepted, (ii) a date chosen at the manager’s discretion, or (iii) one week prior to the date that is three months after the commencement of the series offering. Following the initial closing, any additional closings will take place at the earliest of: (i) when subscriptions for the maximum number of interests in the series have been accepted, (ii) a date determined at the manager’s discretion, or (iii) three months after the previous closing for that series offering. The manager will either accept or reject a fully executed subscription agreement from an investor within 15 days of receipt for any series offering.

 

Subject to cash availability, the Series will deploy capital in order to acquire, manage, value-add, develop, construct, and/or lease the Property identified in the Series Offering Statement which period shall be referred to as the “Investment Period.”

 

The Investment Period for a Series will generally end on the second anniversary of the Closing. At its discretion, the Manager may extend the Investment Period for One (1) additional year. The Raise Period and the Investment Period may overlap for some period of time in each Series.

DISSOLUTION

Properties are currently anticipated to be held for a period of Five (5) to Seven (7) years, and each Series shall generally begin the dissolution and wind up of its business activities, including the sale of the Series Property, Three (3) years after the end of the Investment Period (including any extensions, as applicable), subject to market conditions and the Property’s performance and status, as determined by the Manager. At such time, the Manager will proceed to wind up the affairs of the Series in accordance with the Operating Agreement.

 

Notwithstanding the foregoing, a Series shall remain in existence until the earlier of the following: (i) dissolution of Concreit, (ii) the Manager’s election to begin the winding up and dissolution of such Series; or (iii) the withdrawal or resignation of the Manager, unless a new manager is appointed pursuant to the terms of the Operating Agreement.

 

Concreit presently intends to begin dissolution upon the dissolution of the last remaining Series.

 

8

 

 

VOTING RIGHTS Members will have substantially limited control, voting rights or involvement in the business, affairs or governance of Concreit.
COMPENSATION TO MANAGER The Manager and its affiliates will receive fees for managing Concreit. (See “Manager’s Compensation” below).
PRIOR EXPERIENCE The Manager has prior experience in real estate, mortgage industry and securities transactions. (See “The Manager” below).
CAPITALIZATION Concreit’s Membership Agreement does not restrict the number of Membership Interests that Concreit may issue. Concreit shall limit the aggregate Offering to $75,000,000 in any Twelve (12) month period, subject to qualification by the SEC of a post-qualification amendment. Concreit may, at its sole and absolute discretion, at any time during the period of the Offering, increase or decrease the Minimum Investment Amount and/or the Maximum Offering Amount.
INVESTOR SUITABILITY STANDARDS

Membership Interests are offered to “Qualified purchasers”. “Qualified purchasers” include: (i) “accredited investors”, as defined under Rule 501(a) of Regulation D and (ii) all other Investors who meet the investment limitations set forth in Rule 251(d)(2)(i)(C) of Regulation A.

 

Each Investor must execute a Subscription Agreement making certain representations and warranties to Concreit, including, but not limited to, such purchaser’s qualifications as an “Accredited Investor”, or as a non-accredited investor who meets the investment limitations set forth in Rule 251(d)(2)(i)(C) of Regulation A. (See “Investor Suitability” below).

LIMITATIONS ON INVESTMENT AMOUNT This Offering is open to all Accredited and non-Accredited investors. Generally, no sale may be made to any non-Accredited Investors in this Offering if the aggregate purchase price purchased by the Investor is more than Ten Percent (10%) of the greater of the Investor’s, alone or together with a spouse, annual income or net worth. Different rules apply to accredited investors and non-natural persons. Each Investor should review Rule 251(d)(2)(i)(C) of Regulation A before purchasing the Membership Interests. (See “Investor Suitability” below).
COMMISSIONS FOR SELLING MEMBERSHIP INTERESTS Concreit has not engaged an underwriter, placement agent or broker-dealer in connection with the Offering, and no selling commissions or other transaction-based compensation will be paid in connection with the sale of Membership Interests. Concreit previously engaged Cultivate Capital to act as broker-dealer of record for the Series Offerings; that engagement was terminated. Membership Interests will be offered and sold directly by Concreit through the Concreit Platform and the Concreit App and by officers and employees of the Manager, none of whom will receive any commission or other remuneration based on sales of Membership Interests. (See “Plan of Distribution” below).
RECOVERY OF DEFERRED COMPENSATION If the Manager defers or assigns to Concreit any of its compensation, the Manager may elect, in its sole and absolute discretion, to recover the same at a later time within the same calendar year only. Notwithstanding the foregoing, the Manager has no obligation to waive, defer, or assign to Concreit any portion of such compensation at any time.
LEVERAGING THE PORTFOLIO Concreit may borrow funds from third-party lenders, investors, and/or financial institutions to fund its operations and/or acquire Properties. Such financing would be secured by the assets held by a Series and Concreit’s portfolio. In order to obtain such additional capital, Concreit may assign part or all of its asset portfolio to the lender or investor. Such a transaction involves certain elements of risk and also entails possible adverse tax consequences as detailed later in this Offering Circular. The terms and conditions of any credit obtained by Concreit shall be negotiated by the Manager in its sole and absolute discretion. In addition, any debt incurred by Concreit will be senior in payment to the Members. (See “Risk Factors” below).

 

9

 

 

RETURN OF CAPITAL The Manager reserves the right to return part or all of the Member’s capital investment to the Member at any time during the investment and to expel any Member for cause. (See “Summary of the Operating Agreement – Redemption Policy and Other Events of Disassociation” below).
CAPITAL EXPENDITURE RESERVE Each Series intends to maintain a capital expenditure reserve (“Capital Expenditure Reserve”). The Capital Expenditure Reserve will be evaluated and established on a case-by-case basis at the sole and absolute discretion of the Manager. The Capital Expenditure Reserve is intended to temporarily protect Members from potential unrecoverable losses from the business and operating activities of the Series. Depending on reserve overages and the weighted risk levels of the portfolio, reserve amounts may be reduced, eliminated, or increased accordingly in the sole and absolute discretion of the Manager. The Capital Expenditure Reserve may initially be funded from the proceeds of each Series Offering, and thereafter may be funded from Series Offering proceeds (as determined by the Manager in its sole discretion).
RISK FACTORS

There are a number of risks associated with the purchase of Membership Interests. The risk factors set forth in this Offering Circular, including those in the “Risk Factors” section below, identify important factors that an Investor should consider before investing in Concreit. A summary of some of the risk factors is included below:

 

1. Concreit depends on the Manager to select its investments and conduct its operations. The fees and expenses payable to the Manager were not determined on an arm’s length basis, therefore, there is no benefit of an arm’s length transactions typically conducted between unrelated parties;

 

2. Concreit has a limited operating history. The prior performance for the Manager or its affiliated entities do not predict future results for Concreit. Therefore, no assurance can be given that Concreit will achieve its investment objectives;

 

3. National, international and local economic and business conditions that could affect Concreit’s business;

 

4. Industry developments affecting Concreit’s business, financial condition and results of operations;

 

5. Governmental approvals, actions and initiatives and changes in laws and regulations or the interpretation thereof, including without limitation tax laws, regulations and interpretations.

 

In making an investment decision Investors must rely on their own examination of Concreit and the terms of the Offering, including the risks involved. The investment in Membership Interests involves a high degree of risk and Investors should purchase Membership Interests only if they can afford a complete loss of their investment.

WITHDRAWALS/REDEMPTION A Member of any Series may request that the Company redeem all or any portion of their Interests, subject to the terms, conditions and restrictions of the Redemption Policy (See “Summary of the Operating Agreement – Redemption Policy and Other Events of Disassociation” below).

 

SUMMARY OF FINANCIAL INFORMATION

 

The financial data set forth below as of and for the year ended December 31, 2025 are derived from, and are qualified by reference to, the audited consolidated financial statements included in this Offering Circular, and the financial data as of and for the six months ended June 30, 2026 are derived from the unaudited interim consolidated financial statements included in this Offering Circular. This data should be read in conjunction with those financial statements and the notes thereto. Results for interim periods are not necessarily indicative of results for a full year. Concreit incurred a net loss for the year ended December 31, 2025 and is subject to certain risk factors as noted below. (See “Risk Factors” below).

 

10

 

 

   As of and for the Six Months Ended June 30, 2026 (unaudited)
Total Revenue  $57,191 
Operating Expenses  $48,359 
Net Income (Loss)  $1,380 
Cash and Cash Equivalents  $100,360 
Total Assets  $1,554,649 
Total Liabilities  $1,194,132 
Total Members’ Equity  $360,517 

 

   As of and for the Year Ended December 31, 2025
Total Revenue  $81,954 
Operating Expenses  $83,008 
Net Income (Loss)  $(4,363)
Cash and Cash Equivalents  $69,981 
Total Assets  $1,541,673 
Total Liabilities  $1,177,888 
Total Members’ Equity  $363,784 

 

PLAN OF DISTRIBUTION

 

Concreit will not utilize an underwriter for the sale of the Membership Interests. The Offering is being conducted on a “best-efforts” basis, which means the principals and officers of Concreit will use commercially reasonable best efforts in an attempt to sell the Membership Interests. Such officers will not receive any commission or any other remuneration for these sales.

 

Concreit has not engaged an underwriter, placement agent or broker-dealer in connection with the sale of the Membership Interests. Concreit previously retained Cultivate Capital, a broker-dealer registered with the Financial Industry Regulatory Authority (“FINRA”), to act as broker in the sale of the Membership Interests; that engagement was terminated and Cultivate Capital will not participate in the Offering. The Membership Interests will be offered and sold directly by Concreit through the Concreit Platform and the Concreit App and by officers and employees of the Manager. In offering and selling the Membership Interests, such officers and employees intend to rely on the exemption from registration as a broker-dealer provided by Rule 3a4-1 under the Exchange Act. None of such persons is subject to a statutory disqualification, will be compensated by payment of commissions or other remuneration based directly or indirectly on transactions in the Membership Interests, or is an associated person of a broker or dealer.

 

No commissions or other transaction-based compensation for selling Membership Interests will be paid to Concreit, the Manager or Concreit’s or the Manager’s respective officers or employees. Because no broker-dealer is participating in the Offering, investors will not have the benefit of an independent due diligence review of the Offering that a broker-dealer might otherwise perform.

 

11

 

 

THE SERIES BEING OFFERED

 

The table below provides important details about the offering for each series.

 

Series Name  Series Property Name  Asset Type  $ per share  Maximum Offering Amount  Maximum Membership Interests  Opening Date  Closing Date  Status
                         
Concreit Series 7260 Scotlyn Way White House TN  The Belfort  Residential  $10   $421,700    42,170   12/22/2023  6/1/2024  Closed
Concreit Series 7280 Scotlyn Way White House TN  The Scotlyn  Residential  $10   $418,600    41,860   11/5/2024     Open
Concreit Series 9308 SW 20th Street Oklahoma City OK  The Monarch  Residential  $10   $246,600    24,660   8/12/2025     Open
Concreit Series 933 Burlington Avenue Fort Worth TX  933 Burlington  Residential  $10   $316,900    31,690         Awaiting Qualification

 

Recommencement of Series Offerings. Neither Concreit Series 7280 Scotlyn Way White House TN nor Concreit Series 9308 SW 20th Street Oklahoma City OK has held an initial closing, and no Membership Interests in either Series have been sold. Concreit will not close on any Membership Interests until this post-qualification amendment is qualified. Upon qualification, the Series Offering for each of these Series will recommence, and the Raise Period and the initial closing and termination periods described under “Summary of the Offering – Series Offering and Closings” will be measured from the date of qualification of this post-qualification amendment.

 

Concreit Series 933 Burlington Avenue Fort Worth TX

 

Summary Overview

 

The formation of Concreit Series 933 Burlington Avenue Fort Worth TX aims to provide an opportunity for investors to gain a stake in the single-family home situated at 933 Burlington Avenue, Fort Worth, TX 76108, otherwise known as Concreit Series 933 Burlington Avenue Fort Worth TX.

 

12

 

 

The property was acquired on June 20, 2025 by Concreit Series LLC 933 Burlington, a wholly owned subsidiary of the Series formed on May 30, 2025, for a purchase price of $282,000. The Manager financed the purchase through a related-party bridge note in the principal amount of $281,615, which bears interest at 4.5% per annum, is secured by the property and matures on December 20, 2026. All accrued interest is payable at maturity or upon repayment, and the note may be prepaid without penalty. As of June 30, 2026, accrued interest on the note was $12,039. Upon the closing of this offering and once the Series has been fully capitalized, the bridge note and accrued interest will be repaid to the Manager from the net proceeds of the offering.

 

Property Summary

 

933 Burlington Avenue is a single-family home in the Vista West II subdivision of Fort Worth, TX. The one-story home, completed in 2025, features an open-concept layout centered on the kitchen, three bedrooms with large closets, two full bathrooms, central air conditioning, an attached garage, and a fenced backyard with a covered patio. Appliances include a range, microwave, dishwasher and refrigerator.

 

Property Name 933 Burlington
Address 933 Burlington Avenue, Fort Worth, TX 76108
Year Built 2025
Bedrooms 3
Baths 2
Square Footage 1,316

 

Property History

 

The Concreit Series 933 Burlington Avenue Fort Worth TX property was newly constructed in 2025 by LGI Homes Texas LLC, from which the Series acquired it on June 20, 2025. Since its acquisition, the property has been operated as a rental property.

 

Property Components & Capital Expenditures

 

A certified professional inspected the Concreit Series 933 Burlington Avenue Fort Worth TX property and found its key components to be in excellent, operational condition without apparent defects.

 

Based on the current quality and state of the property, we do not anticipate any deferred maintenance needs. The Manager anticipates approximately $3,400 in costs for renovations and capital expenditures associated with the property. In our financial projections, we’ve allocated a portion of rental income for future maintenance and capital costs. In case of unexpected repairs, a reserve fund is maintained to cover any contingencies.

 

Property Manager

 

An independent, third-party property manager has been selected by the Manager to oversee the Concreit Series 933 Burlington Avenue Fort Worth TX property. A formal property management contract has been signed between the two parties. Under this agreement, Concreit Series 933 Burlington Avenue Fort Worth TX will compensate the property manager with an annual fee for their management services on the property.

 

Property Operations and Hold Period

 

The Concreit Series 933 Burlington Avenue Fort Worth TX property is currently leased at a monthly rate of $2,150, totaling $25,800 annually, which aligns with the going rates for similar single-family homes in the Fort Worth, TX area.

 

We estimate the property’s Operating Expenses—comprising real estate taxes, insurance, and regular maintenance—to range between $1,100 and $1,300 per month. These estimates are based on the Manager’s analysis and do not account for capital expenditures. For further details on our expectations regarding capital expenses, please refer to the “Property Components & Capital Expenditures” section above.

 

13

 

 

Our goal is to own the Concreit Series 933 Burlington Avenue Fort Worth TX property for a period of 5 to 7 years and operate it as a rental unit. During this time, we aim to distribute any surplus cash, referred to as Free Cash Flow, to the holders of Concreit Series 933 Burlington Avenue Fort Worth TX interests. The decision to sell or keep the property after this period will be carefully evaluated, considering economic conditions, property value trends, and existing lease agreements. The Manager reserves the right to sell the property before the 5-year mark or extend ownership beyond 7 years depending on market conditions.

 

Asset Management Fee

 

If we manage to raise the maximum amount for the Concreit Series 933 Burlington Avenue Fort Worth TX offering, we anticipate that our yearly asset management fee will be calculated as $3,169. This fee equates to 1.0% of the capital contributions to the Series on an annual basis. This amount will be deducted from the property’s net rental income every quarter.

 

Concreit Series 9308 SW 20th Street Oklahoma City OK

 

Summary Overview

 

The formation of Concreit Series 9308 SW 20th Street Oklahoma City OK aims to provide an opportunity for investors to gain a stake in the single-family home situated at 9308 SW 20th Street, Oklahoma City, OK 73128, otherwise known as Concreit Series 9308 SW 20th Street Oklahoma City OK.

 

The property was acquired on February 19, 2025 by Concreit Series LLC 9308 S.W., a wholly owned subsidiary of the Series formed on February 5, 2025. The Manager financed the purchase through a related-party bridge note in the principal amount of $218,706, which bears interest at 4.5% per annum, is secured by the property and, as extended on September 1, 2026, matures on September 1, 2027. All accrued interest is payable at maturity or upon repayment, and the note may be prepaid without penalty. As of June 30, 2026, accrued interest on the note was $9,842. Upon the closing of this offering and once the Series has been fully capitalized, the bridge note and accrued interest will be repaid to the Manager from the net proceeds of the offering.

 

Property Summary

 

9308 SW 20th Street is a single-family home in Oklahoma City, OK. The property is a newly constructed, modern home designed with functionality and comfort in mind. It features an open floor plan with contemporary finishes, spacious living areas, and ample natural lighting. The kitchen includes high-end countertops, stainless steel appliances, and modern cabinetry.

 

Property Name The Monarch
Address 9308 SW 20th Street, Oklahoma City, OK 73128
Year Built 2025
Bedrooms 3
Baths 2
Square Footage 1,522

 

Property History

 

The Concreit Series 9308 SW 20th Street Oklahoma City OK property was built in 2025. As a newly constructed home, the property is in pristine condition with no anticipated immediate capital expenditures. Prior to its acquisition, the property had no ownership or rental history.

 

14

 

 

Property Components & Capital Expenditures

 

A certified professional inspected the Concreit Series 9308 SW 20th Street Oklahoma City OK property and found its key components to be in excellent, operational condition without apparent defects.

 

Given the new construction status, we do not foresee any deferred maintenance needs. All major structural and mechanical components are expected to remain in good working order throughout the intended hold period. In our financial projections, we’ve allocated a portion of rental income for future maintenance and capital costs. In case of unexpected repairs, a reserve fund is maintained to cover any contingencies.

 

Property Manager

 

An independent, third-party property manager has been selected by the Manager to oversee the Concreit Series 9308 SW 20th Street Oklahoma City OK property. A formal property management contract has been signed between the two parties. Under this agreement, Concreit Series 9308 SW 20th Street Oklahoma City OK will compensate the property manager with an annual fee for their management services on the property.

 

Property Operations and Hold Period

 

The Concreit Series 9308 SW 20th Street Oklahoma City OK property was newly constructed in 2025 and is currently leased at a monthly rate of $1,725, totaling $20,700 annually, which aligns with the going rates for similar single-family homes in the Oklahoma City rental market.

 

We estimate the property’s Operating Expenses—comprising real estate taxes, insurance, and regular maintenance—to range between $800 and $1,000 per month. These estimates are based on industry standards and do not account for capital expenditures, which are not expected in the near term given the property’s new construction status. For further details on our expectations regarding capital expenses, please refer to the “Property Components & Capital Expenditures” section above.

 

Our goal is to own the Concreit Series 9308 SW 20th Street Oklahoma City OK property for a period of 5 to 7 years and operate it as a rental unit. During this time, we aim to distribute any surplus cash, referred to as Free Cash Flow, to the holders of Concreit Series 9308 SW 20th Street Oklahoma City OK interests. The decision to sell or keep the property after this period will be carefully evaluated, considering economic conditions, property value trends, and existing lease agreements. The Manager reserves the right to sell the property before the 5-year mark or extend ownership beyond 7 years depending on market conditions.

 

Asset Management Fee

 

If we manage to raise the maximum amount for the Concreit Series 9308 SW 20th Street Oklahoma City OK offering, we anticipate that our yearly asset management fee will be calculated as $2,466. This fee equates to 1.0% of the capital contributions to the Series on an annual basis. This amount will be deducted from the property’s net rental income every quarter.

 

Concreit Series 7280 Scotlyn Way White House TN

 

Summary Overview

 

The formation of Concreit Series 7280 Scotlyn Way White House TN aims to provide an opportunity for investors to gain a stake in the single-family home situated at 7280 Scotlyn Way, White House, TN 37188, otherwise known as Concreit Series 7280 Scotlyn Way White House TN.

 

15

 

 

The property was acquired by the Manager on April 24, 2023 and was transferred at cost on January 1, 2025 to Concreit Series LLC 7280 Scotlyn Way, a wholly owned subsidiary of the Series formed on November 19, 2024. The purchase was funded through a non-interest-bearing, unsecured advance from the Manager with no fixed repayment date, which, including certain subsequent operating costs, totaled $374,702 as of June 30, 2026. The advance is expected to be repaid from the net proceeds of this offering. For further details about the projected expenses and how the proceeds from the offering will be utilized, please refer to the “Use of Proceeds to Issuer” section below.

 

Property Summary

 

7280 Scotlyn Way is a single-family home in White House, TN. The property is a beautiful brand-new two story spacious home with a gorgeous open living area. The kitchen has beautiful granite countertops. The property has 4 bedrooms and 3 bathrooms. The house features an attached garage with two spaces.

  

Property Name The Scotlyn
Address 7280 Scotlyn Way, White House, TN 37188
Year Built 2023
Bedrooms 4
Baths 2.5
Square Footage 1,821

  

Property History

 

The Concreit Series 7280 Scotlyn Way White House TN property was built in 2023. The property expects to incur approximately $4,000 of costs related to certain improvement projects to the property.

 

Prior to the acquisition of the Concreit Series 7280 Scotlyn Way White House TN property, the property did not exist yet and was not operated as a rental income property.

 

Property Components & Capital Expenditures

 

A certified professional inspected the Concreit Series 7280 Scotlyn Way White House TN property and found its key components to be in good, operational condition without apparent defects.

 

Based on the current quality and state of the property, we don’t anticipate any deferred maintenance needs. We expect all significant property elements to stay functional throughout the planned ownership period. In our financial projections, we’ve estimated maintenance and capital costs as a fraction of the rental income. If unexpected maintenance costs arise, we have cash reserves on standby to cover them.

 

The total cost for renovating this property is estimated at around $4,000. These renovations could range from new appliances and aesthetic enhancements to addressing various miscellaneous tasks around the property.

 

Property Manager

 

An independent, third-party property manager has been selected by the Manager to oversee the Concreit Series 7280 Scotlyn Way White House TN property. A formal property management contract has been signed between the two parties. Under this agreement, Concreit Series 7280 Scotlyn Way White House TN will compensate the property manager with an annual fee for their management services on the property.

 

Property Operations and Hold Period

 

The Concreit Series 7280 Scotlyn Way White House TN property was newly constructed in 2023 and is currently leased at a monthly rate of $2,500, totaling $30,000 annually, which aligns with the going rates for similar single-family homes in the White House, TN area.

 

16

 

 

We estimate the property’s Operating Expenses—comprising real estate taxes, insurance, and regular maintenance—to fall between $875 and $1,065 each month. These numbers are based on the Manager’s careful analysis and don’t account for any major repair costs, known as capital expenditures. At present, we don’t foresee the need for such major expenses for this property. For further details on our expectations regarding capital expenses, please refer to the “Property Components & Capital Expenditures” section above.

 

Our goal is to own the Concreit Series 7280 Scotlyn Way White House TN property for a period of 5 to 7 years and operate it as a rental unit. During this time, we aim to distribute any surplus cash, referred to as Free Cash Flow, to the holders of Concreit Series 7280 Scotlyn Way White House TN interests. The decision to sell or keep the property after this period will be carefully considered, taking into account various factors such as economic conditions, property value trends, and existing lease terms. Depending on these factors, the Manager may decide to sell the property before the 5-year mark or keep it longer than 7 years.

 

Asset Management Fee

 

If we manage to raise the maximum amount for the Concreit Series 7280 Scotlyn Way White House TN offering, we anticipate that our yearly asset management fee would come to $4,186. This fee equates to 1.0% of the capital contributions to the Series on an annual basis. This amount will be deducted from the property’s net rental income every quarter.

 

USE OF PROCEEDS TO ISSUER

 

The proceeds received in a Series Offering will be applied in the following order of priority of payment (percentages in the tables below are rounded to two decimal places and may not sum to the totals shown due to rounding):

 

Property Acquisition Cost: The actual cost of the Series Property that is paid to the Property seller;

 

Offering Expenses: In general, these costs include legal, accounting, banking, underwriting, filing, and compliance costs, as applicable, related to a Series Offering. The Manager will be responsible for all offering expenses on behalf of each Series and will be reimbursed by the Series through the proceeds of the Series Offering for offering expenses actually incurred.

 

Acquisition Expenses: In general, these expenses include all fees, costs and expenses incurred in connection with the evaluation, discovery, investigation, appraisal, development, and acquisition of the Series Property. Each Series will be responsible for its acquisition expenses which it will pay out of the proceeds of its Series Offering.

 

Allocation of Expenses

 

To the extent relevant, fees, costs, expenses, revenue generated from the Series Property, and any indemnification payments made by the Manager will be allocated among the Series in accordance with the Manager’s allocation policy set forth below (the “Allocation Policy”). The Allocation Policy requires the Manager to allocate items that are allocable to a specific Series to be borne by or distributed to (as applicable), the applicable Series. If, however, an item is not allocable to a specific Series but to Concreit or the Manager in general, it will be allocated pro rata based on the value of the Series Properties or the number of Properties, as reasonably determined by the Manager or as otherwise set forth in the Allocation Policy.

 

17

 

 

Concreit Series 933 Burlington Avenue Fort Worth TX

 

The gross proceeds of the offering of Concreit Series 933 Burlington Avenue Fort Worth TX interests will be $316,900, assuming the full amount of the offering is sold, and will be used in the following order of priority of payment:

  

Uses  Amount  Percentage
of Gross
Proceeds
Acquisition of Property(1)  $282,000    88.99%
Property Improvements (2)  $3,400    1.07%
Operating & Capital Reserves  $11,900    3.76%
Brokerage Fee  $0    0%
Acquisition Expenses (3)  $3,800    1.20%
Offering Expenses(4)  $6,300    1.99%
Sourcing Fee(5)  $9,500    3.00%
Total Fees & Expenses  $19,600    6.18%
Total Proceeds  $316,900    100.00%

  

  (1) Concreit Series 933 Burlington Avenue Fort Worth TX acquired the property for $282,000 in accordance with one of the acquisition methods discussed above.
     
  (2) The Manager anticipates approximately $3,400 in costs for renovations and capital expenditures associated with the acquisition of the Concreit Series 933 Burlington Avenue Fort Worth TX property.
     
  (3) Estimated costs totaling $3,800 include legal fees for purchase and sale agreements, title insurance, appraisal fees, and various closing and inspection costs.
     
  (4) The Manager will be reimbursed up to $6,300 (1.99% of the gross offering proceeds) for actual expenses related to the Concreit Series 933 Burlington Avenue Fort Worth TX offering. Any expenses exceeding this limit will be the Manager’s responsibility.
     
  (5) The Manager will receive a sourcing fee of $9,500 (3.00% of gross offering proceeds) for identifying the property and readying it for investment.

 

Total fees & expenses amount to $19,600 (6.18% of gross proceeds), bringing the total offering proceeds to $316,900.

 

Costs advanced by the Manager, including Acquisition and Operating Expenses, will be reimbursed from the net proceeds of the Concreit Series 933 Burlington Avenue Fort Worth TX offering. Refer to the “Manager’s Compensation” section for more details.

 

Concreit Series 933 Burlington Avenue Fort Worth TX has finalized the acquisition and payment for the property using funds advanced by the Manager.

 

18

 

 

Concreit Series 9308 SW 20th Street Oklahoma City OK


The gross proceeds of the offering of Concreit Series 9308 SW 20th Street Oklahoma City OK interests will be $246,600, assuming the full amount of the offering is sold, and will be used in the following order of priority of payment:

  

 

 

Uses

  Amount  Percentage
of Gross
Proceeds
Acquisition of Property(1)  $219,000    88.81%
Property Improvements (2)  $3,000    1.22%
Operating & Capital Reserves  $9,243    3.75%
Brokerage Fee  $0    0%
Acquisition Expenses (3)  $2,959    1.20%
Offering Expenses(4)  $5,000    2.03%
Sourcing Fee(5)  $7,398    3.00%
Total Fees & Expenses  $15,357    6.23%
Total Proceeds  $246,600    100.00%

 

  (1) Concreit Series 9308 SW 20th Street Oklahoma City OK acquired the property for $219,000 in accordance with one of the acquisition methods discussed above.
     
  (2) The Manager anticipates approximately $3,000 in costs for renovations and capital expenditures associated with the acquisition of the Concreit Series 9308 SW 20th Street Oklahoma City OK property.
     
  (3) Estimated costs totaling $2,959 include legal fees for purchase and sale agreements, title insurance, appraisal fees, and various closing and inspection costs.
     
  (4) The Manager will be reimbursed up to $5,000 (2.03% of the gross offering proceeds) for actual expenses related to the Concreit Series 9308 SW 20th Street Oklahoma City OK offering. Any expenses exceeding this limit will be the Manager’s responsibility.
     
  (5) The Manager will receive a sourcing fee of $7,398 (3.00% of gross offering proceeds) for identifying the property and readying it for investment.

 

Total fees & expenses amount to $15,357 (6.23% of gross proceeds), bringing the total offering proceeds to $246,600.

 

Costs advanced by the Manager, including Acquisition and Operating Expenses, will be reimbursed from the net proceeds of the Concreit Series 9308 SW 20th Street Oklahoma City OK offering. Refer to the “Manager’s Compensation” section for more details.

 

Concreit Series 9308 SW 20th Street Oklahoma City OK has finalized the acquisition and payment for the property using funds advanced by the Manager.

 

19

 

 

Concreit Series 7280 Scotlyn Way White House TN

 

The gross proceeds of the offering of Concreit Series 7280 Scotlyn Way White House TN interests will be $418,600, assuming the full amount of the offering is sold, and will be used in the following order of priority of payment:

 

Uses  Amount  Percentage
of Gross
Proceeds
Acquisition of Property(1)  $373,000    89.11%
Property Improvements (2)  $4,000    0.96%
Operating & Capital Reserves  $15,647    3.74%
Brokerage Fee  $0    0%
Acquisition Expenses (3)  $5,023    1.20%
Offering Expenses(4)  $8,372    2.00%
Sourcing Fee(5)  $12,558    3.00%
Total Fees & Expenses  $25,953    6.20%
Total Proceeds  $418,600    100.00%

 

  (1) Concreit Series 7280 Scotlyn Way White House TN acquired the property for $373,000 in accordance with one of the acquisition methods discussed above.
     
  (2) The Manager anticipates approximately $4,000 in costs for renovations and capital expenditures associated with the acquisition of the Concreit Series 7280 Scotlyn Way White House TN property.
     
  (3) Estimated costs totaling $5,023 include legal fees for purchase and sale agreements, title insurance, appraisal fees, and various closing and inspection costs.

 

  (4) The Manager will be reimbursed up to $8,372 (2.00% of the gross offering proceeds) for actual expenses related to the Concreit Series 7280 Scotlyn Way White House TN offering. Any expenses exceeding this limit will be the Manager’s responsibility.
     
  (5) The Manager will receive a sourcing fee of $12,558 (3.00% of gross offering proceeds) for identifying the property and readying it for investment.

 

Total fees & expenses amount to $25,953 (6.20% of gross proceeds), bringing the total offering proceeds to $418,600.

 

Costs advanced by the Manager, including Acquisition and Operating Expenses, will be reimbursed from the net proceeds of the Concreit Series 7280 Scotlyn Way White House TN offering. Refer to the “Manager’s Compensation” section for more details.

 

Concreit Series 7280 Scotlyn Way White House TN has finalized the acquisition and payment for the property using funds advanced by the Manager.

 

The planned allocation of this offering’s net proceeds is based on our current business and economic forecasts, including potential future revenues and expenses. Actual expenditure amounts and timelines may vary due to factors such as market conditions, operational cash flow, and business developments. The Manager retains the right to adjust the use of proceeds based on these and other factors.

 

By way of example, as of the date hereof it is anticipated that revenues and expenses will be allocated as follows:

 

20

 

 

Revenue or Expense Item Details Allocation Policy
Revenue A Series Property may generate income derived from Periodic Cash Flow and/or Capital Transaction Proceeds (as defined below) Allocable directly to the applicable Series Property
Acquisition Expenses Appraisal and valuation fees (if incurred pre-Closing) Allocable directly to the applicable Series Property
Pre-purchase inspection Allocable directly to the applicable Series Property
Closing Costs Allocable directly to the applicable Series Property
Interest expense, if any, when an underlying Series Property is purchased by a Series through a loan prior to the Series Closing Allocable directly to the applicable Series Property
Offering Expenses Legal expenses related to the preparation of regulatory paperwork (Series Offering materials) for a Series Not allocable; to be borne by the Manager
Audit and accounting work related to the regulatory paperwork or a Series Allocable directly to the applicable Series Property
Compliance work including diligence related to the preparation of a Series Not allocable; to be borne by the Manager
Insurance of a Series Property as at time of acquisition Allocable directly to the applicable Series Property
Preparation of marketing materials Not allocable; to be borne by the Manager

 

Operating Expense Property management fees Allocable directly to the applicable Series Property
Asset management fees Allocable directly to the applicable Series Property
Audit and accounting work related to the regulatory paperwork of a Series Allocable pro rata to the number of each Series Properties
Security (e.g., surveillance and patrols) Allocable pro rata to the number of each Series Property
Insurance Allocable directly to the applicable Series Property
Maintenance Allocable directly to the applicable Series Property
Property marketing or lease concessions, including special offers and terms Allocable directly to the applicable Series Property
Property disposition fee Allocable directly to the applicable Series Property
Interest expense, if any, when a Series Property holds any type of term loan or line of credit Allocable directly to the applicable Series Property
Audit, accounting and bookkeeping related to the reporting requirements of a Series Allocable pro rata to the number of Series Properties
Indemnification Payments Indemnification payments under the Operating Agreement Allocable directly to the applicable Series Properties

 

21

 

 

Notwithstanding the foregoing, the Manager may revise and update the Allocation Policy from time to time, which updates shall be disclosed in the Series Offering Statement.

 

Subscription Agreements; Admission to Concreit

 

Concreit generally intends to offer Membership Interests through Concreit’s online investment platform which can be found on www.concreit.com and their API (the “Concreit Platform”) and the mobile application (the “Concreit App”). Through the use of the Concreit Platform and Concreit App, eligible Investors may purchase Membership Interests, access account-related documentation, access other account-related functions, and receive updates as applicable.

 

To subscribe with Concreit and purchase any Membership Interests in a Series, an Investor must meet certain eligibility and suitability standards. (See “Investor Suitability” below). Additionally, an Investor who wishes to purchase Membership Interests must sign and execute a Subscription Agreement in the form attached hereto as Exhibit 4, which shall be accepted or rejected by the Manager in its sole and absolute discretion. By executing the Subscription Agreement, an Investor makes certain representations and warranties upon which the Manager will rely on in accepting the Investor’s subscription funds, unconditionally and irrevocably agrees to purchase Membership Interests in the amount shown thereon, and thereby makes a commitment to contribute capital in accordance with the terms set forth in the Subscription Agreement and the Operating Agreement. INVESTORS SHOULD CAREFULLY READ AND COMPLETE THE SUBSCRIPTION AGREEMENT (WITH POWER OF ATTORNEY) AND INVESTOR QUESTIONNAIRE.

 

The Manager may reject an Investor’s Subscription Agreement for any reason or no reason at all. If accepted by the Manager, the Investor’s capital contribution may be temporarily deposited into a call account (“Subscription Account”). While an Investor’s contribution is held in the Subscription Account, the Investor will not be considered a Member of the applicable Series, and the Investor’s contribution will not accrue any interest from the Series. An Investor shall become a Member of a Series when the Investor’s contribution is deposited into the Series’ operating account (“Operating Account”) from the Subscription Account. In the event interest accrues on an Investor’s capital contribution while being held in the Subscription Account, such interest shall be payable to the Investor. The Manager will transfer the Investor’s contribution from the Subscription Account into the Series’ Operating Account on a first in, first out basis when capital is needed by the Series (in the Manager’s sole and absolute discretion).

 

Notwithstanding the previous paragraph, should the process of depositing an Investor’s funds into the Subscription Account and admitting a Member into the applicable Series take longer than Ninety (90) days, the Investor may request in writing to recover its subscription funds. If, upon receipt of such request in writing, the Manager has not yet admitted the Investor as a Member of the Series, then the Manager may, in its sole and absolute discretion, return the Investor’s funds to the Investor and revoke the Subscription Agreement within Ten (10) business days of receipt of such request from the Investor.

 

Subscription Agreements are non-cancelable and irrevocable by the Investor and subscription funds are non-refundable for any reason, except with the express written consent of the Manager or as expressly set forth herein or in the Subscription Agreement.

 

AN INVESTOR SHALL OWN MEMBERSHIP INTERESTS IN A SERIES IF AND ONLY IF THE INVESTOR’S FUNDS ARE DEPOSITED INTO THE SERIES’ OPERATING ACCOUNT.

 

Cash Distributions

 

There are two general categories of income derived from a Series: (1) Periodic Cash Flow; and (2) Capital Transaction Proceeds.

 

“Periodic Cash Flow” is income that is generally made on a periodic basis with a certain frequency. An example of Periodic Cash Flow may be rental income from a Property, and/or other periodic cash flow generated from a Property.

 

22

 

 

“Capital Transaction Proceeds” are transaction-based income derived from a Property. Transaction-based income includes, without limitation, the sale, refinance, and/or disposition of a Property.

 

In the event of uncertainty or ambiguity as to whether a source of income is categorized as Periodic Cash Flow or Capital Transaction Proceeds, the Manager shall have the sole and absolute discretion to determine such a category. The manner in which income is distributed from a Series will depend on the source of income, as further detailed below.

 

Periodic Cash Flow

 

For each Series, Periodic Cash shall be distributed to such Series Members on a quarterly basis in the following manner:

  

  1. First, to pay for Series’ expenses, costs and fees (including, without limitation, payment of outstanding debt (if any), administrative costs, legal expenses accounting fees) and any allocation of Capital Expenditure Reserve (as applicable) for the Series;

 

  2. Second, to pay the Asset Management Fee (as defined below) to the Manager;

 

  3. Thereafter, One Hundred Percent (100%) of any excess distributable cash shall be distributed to the Series’ Members on a pro-rata basis (based on the total aggregate amount of Membership Interests in the Series).

 

Capital Transaction Proceeds:

 

Upon the sale, disposition, and/or refinance of a Property, Capital Transaction Proceeds shall be distributed to the Series’ Members in the following manner:

 

  1. First, to pay for the Series’ expenses, costs and fees (including, without limitation, payment of outstanding debt (if any), administrative costs, legal expenses accounting fees) and any allocation of Capital Expenditure Reserve (as applicable) for the Series;

 

  2. Second, to pay the Asset Management Fee to the Manager;

 

  3. Third, to return any unreturned capital contributions until the Member’s capital contributions to the Series has been fully repaid; and

 

  4. Thereafter, One Hundred Percent (100%) of any excess distributable cash shall be distributed to the Series’ Members on a pro-rata basis (based on the total aggregate amount of Membership Interests in the Series).

 

All excess cash will be distributed to Members in accordance with the sequence as noted above, and shall be prorated as applicable for the amount of time that a Member was a member of the Series during such accounting period. Excess distributable cash is not cumulative nor guaranteed.

 

DISTRIBUTIONS OF THE EXCESS DISTRIBUTABLE CASH ARE NOT A GUARANTEED DISTRIBUTION AND ARE SUBJECT TO THE CASH AVAILABILITY OF THE PARTICULAR SERIES. THE MANAGER AND CONCREIT MAKE NO GUARANTEES, ASSURANCES, OR COMMITMENTS TO THE DISTRIBUTION OF ANY RETURNS. DISTRIBUTIONS SHALL ONLY BE MADE AT THE MANAGER’S DISCRETION AND TO THE EXTENT THAT CASH IS AVAILABLE AND THAT SUCH DISTRIBUTIONS WILL NOT IMPACT THE CONTINUING OPERATIONS OF CONCREIT.

 

23

 

 

Valuation Methodology

 

The NAV of each Series (including the price per Membership Interest) shall be valued at cost during each Series’ Closing (or as soon as commercially reasonable thereafter). Thereafter, the Manager intends to calculate the Series NAV using a process that reflects the estimated value of the Series’ Property (including but not limited to Property related liabilities), and the estimated accrual of revenue, fees, and expenses of the Series (which may include accrued fees and operating expenses, accrued distributions payable, accrued management fees, and any financing extended to the Series), on a quarterly basis (or such other period as determined by the Manager, in its sole and absolute discretion, but no less frequently than annually). The determination of the NAV for the Membership Interests of each Series is not based on, nor intended to comply with, fair value standards under U.S. GAAP, and such NAV may not be indicative of the actual price of assets at current market conditions.

 

Each Series Property consists of real estate and, as with any real property valuation protocol, the conclusions reached by the Manager and/or internal accountants are based on a number of judgments, assumptions, and opinions about future events that may or may not prove to be correct. The use of different judgments, assumptions, or opinions may result in different estimates of the value of a Series Property. In addition, for any given period, the NAV per Membership Interest may not fully reflect certain material events, to the extent that the financial impact of such events on Concreit’s portfolio is not immediately quantifiable.

 

Each Series presently intends to apply the foregoing valuation methodology unless otherwise impractical or it’s in the best interest of the Series that an alternative valuation method be used, as determined by the Manager in its sole and absolute discretion. The Manager reserves the right to use other reasonable methods depending on market condition and status of the Property, as determined by the Manager in its sole and absolute discretion. Such other valuation methodologies include, without limitation: (1) fair market value of the Property based upon a report provided by an independent valuation expert; (2) fair market value of the Property using real estate comparable methods; (3) with respect to debt, default rates, discount rates, and loss severity rates; (4) market capitalization rates, comparable sales information, interest rates, or net operating income; (5) progress of the Property’s development, construction, or value-add plan; (6) accruals of the Series’ Periodic Cash Flow distributions; (7) capitalized earnings model; or (8) other reasonable valuation methods as determined by the Manager.

 

Restrictions on Transfer

 

As a condition to this Offering, restrictions have been placed upon the ability of Members to resell or otherwise transfer any Membership Interests purchased hereunder. Specifically, no Member may resell or otherwise transfer any Membership Interests without the satisfaction of certain conditions designed to ensure compliance with applicable tax and securities laws, including, without limitation, the requirement that certain legal opinions be provided to Concreit with respect to such matters, and the requirement that any transfer of Membership Interests to a transferee does not violate any state or federal securities laws. Notwithstanding the foregoing, no Member may resell or otherwise transfer any Membership Interests without the prior written consent of the Manager, whose consent may be withheld in its sole and absolute discretion. (See “Summary of the Operating Agreement – Restrictions on Transfer” below).

 

To the extent required by applicable law or in the sole and absolute discretion of the Manager, legends shall be placed on all instruments or certificates evidencing ownership of Membership Interests in Concreit, stating that the Membership Interests have not been registered under the federal securities laws and setting forth limitations on resale. Notations regarding these limitations shall be made in the appropriate records of Concreit, with respect to all Membership Interests offered through this Offering.

 

Any Member who transfers, upon the Manager’s consent, any Membership Interests to another person shall pay the Manager, subject to the sole and absolute discretion of the Manager, a transfer fee of at least $500 to cover administrative costs related thereto.

 

24

 

 

Investor Suitability

 

This investment is appropriate only for Investors who have no need for immediate liquidity in their investments and who have adequate means of providing for their current financial needs, obligations, and contingencies, even if such investments result in a total loss. Investment in the Interests involves a high degree of risk and is suitable only for an Investor whose business and investment experience, either alone or together with a purchaser representative, renders the Investor capable of evaluating each and every risk of the proposed investment. CAREFULLY READ THE ENTIRE “RISK FACTORS” SECTION OF THIS OFFERING CIRCULAR.

 

The Membership Interests are being offered and sold only to “qualified purchasers” (as defined in Regulation A under the Act). “Qualified purchasers” include:

 

(i) “accredited investors” under Rule 501(a) of Regulation D (as explained below); and

 

(ii) all other Investors so long as their investment in the Membership Interests does not represent more than Ten Percent (10%) of the greater of the Investor’s, alone or together with a spouse or spousal equivalent, annual income or net worth (for natural persons), or Ten Percent (10%) of the greater of annual revenue or net assets at fiscal year-end (for non-natural persons).

 

The Membership Interests are offered hereby and sold to Investors that meet one of the categories (i.e., Accredited Investors and Investors whose investment in the Membership Interests does not represent more than Ten Percent (10%) of the applicable amount).

 

To qualify as an “Accredited Investor”, for purposes of satisfying one of the tests in the “qualified purchaser” definition, an Investor must meet ONE of the following conditions:

 

(i) Any natural person who had an individual income in excess of Two Hundred Thousand Dollars ($200,000) in each of the two most recent years or joint income with that person’s spouse or spousal equivalent in excess of Three Hundred Thousand Dollars ($300,000) in each of those years and who has a reasonable expectation of reaching the same income level in the current year;

 

(ii) Any natural person whose individual net worth or joint net worth, with that person’s spouse or spousal equivalent, at the time of their purchase exceeds One Million Dollars ($1,000,000) (excluding the value of such person’s primary residence);

 

(iii) A natural person holding one or more professional certifications or designations administered by the Financial Industry Regulatory Authority, Inc., and in good standing: the Licensed General Securities Representative (Series 7), Licensed Investment Adviser Representative (Series 65), and Licensed Private Securities Offering Representative (Series 82);

 

(iv) A natural person holding, in good standing, one or more professional certifications or designations or other credentials from an accredited educational institution that the Commission has designated as qualifying an individual for accredited investor status;

 

(v) A natural person who is considered a “knowledgeable employee” of a private company as defined by Rule 3c-5(a)(4) under the Investment Company Act of 1940, including trustees and advisory board members, or person serving in a similar capacity of a company relying on an exemption under Investment Company Act of 1940 Section 3(c)(1) or 3(c)(7), or an affiliated person of the company that oversees the series’ investments, and employees of the private company (other than employees performing solely clerical, secretarial, or administrative functions);

 

25

 

 

(vi) Any family office, as defined in Rule 202(a)(11)(G)-1 under the Investment Advisers Act of 1940: with assets under management in excess of $5,000,000, that is not formed for the specific purpose of acquiring the securities offered, and whose prospective investment is directed by a person who has such knowledge and experience in financial and business matters that such family office is capable of evaluating the merits and risk of the prospective investment;

 

(vii) Any family client, as defined in Rule 202(a)(11)(G)-1 under the Investment Advisers Act of 1940, of a family office meeting the requirements in paragraph (a)(12) of this section and whose prospective investment in the issuer is directed by such family office pursuant to paragraph (a)(12)(iii);

 

(viii) Any bank as defined in Section 3(a)(2) of the Act, or any savings and loan association or other institution as defined in Section 3(a)(5)(A) of the Securities Act, whether acting in its individual or fiduciary capacity; any broker or dealer registered pursuant to Section 15 of the Securities and Exchange Act of 1934 (the “Exchange Act”); any investment adviser registered pursuant to section 203 of the Investment Advisers Act of 1940 or registered pursuant to the laws of a state; any investment adviser relying on the exemption from registering with the Commission under section 203(l) or (m) of the Investment Advisers Act of 1940; any insurance company as defined in Section 2(13) of the Exchange Act; any investment company registered under the Investment Company Act of 1940 or a business development company as defined in Section 2(a)(48) of that Act; any Small Business Investment Company (SBIC) licensed by the U.S. Small Business Administration under Section 301(c) or (d) of the Small Business Investment Act of 1958; any Rural Business Investment Company as defined in section 384A of the Consolidated Farm and Rural Development Act; any plan established and maintained by a State, its political subdivisions, or any agency or instrumentality of a state or its political subdivisions, for the benefit of its employees, if such plan has total assets in excess of Five Million Dollars ($5,000,000); any employee benefit plan within the meaning of the Employee Retirement Income Security Act of 1974, if the investment decision is made by a plan fiduciary, as defined in Section 3(21) of such Act, which is either a bank, savings and loan association, insurance company, or registered investment advisor, or if the employee benefit plan has total assets in excess of Five Million Dollars ($5,000,000) or, if a self-directed plan, with investment decisions made solely by persons who are Accredited Investors;

 

(ix) Any private business development company as defined in Section 202(a)(22) of the Investment Advisers Act of 1940;

 

(x) Any organization described in Section 501(c)(3) of the Internal Revenue Code of 1986, as amended (the “Code”), corporation, Massachusetts or similar business trust, or partnership, not formed for the specific purpose of acquiring the securities offered, with total assets in excess of Five Million Dollars ($5,000,000);

 

(xi) Any director, executive officer, or general partner of the issuer of the securities being sold, or any director, executive officer, or general partner of a general partner of that issuer;

 

(xii) Any trust, with total assets in excess of Five Million Dollars ($5,000,000), not formed for the specific purpose of acquiring the securities offered, whose purchase is directed by a sophisticated person as described in Rule 506(b)(2)(ii) of Regulation D;

 

(xiii) Any entity not listed above which was not formed for the specific purpose of acquiring the securities offered, owning investments in excess of Five Million Dollars ($5,000,000); or

 

(xiv) Any entity in which all the equity owners are accredited investors as defined above.

 

For Investors who are not Accredited Investors, there are limitations on the aggregate purchase price of Membership Interests that may be paid by the Investor which is not more than Ten Percent (10%) of the greater of such Investor’s:

 

(i) Annual income or net worth if a natural person (with annual income and net worth for such natural person purchaser determined as provided in Rule 501); or

 

26

 

 

(ii) Revenue or net assets for such purchaser’s most recently completed fiscal year end if a non-natural person.

 

Annual income and net worth should be calculated as provided in the Accredited Investor definition under Rule 501 of Regulation D, as explained above. In particular, net worth in all cases should be calculated excluding the value of an Investor’s home, home furnishings and automobiles.

 

Dissolution

 

Properties are currently anticipated to be held for a period of Five (5) to Seven (7) years, and each Series shall generally begin the dissolution and wind up of its business activities, including the sale of the Series Property, Three (3) years after the end of the Investment Period (including any extensions, as applicable), subject to market conditions and the Property’s performance and status, as determined by the Manager. At such time, the Manager will proceed to wind up the affairs of the Series in accordance with the Operating Agreement.

 

Notwithstanding the foregoing, a Series shall remain in existence until the earlier of the following: (i) dissolution of Concreit, (ii) the Manager’s election to begin the winding up and dissolution of such Series; (iii) the sale, exchange, or other disposition of substantially all of the assets of the Series, or (iv) the withdrawal or resignation of the Manager, unless a new manager is appointed pursuant to the terms of the Operating Agreement.

 

Concreit presently intends to begin dissolution upon the dissolution of the last remaining Series.

 

Series Structure and Membership Interests

 

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.

 

Title to the Property will be held by the applicable Series. Each Series will not own any other assets other than the single Property associated with such Series, plus Capital Expenditure Reserves for maintenance, insurance, and other expenses pertaining to the Series Property, and net profits by the Series from the monetization of the Series Property, if any. Each Series will carry its own allocation of profit and loss, capital contributions, Membership Interests redemptions, and fees, costs, and expenses. The fees, costs, and expenses include operating expenses for the Series, the formation costs of the Series, and the corresponding acquisition costs of the Series Property, among others, all of which shall be allocated to the applicable Series directly. (See “Allocation of Expenses” above).

 

Concreit will admit the Members on an ongoing basis into each Series. Investors will acquire Membership Interests in a Series, each of which is intended to be a separate Series of Concreit for purposes of accounting for assets and liabilities. Membership Interests represent an investment solely in a particular Series and, thus, indirectly in the Property owned by such Series. The series-based accounting method carries unique risks which are specified below. (See “Risk Factors” below).

 

Transfer Agent and Registrar

 

As of the date of this Offering Circular, Concreit has not engaged a transfer agent, and does not intend to engage a transfer agent until such time as Concreit is required to do so in order to satisfy the conditional exemption contained in Rule 12g5-1(a)(7) of the Securities Exchange Act of 1934, as applicable, or the Exchange Act.

 

27

 

 

GENERAL GUIDELINES FOR THE ACQUISITION OF PROPERTIES

 

A Series will primarily use Series Offering proceeds to acquire, value-add, rehabilitate, develop, construct, lease, and/or sell Properties throughout the United States.

 

Properties shall generally be selected in accordance with standards provided below:

 

1. Asset Classes. The purchase and acquisition of Properties shall generally be made in the following asset classes:

 

● Single Family Residential Properties (“SFRs”). The units of a single family residential property range between 1 to 2 units. These Properties will generally cost between $200,000 and $600,000 per Property and may be held for purposes of rental income.

 

● Multi-Family Housing. Multi-family properties are generally properties that contain 2 or more units or multiple buildings within 1 complex in which residential tenants reside. These Properties will generally be purchased in order to be rented to tenants and/or sold as apartments or condominiums.

 

● Mixed-Use Properties. A mixed-use property is either a building or a land development that combines both residential and commercial or even industrial space and uses. Such mixed-use Property can be utilized for purposes of diversification within Concreit’s real estate portfolio, as well as capital gain based on the sale of such Properties. These Properties will typically be purchased in order to be rented to tenants and sold.

 

2. Location of the Properties. The Properties will primarily be located in strategic areas throughout the United States with primary focus on the top 100 MSAs (metropolitan statistical areas with populations greater than 500,000) such as Atlanta, Dallas, Austin, Charlotte, Nashville, Orlando, Jacksonville, and Oklahoma City, among others. Notwithstanding the foregoing, a Series may acquire Property in other regions of the United States, if the Manager determines in its sole discretion that it is in the best interest of the Series.

 

3. Leverage. Leverage may be employed to enhance total returns to Members through senior financing on Property acquisition and/or other secured facilities. The Manager seeks to secure conservatively structured leverage to the extent obtainable on a cost-effective basis. Typically, leverage may be utilized in an amount with an as-is loan-to-value ratio of Seventy Percent (70%) expected over life of a Property, unless the Manager determines in its sole discretion that it is in the best interests of the Series to exceed such ratio in any single or multiple instances. To determine the value of the Property, the Manager may use the acquisition price, appraised value, development costs, or other determination of value in the sole discretion of the Manager at the time of procurement of any debt. Any loan procured will be non-recourse to the Members. The Manager (including its principals) and/or Concreit may provide loan guarantees or be required to do so.

 

4. Timeline. The timeline for a Property’s development, rehabilitation, value-add, or otherwise stabilization, will range from Three (3) to Thirty-Six (36) months from the date of each acquisition. Notwithstanding the foregoing, the estimated timeline is not guaranteed, and certain Properties may take longer to stabilize and/or develop due to variety of reasons, including, without limitation: construction issues, unexpected environmental conditions, changes in supply and demand, governmental regulations, zoning restrictions, changes in material and labor shortages, increases in the costs of labor and materials, changes in construction plans and specifications, tenant demand, and other market conditions.

 

5. Fire and Casualty Insurance. Satisfactory fire and casualty insurance will be obtained for all Properties and will name the relevant Series as its loss payee.

 

6. Title Insurance. Satisfactory title insurance coverage will be obtained for all Properties. The title insurance policy will name the relevant Series as the insured and provide title insurance in an amount not less than the principal amount of the value of the Property.

 

28

 

 

7. Environmental Reports. Environmental reports will not typically be ordered on a Property purchased or otherwise acquired by the Series.

 

8. Acquisition Mechanics. Each Series will acquire its Series Property prior to the commencement or Closing of that Series Offering. Each Series Property will be fully described in the Series Offering, which shall provide information relating to the Series Property being offered, such as the description and specifications of the Series Property, the purchase price of the Series Property, and the relevant terms of the acquisition. A Series may acquire its Property either from an Affiliate or from an unaffiliated third-party.

 

i. Acquisition of Property. Concreit Properties or an Affiliate may enter into a purchase and sale agreement with the third-party seller to acquire Property on behalf of a Series. Concreit Properties or an Affiliate will negotiate with the third-party seller (on behalf of the Series) the purchase price for the Property and related purchase terms and conditions which will be specified in a purchase and sale agreement, by and between Concreit Properties (or Affiliate) and the Property seller. Once the new Series is established, Concreit Properties (or Affiliate) will either assign the purchase and sale agreement to that Series or the purchase and sale agreement will be re-executed with the new Series as the buying party.

 

ii. Purchase Price. Purchase price funds to acquire a new Property may be provided by a combination of mortgage proceeds and cash payment. The funding and closing of the Property’s acquisition may take place prior to the beginning of the Series Offering, during the Series Offering, or at the Closing of the Series Offering.

 

The Series will purchase the Property at a purchase price equal to the price Concreit Properties or Affiliate actually paid for the Property (inclusive of acquisition and closing costs). The Series will purchase the Property through the issuance to Concreit Properties (or Affiliate) of a promissory note in the full amount of the purchase price of the Series Property inclusive of acquisition and closing costs.

 

The Series will repay the promissory note, along with accrued interest at a to-be-determined annual interest rate, with net proceeds from the Series Offering. Prior to the repayment of the note, the Manager or Concreit Properties may retain all rental income derived from the Series Property, net of concessions, taxes, insurance, HOA dues, and costs of repair, as applicable.

 

9. Special Purpose Entities. A Series may hold its Property in a wholly owned limited liability company subsidiary organized in the state where the Property is located. A Series may also acquire the Property directly, in the sole discretion of the Manager. The Series may joint venture with third parties in the acquisition and/or development of the Property, as determined by the Manager, provided the Manager’s estimate of the return on the Series’ equity investment in such joint venture vehicles justifies such investment and relationship, and provided that the Series will retain at least majority ownership and all operational control.

 

10. Property Disposition. Properties are currently anticipated to be held for a period of Five (5) to Seven (7) years, and each Series shall generally begin the dissolution and wind up of its business activities, including the sale of the Series Property, Three (3) years after the end of the Investment Period (including any extensions, as applicable), subject to market conditions and the Property’s performance and status, as determined by the Manager. Notwithstanding the foregoing, the Manager may determine that it is in the best interests of the Members to sell a Series Property earlier than Five (5) years or to hold a Series Property for more than Seven (7) years. Additionally, any sale of a Property will be subject to lessee rights.

 

The Manager will seek to achieve a selling price that maximizes the capital appreciation for the Series’ Members based on then-current market conditions.

 

29

 

 

Property Oversight

 

A Series, through the Manager, Affiliate, or a third-party, may perform a variety of operational and/or development/construction activities, which may include one or more of the following without limitation: performing development feasibility assessments, seeking appropriate planning, land use and other regulatory approvals, and negotiating service agreements, as well as, property management services, leasing, maintenance, or other services necessary, whether through a third-party or an Affiliate, as determined by the Manager.

 

Tenants Selection

 

The Manager intends to seek out tenants who are financially responsible and capable of paying rent. The Manager shall conduct due diligence on prospective tenant applicants by (a) verifying income, (b) running credit checks, (c) performing criminal background checks, and/or (d) requesting references from previous landlords. While the Manager does not have specific standards for these items, the Manager will use such screening methods to determine whether a potential lessee is financially responsible.

 

Activities of Concreit

 

All sourcing, due diligence, underwriting, bidding process, oversight, origination of capital, and reporting of Properties will be done by the Manager or an Affiliate for the benefit of each Series. The Manager may also endeavor to directly obtain financing for a Property. With respect to obtaining debt financing from an Affiliate, the arrangements and terms, including fees, will be based on the market rate at the time of financing. Alternatively, the Manager may engage a third-party to arrange financing as needed. Any fees attributable to obtaining debt financing, from an Affiliate or otherwise, will be treated as an expense to the applicable Series.

 

The Manager may subcontract due diligence and asset management functions to third parties (e.g., property management companies, appraisers, inspectors, subcontractors, real estate brokers, accountants, etc.) for the benefit of a Series. The costs of retaining third parties for these purposes shall be considered Series expenses as reasonably determined by the Manager.

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the audited consolidated financial statements for the years ended December 31, 2025 and 2024 and the unaudited interim consolidated financial statements for the six months ended June 30, 2026 and 2025, and the related notes, included in this Offering Circular. This discussion contains forward-looking statements that involve risks and uncertainties. (See “Forward-Looking Statements” and “Risk Factors”).

 

Overview

 

Concreit Series LLC was formed on June 7, 2023 as a Delaware series limited liability company and is managed by Concreit Inc., the Manager. Each Series acquires and operates a single-family rental property and offers Membership Interests pursuant to this Offering Circular. Concreit’s offering statement on Form 1-A was qualified by the SEC on November 5, 2024, and a post-qualification amendment to the offering statement was qualified on August 12, 2025. As of June 30, 2026, Concreit Series 7260 Scotlyn Way White House TN (The Belfort) had closed its offering, issuing 42,170 Membership Interests for gross proceeds of $421,700; Concreit Series 7280 Scotlyn Way White House TN (The Scotlyn) and Concreit Series 9308 SW 20th Street Oklahoma City OK (The Monarch) had been qualified but had not accepted any subscriptions; and Concreit Series 933 Burlington Avenue Fort Worth TX is offered for the first time pursuant to this Offering Circular. Concreit Series 904 Crimson Wolf Rd Fort Worth TX is not included in this Offering Circular because the Manager intends to sell its property. (See “Liquidity and Capital Resources” below).

 

30

 

 

Offering Status by Series

 

The following table summarizes the status of each Series offering as of June 30, 2026. Each Series offering is conducted on a best-efforts basis at $10.00 per membership interest pursuant to the Offering Circular, as amended or supplemented.

 

Series  Status  Qualification Date  Offering Close Date  Maximum Offering  Interests Outstanding  Gross Proceeds
7260 Scotlyn Way (The Belfort)  Closed   12/22/2023    06/01/2024   $421,700    42,170   $421,700 
7280 Scotlyn Way (The Scotlyn)  Open   11/05/2024    —   $418,600    —    — 
9308 SW 20th Street (The Monarch)  Open   08/12/2025    —   $246,600    —    — 
933 Burlington Avenue  Awaiting Qualification   —    —    316,900    —    — 
904 Crimson Wolf Rd  Not offered   —    —    —    —    — 
Total                     42,170   $421,700 

 

Until a Series offering closes, the Manager funds the Series property through related-party financing, as described under “Liquidity and Capital Resources” and in Notes 4 and 6 to the financial statements.

 

Operational Highlights

 

The following highlights present key components of our results of operations for the six months ended June 30, 2026, compared with the six months ended June 30, 2025. The Series properties were acquired on different dates: The Belfort on June 25, 2024; The Scotlyn on January 1, 2025; The Monarch on February 19, 2025; and 933 Burlington Avenue and 904 Crimson Wolf Rd on June 20, 2025. As a result, the six months ended June 30, 2025 include only a partial period, or no period, of operations for several Series, and results for the two periods are not directly comparable.

 

Critical Accounting Estimates

 

Our financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), which requires the Manager to make estimates and assumptions that affect reported amounts. The estimates below involve the most significant judgment. See Note 2 to the financial statements for our significant accounting policies.

 

Allocation of purchase price. When a Series acquires a property, the Manager allocates the total cost, including acquisition and closing costs, between land and building (and improvements, if any) based on county tax assessor ratios. Because land is not depreciated, this allocation affects depreciation expense and net income over the holding period.

 

Useful lives and depreciation. Buildings are depreciated on a straight-line basis over an estimated useful life of 27.5 years, and building improvements over 5 to 15 years, or the remaining useful life of the related building if shorter. A shorter useful life would increase depreciation expense and reduce net income, but would not affect cash available for distribution.

 

Impairment of real estate. The Manager reviews each Series property for impairment whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. Such events include sustained vacancy, declining rents, operating losses, or adverse market or interest rate changes. If the undiscounted estimated cash flows from a property over its expected holding period, including estimated sale proceeds, are less than its carrying value, the property is written down to fair value. These estimates depend on assumptions about rents, occupancy, holding period and exit values, which the Manager believes are reasonable but are inherently uncertain. No impairment was recorded for the six months ended June 30, 2026 or the year ended December 31, 2025.

 

31

 

 

Going concern. The Manager evaluates whether conditions raise substantial doubt about the Series’ ability to continue as a going concern within one year after the financial statements are issued. This includes the maturity of the related-party bridge notes and the timing of Series offering proceeds. See “Liquidity and Capital Resources” and Note 1.

 

Results of Operations – Six Months Ended June 30, 2026 Compared to Six Months Ended June 30, 2025

 

Revenues

 

Revenues are generated at the Series level, earning income through monthly rental payments. The following table summarizes rental income for the six months ended June 30, 2026 and June 30, 2025.

  

Series  06/30/2026  06/30/2025
7260 Scotlyn Way  $15,150   $14,850 
7280 Scotlyn Way   15,000    13,475 
9308 SW 20th St.   10,350    690 
933 Burlington Ave   6,922    — 
904 Crimson Wolf Rd   9,769    — 
Total  $57,191   $29,015 

 

Rental income increased $28,176, from $29,015 for the six months ended June 30, 2025 to $57,191 for the six months ended June 30, 2026. The increase was primarily due to a full period of operations for all Series.

  

Expenses

 

Each Series pays its own operating expenses out of its rental income, whether or not its offering has closed. These expenses include real estate taxes, property insurance, homeowners association (HOA) fees, property management fees, legal and other professional fees, repairs and maintenance, and depreciation. When a Series’ cash is not enough to cover its expenses, the Manager may advance funds to the Series. These advances are recorded as amounts due to related parties and are repaid from the Series’ operating cash flow or from the proceeds of its offering. Expenses the Manager incurs to acquire a Series property and to prepare its offering are reimbursed from that Series’ gross offering proceeds when the offering closes, in accordance with the Allocation Policy.

 

The following table summarizes operating expenses by Series for the six months ended June 30, 2026 and June 30, 2025.

 

Operating Expenses
   June 30, 2026  June 30, 2025
Series  Operating expenses  Depreciation  Total expenses  Operating expenses  Depreciation  Total expenses
7260 Scotlyn Way  $6,470   $5,794   $12,264   $6,371   $5,482   $11,853 
7280 Scotlyn Way   7,283    5,367    12,650    3,377    —    3,377 
9308 SW 20th St.   1,793    3,126    4,919    6,160    —    6,160 
933 Burlington Ave   4,630    4,104    8,734    —    —    — 
904 Crimson Wolf Rd   6,570    3,222    9,792    —    —    — 
   $26,746   $21,613   $48,359   $15,908   $5,482   $21,390 

 

Total operating expenses increased $26,969, from $21,390 for the six months ended June 30, 2025 to $48,359 for the six months ended June 30, 2026. The increase was primarily due to a full period of operations for all Series.

 

32

 

 

Results of Operations – Year Ended December 31, 2025 Compared to Year Ended December 31, 2024

 

Revenues

 

The following table summarizes rental income by Series for the years ended December 31, 2025 and 2024.

 

Rental Income
Series  December 31, 2025  December 31, 2024
7260 Scotlyn Way (The Belfort)  $30,000   $30,304 
7280 Scotlyn Way (The Scotlyn)   28,477    — 
9308 SW 20th St. (The Monarch)   11,040    — 
933 Burlington Ave   12,437    — 
904 Crimson Wolf Rd   —    — 
   $81,954   $30,304 

 

Rental income increased $51,650, from $30,304 for the year ended December 31, 2024 to $81,954 for the year ended December 31, 2025, primarily due to the acquisition of The Scotlyn on January 1, 2025, The Monarch on February 19, 2025, and 933 Burlington Avenue and 904 Crimson Wolf Rd on June 20, 2025. 904 Crimson Wolf Rd did not generate rental income during 2025.

 

Expenses

 

The following table summarizes operating expenses by Series for the years ended December 31, 2025 and 2024.

 

Operating Expenses
   December 31, 2025  December 31, 2024
Series  Operating expenses  Depreciation  Total expenses  Operating expenses  Depreciation  Total expenses
7260 Scotlyn Way (The Belfort)  $15,443   $11,587   $27,030   $19,879   $11,588   $31,467 
7280 Scotlyn Way (The Scotlyn)   9,107    11,448    20,555                
9308 SW 20th St. (The Monarch)   9,600    5,302    14,902                
933 Burlington Ave   4,492    3,808    8,300                
904 Crimson Wolf Rd   8,770    3,451    12,221                
   $47,412   $35,596   $83,008   $19,879   $11,588   $31,467 

 

Total operating expenses increased $51,541, from $31,467 for the year ended December 31, 2024 to $83,008 for the year ended December 31, 2025, primarily due to the additional Series properties, including an increase in depreciation from $11,588 to $35,596. Interest expense on the related-party bridge notes was $10,624 in 2025, compared to none in 2024, and other income was $7,315, compared to $2,757 in 2024. As a result, the Series reported a consolidated net loss of $4,363 for the year ended December 31, 2025, compared to net income of $1,594 for the year ended December 31, 2024.

 

Liquidity and Capital Resources

 

Each Series funds its operations from the rental income of its property. Its principal liquidity needs are operating expenses, distributions (for Series that have closed their offerings), and repayment of the financing the Manager provided to buy the Series property. Until a Series closes its offering, the Manager finances the purchase of its property through a related-party bridge note or a non-interest-bearing advance. That financing is to be repaid from the net proceeds of the Series offering. For the six months ended June 30, 2026, the Series generated $32,231 of net cash from operating activities, and at June 30, 2026 they held cash and cash equivalents of $100,360.

 

33

 

 

For the year ended December 31, 2025, the Series generated $50,572 of net cash from operating activities and used $1,129,449 in investing activities to acquire the Series properties, which was funded by related-party bridge notes of $755,575 and advances from the Manager.

 

As of June 30, 2026, four Series owed the Manager the following amounts to finance their properties:

 

Series  Type  Principal  Accrued Interest  Total  Interest Rate  Maturity
9308 SW 20th St. (The Monarch)  Bridge note  $218,706   $9,842   $228,548    4.5%  September 1, 2026 (1)
933 Burlington Ave  Bridge note   281,615    12,039    293,654    4.5%  December 20, 2026
904 Crimson Wolf Rd  Bridge note   255,254    5,743    260,997    4.5%  December 20, 2026
7280 Scotlyn Way (The Scotlyn)  Advance   374,702    —    374,702    Non-interest-bearing   No fixed repayment date
Total     $1,130,277   $27,624   $1,157,901         

 

(1) Extended to September 1, 2027; see Note 8.

 

The bridge notes are secured by the respective Series properties and pay interest only, with all accrued interest due at maturity or repayment. As a result, the Series had current liabilities of $1,194,132 and current assets of $112,946 at June 30, 2026, a working capital deficit of $1,081,186. The Series’ cash and operating cash flow are not enough to repay these obligations at maturity. Repayment depends on proceeds from the Series offerings, extensions by the Manager, or third-party financing.

 

On September 1, 2026, the Manager agreed to extend the maturity of the Monarch bridge note to September 1, 2027 on otherwise unchanged terms (see Note 8, “Subsequent Events,” to the financial statements). The notes of 933 Burlington Ave and 904 Crimson Wolf Rd mature on December 20, 2026. The Manager intends to extend the maturity of the 933 Burlington Ave note if that Series offering has not closed by then. The Manager intends to sell the 904 Crimson Wolf Rd property, and expects the net sale proceeds to be used to repay that Series’ bridge note and accrued interest. However, the Manager is not obligated to extend the notes or to provide additional financing, and there can be no assurance that offering proceeds or refinancing will be available in sufficient amounts or on acceptable terms. These conditions raise substantial doubt about the Series’ ability to continue as a going concern (see Note 1 to the financial statements).

 

Off-Balance Sheet Arrangements

 

Concreit has no off-balance sheet arrangements.

 

Cash and Cash Equivalents

 

Cash is held at the Series level. The following table summarizes the cash and cash equivalents held by each series as of June 30, 2026 and December 31, 2025.

 

34

 

 

Series  06/30/2026  12/31/2025
7260 Scotlyn Way  $32,664   $31,264 
7280 Scotlyn Way   35,080    25,985 
9308 SW 20th St.   11,898    3,112 
933 Burlington Ave   16,197    9,620 
904 Crimson Wolf Rd   4,521    — 
Total  $100,360   $69,981 

 

Distributions

 

Each Series is intended to elect and qualify to be taxed as a REIT. To qualify, a Series generally must distribute to its members each year at least 90% of its REIT taxable income, determined without regard to the dividends-paid deduction and excluding net capital gain, and it is subject to federal income tax on any taxable income it does not distribute. Distributions are declared at the sole discretion of the Manager, are generally paid quarterly from Periodic Cash Flow in the order of priority described in the Offering Circular, and are not guaranteed.

 

During the six months ended June 30, 2026, only Series 7260 Scotlyn Way (The Belfort) had closed its offering and had members eligible to receive distributions. The Belfort paid distributions as follows:

 

Period  Total Distributions  Per Interest  Paid From Operating Cash Flow
Six months ended June 30, 2026  $4,647   $0.110   Yes
Six months ended June 30, 2025  $10,331   $0.245   Yes
Cumulative since offering close (through June 30, 2026)  $47,600   $1.129   Yes

 

All distributions were funded from cash flow from operations: The Belfort generated $10,998 of net cash from operating activities in the six months ended June 30, 2026, and $51,808 cumulatively since acquisition, compared with cumulative distributions of $47,600. No distributions were funded from offering proceeds or borrowings.

 

Cumulative distributions of $47,600 exceed The Belfort’s cumulative GAAP net income of $11,459 since acquisition, mainly because net income is reduced by non-cash depreciation. Accordingly, on a GAAP basis, a portion of distributions paid to date represents a return of members’ capital. The federal income tax character of distributions (ordinary dividend, capital gain or return of capital) is determined annually based on each Series’ earnings and profits and is reported to members on Form 1099-DIV.

 

No distributions were declared or paid by the other four Series, which have not closed their offerings.

 

On July 15, 2026, the Manager declared a distribution of $4,668 for Concreit Series 7260 Scotlyn Way White House TN for the quarter ended June 30, 2026, which was paid on July 24, 2026.

 

Redemptions

 

The Manager may, in its sole discretion, cause a Series to repurchase membership interests from members who wish to withdraw, subject to the Series having sufficient available cash. No redemption may be made that would leave a Series unable to pay its obligations as they come due. There were no redemptions of membership interests during the six months ended June 30, 2026 or the year ended December 31, 2025. Investments in a Series should be considered illiquid.

 

35

 

 

Plan of Operations

 

Our objective is to hold each Series property for a period of five to seven years and operate it as a rental unit. During this period, we intend to distribute any surplus cash, referred to as Free Cash Flow, to the holders of the Series property interests. The decision to sell or retain a property after this period will be made with careful consideration of factors such as economic conditions, property value trends, and existing lease agreements. Depending on these factors, the Manager may elect to sell a property prior to the five-year mark or retain it for longer than seven years.

 

Outlook and Recent Trends

 

Our operational performance in 2026 is influenced by various factors, including financial market conditions and the broader economic and political environment in the United States. Uncertainties related to global and domestic economic developments, such as political developments, regulatory changes, interest rate fluctuations, and credit spreads, may affect the value of our Series properties, our ability to acquire and manage single-family rentals, and the success of both current and future offerings.

 

Following the Federal Reserve’s significant monetary policy tightening during 2022 and 2023, monetary policy shifted toward easing, with reductions in the federal funds rate during 2024 and 2025. As of June 30, 2026, the Federal Open Market Committee had maintained the target range for the federal funds rate at 3.50% to 3.75%. At its June 2026 meeting, the Federal Reserve noted that economic activity continued to expand at a solid pace while inflation remained elevated relative to its 2% objective. The Federal Reserve’s June 2026 Summary of Economic Projections reflected a median projected federal funds rate of 3.8% at year-end 2026.

 

Risks related to persistent inflation, geopolitical instability, and ongoing regulatory uncertainty could continue to adversely affect growth and the values of our Real Estate Investments. Interest rates remain higher than pre-pandemic levels, and while the intense fluctuations of prior years have calmed, riskier property types continue to encounter wider spreads and more cautious lending terms. In the event market fundamentals deteriorate, our real estate portfolio may be impaired as a result of lower occupancy, lower rental rates, and/or declining values. These circumstances may also materially impact the cost and ability of our Manager to acquire new investments with attractive risk/reward opportunities.

 

As a protective measure against interest rate fluctuations and regulatory uncertainty, each Series intends to use no debt, or only a minimal amount, once its offering has closed. Before an offering closes, the Manager finances the purchase of the Series property on a short-term basis through a related-party bridge note or advance. This financing is intended to be repaid in full from the net proceeds of the Series offering, after which the Series would hold its property with little or no leverage. As of June 30, 2026, only The Belfort had closed its offering, and it has no debt. The other four Series remain fully financed by the Manager until their offerings close (see “Liquidity and Capital Resources”). If a Series’ offering does not raise enough to repay its bridge financing, the Manager may extend the financing, or the Series may obtain third-party financing, which the Offering Circular permits up to a 70% loan-to-value ratio. Keeping leverage low after closing gives the Manager the flexibility to seek long-term, fixed-rate financing later, when terms are more attractive, reducing refinancing and interest rate risk.

 

Over the near term, management remains cautious. After holding rates steady through the first half of 2026, the Federal Reserve raised the federal funds rate by 0.25% to a range of 3.75%–4.00% on September 16, 2026. It cited inflation that remains elevated, and it expects further tightening this year. Higher rates may put pressure on property values, raise the cost of any third-party financing, and increase the return investors require relative to other income investments. They may also slow home purchases and keep more households renting, which could support demand for single-family rentals. The Manager is focused on keeping the existing Series properties leased at market rents, controlling operating costs, and closing the pending Series offerings so the related-party bridge financing can be repaid. Because each Series intends to hold little or no leverage once its offering closes, and to hold its property for five to seven years, we believe the Series are less exposed than more highly leveraged owners to rising borrowing costs. We intend to be selective in acquiring new properties while interest rates and market conditions remain uncertain.

 

36

 

 

THE MANAGER

 

The Manager of Concreit and each Series is Concreit Inc., a Delaware corporation formed under the laws of Delaware on October 8, 2018. The Manager will manage and direct the affairs of each Series, and Concreit in general. The Manager has established a board of directors consisting of Five (5) members, Sean Hsieh, Jordan Levy, Andy Liu, Dana Stalder, and Joshua Herman. The executive offices of the Manager are located at 1201 3rd Ave., Suite 2200, Seattle, Washington 98101.

 

Executive Officers and Directors

 

The following table sets forth certain information with respect to each of the directors and executive officers of the Manager:

  

Individual   Age   Position Held with the Manager
Sean Hsieh   42   Chief Executive Officer, Board Member
Mark Young   51   Chief Investment Officer
Jordan Levy   42   Chief Technology Officer, Board Member
Andy Liu   49   Board Member
Dana Stalder   57   Board Member
Joshua Herman   40   Board Member

 

Biographical Information

 

Set forth below is biographical information of the Manager’s executive officers.

 

Sean Hsieh, Chief Executive Officer

 

Sean Hsieh serves as the CEO & Founder at Concreit Inc., a fractional real estate investing platform and robo-advisor built for everyday investors. Concreit Inc. is working on reshaping the experience of investing in commercial real estate by making it social and changing its behaviors of liquidity and payouts. The platform offers investors the ability to access shares of investment properties and financial goal management with customized portfolios.

 

Sean is an avid real estate operator, lifelong technologist, and serial entrepreneur. Sean also serves as a manager for Concreit Fund I LLC, an innovative private lending fund that focuses on real estate debt investments. Sean has acquired and operated his personal real estate portfolio with over $10m of transaction value. Prior to Concreit Inc., he co-founded and sold Flowroute Inc., an international telecommunications service provider based in Seattle, serving as the first nationwide virtual carrier with a focus on API-driven and programmatic communications.

 

Sean graduated with a B.S. from the school of Information and Computer Science at the University of California, Irvine. He is an active volunteer, supporter and community member in the Greater Seattle area focused on helping to foster innovation and a stronger community.

 

Mark Young, Chief Investment Officer

 

With more than 25 years of experience in real estate investments, development and asset management, Mark serves as the Chief Investment Officer of Concreit. He held roles as Portfolio Manager, Head Trader, Credit Research, and Risk Manager for Prudential Asia Fixed Income Fund Management in Hong Kong and New York where he was responsible for setting up and managing four Asia based fixed income funds with over US$250 million in assets. In their best performing year, their fund achieved the single highest return in company history in its asset class, beating its benchmark by 6 percentage points. In addition, he advised on global transactions for Prudential Investments totaling over US$200 million. In the Bay Area, Mark managed the strategic acquisition and development strategies for real estate projects totaling US$200 million in asset value. He currently serves as one of the General Partners for 150 Post Street in San Francisco’s Union Square, a 117,435 square foot, 7-story trophy asset, which is home to startup accelerator Y-Combinator’s San Francisco campus.

 

37

 

 

Mark is a graduate of the Haas School of Business at the University of California, Berkeley, with an emphasis in International Business. He is a distinguished volunteer, acknowledged by both the City of San Francisco and the Governor of California, for his exceptional efforts in elevating the AAPI community.

 

Jordan Levy, Chief Technology Officer

 

Jordan is the Co-Founder and Chief Technology Officer at Concreit, Inc., a fractional real estate investing platform and robo-advisor built for everyday investors. Concreit Inc. is working on reshaping the experience of investing in commercial real estate by making it social and changing its behaviors of liquidity and payouts. The platform offers investors the ability to access shares of investment properties and financial goal management with customized portfolios.

 

Jordan is a proven entrepreneur and software engineering professional. Jordan also serves as a Fund Manager for Concreit, a private lending fund focused on short-term first-lien mortgages collateralized by real estate across the United States. Jordan previously served as Co-Founder and CTO at Flowroute Inc., an international telecommunications service provider based in Seattle, becoming the first virtual carrier with a focus on API-driven and programmatic communications. At Flowroute, he built the first iteration of the company’s industry-redefining platform and led the team that developed, implemented, and maintained all technology services and infrastructure in the company. Jordan is also an angel investor and advisor for early-stage startup companies. He is a drummer and multi-instrumentalist who loves jamming with friends when he is not busy with family. Jordan graduated with high honors from the University of California, Irvine, where he earned a B.S. in Physics and a B.S. in Information and Computer Science.

 

Dana Stalder, Director

 

Mr. Stalder brings over 25 years of experience as a technology company operator and investor. His experience spans multiple disciplines including sales, marketing, finance, technology and product management at companies such as eBay, Netscape, and PayPal. Dana is an expert in FinTech and an active FinTech and consumer internet investor in Silicon Valley. Dana holds a Bachelor of Science in Commerce from Santa Clara University, and began his career at Ernst & Young advising technology companies. His executive experience extends to positions held at Netscape Communications, AOL, Respond.com, eBay and PayPal before joining Matrix Partners in 2008 as a General Partner. His investments focus primarily on FinTech, Consumer Marketplaces, and Enterprise Software. Dana currently serves on the Board of Directors of several private US-based technology companies.

 

Andy Liu, Director

 

Mr. Liu is a co-founding partner of Unlock Venture Partners. He is a serial entrepreneur, most recently as a co-founder and CEO of BuddyTV (an online video portal acquired by Vizio). Prior to BuddyTV, Andy was the co-founder and CEO of NetConversions which was acquired by aQuantive (AQNT), where he then served as VP & GM, Atlas NetConversions. Andy had previously worked in a variety of roles at Active Voice, Safeware, Boeing, and AT&T. He also serves on the non-profit board of Future Hope, which provides technology and leadership education to the impoverished and marginalized.

 

Joshua Herman, Director

 

Mr. Herman brings over 15 years of experience in the financial services industry, with a focus on banking and wealth management. His experience spans multiple disciplines including business development, sales, and leadership at companies such as Frankenmuth Credit Union and CU WealthNext. Prior to joining Frankenmuth Credit Union in 2019, Joshua served as a Principal Examiner with the National Credit Union Administration (NCUA), where he gained valuable regulatory experience. Joshua holds a strong background in risk management, having chaired the Risk Committee at Frankenmuth Credit Union. He currently serves as CEO of CU WealthNext, a wealthtech holding company CUSO dedicated to empowering financial institutions with innovative solutions. Joshua’s expertise focuses primarily on financial institution innovation, wealth management, and fintech partnerships.

 

38

 

 

PRIOR PERFORMANCE

 

The information below summarizes the performance of the only Series that has completed its Series Offering. Investors should not assume they will experience returns comparable to those described below. Past performance is not indicative of future results.

 

Concreit Series 7260 Scotlyn Way White House TN (The Belfort). The Series Offering was qualified on December 22, 2023 and closed on June 1, 2024, raising gross proceeds of $421,700 through the sale of 42,170 Membership Interests at $10.00 per interest. The Series acquired the single-family property at 7260 Scotlyn Way, White House, TN on June 25, 2024 at a cost of $381,050, including acquisition and closing costs, without leverage. The Series reported rental income of $30,000 and net income of $5,562 for the year ended December 31, 2025, and rental income of $15,150 and net income of $4,303 for the six months ended June 30, 2026. Through June 30, 2026, the Series had paid cumulative distributions of $47,600 ($1.129 per Membership Interest), all funded from cash flow from operations, and had no debt. Because cumulative distributions exceed the Series’ cumulative GAAP net income of $11,459, a portion of the distributions paid to date represents a return of capital on a GAAP basis. No Membership Interests of the Series have been redeemed.

 

Other Programs

 

Concreit Fund I LLC. Concreit Inc. also sponsors Concreit Fund I LLC (“Fund I”), a Delaware limited liability company formed on May 24, 2019 and managed by Concreit Fund Management LLC, a wholly owned subsidiary of the Manager. Fund I offers its investor shares through the Concreit Platform and the Concreit App under Tier 2 of Regulation A. Its initial offering statement was qualified on May 21, 2020, and a new offering statement was qualified on June 30, 2025. During most of the first half of 2025, Fund I suspended new subscriptions and dividend reinvestments pending qualification of the new offering statement. Fund I invests primarily in short-duration loan participations secured by real estate and, to a lesser extent, private real estate equity investments. As of June 30, 2026, Fund I held 20 loan participations with a carrying value of $6,024,926 and three private equity investments with an aggregate carrying value of $1,775,000, had total assets of $8,340,400 and no outstanding debt, and had not recorded an allowance for loan losses. In 2025, Fund I recorded a $125,000 impairment on one private equity investment, which Concreit Inc. reimbursed to Fund I in 2026 under a commitment from Fund I’s manager. During 2026, Fund I has paid distributions at an annualized rate of 6.30%, based on a $1.00 per share purchase price, and its net asset value was $0.96 per share as of October 1, 2026. Fund I elected to be taxed as a REIT beginning with its taxable year ended December 31, 2024. Because Fund I invests primarily in real estate debt rather than single-family rental properties, its results are not comparable to, and are not indicative of, the results any Series will achieve.

  

COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS

 

Concreit has no officers or directors. It is managed solely by CONCREIT INC. Concreit will not directly pay any compensation to the officers or directors of the Manager, and no portion of the officers’ compensation was paid from or will be paid from the income generated by Concreit. The Manager receives the fees described under “Manager’s Compensation” below. For the year ended December 31, 2025 and the six months ended June 30, 2026, the Manager earned asset management fees of $4,217 and $2,108, respectively, and accrued interest on related-party bridge notes of $10,624 and $17,000, respectively.

 

39

 

 

MANAGER’S COMPENSATION

 

The Manager will be responsible for directing the management of Concreit’s and Series’ business and affairs, managing the day-to-day affairs, and implementing the investment strategy. The Manager will perform its duties and responsibilities pursuant to the Operating Agreement, and shall be compensated in accordance therein.

 

The following discussion summarizes some important areas of compensation to be received by the Manager. If the Manager waives, defers, or assigns to a Series any of its respective compensation, the Manager will be entitled to recover the same at a later time within the same calendar year only. Notwithstanding the foregoing, the Manager has no obligation to waive, defer, or assign to a Series any portion of such compensation at any time.

 

Form of Compensation Estimated Amount or Method of Compensation

 

 

ASSET MANAGEMENT FEE

The Manager shall earn an asset management fee (“Asset Management Fee”) equal to an annualized rate of One Percent (1%) of the capital contributions to the Series. The Asset Management Fee shall be paid out of the net operating income of the Series. Any leverage that is utilized in the Series to acquire Property or otherwise shall not be included in calculating the Asset Management Fee for the Series.

 

 

SERIES PROPERTY
MANAGEMENT FEE

The Manager may retain the services of a third-party property manager who shall be entitled to receive a monthly property management fee for managing a Series’ Property (“Property Management Fee”). The Property Management Fee shall generally
 

equal an annualized rate of Eight Percent (8%) of the monthly gross rents received from the Series Property and calculated as an expense within each Series.

 

To the extent that the third-party property manager is paid a fee less than the Eight Percent (8%) charged to a Series, the Manager will receive the difference as income. The Property Management Fee will be negotiated with a local property manager on a case-by-case and arm’s length basis. Notwithstanding the foregoing, the Manager or its Affiliate may manage the Properties itself, at the Manager’s discretion. In certain circumstances the nature of the property management needs may be different from one Series Property to another, such as a Series property being operated a short-term rental, and in these cases the property management fee will be set at a rate that is negotiated with a third-party property manager, which generally ranges anywhere from twenty to forty percent (20% - 40%) of the monthly gross rents received.

 

The actual amount of Property Management Fees for each Series cannot be determined at this time, as these fees are dependent upon the location and value of each Series Property.

  

 

 

CONSTRUCTION
MANAGEMENT FEE

The Manager may receive a construction management fee (“Construction Management Fee”) for acting as the general contractor and/or construction manager to construct improvements, supervise and coordinate the project, or provide major repairs or rehabilitations on a Property. The Construction Management Fee will depend on the Property and shall generally range from Five Percent (5%) to Fifteen Percent (15%) of the construction cost spent on such Property, including, without limitation, materials and labor expenses, professional fees, and other fees, costs, or expenses, less the purchase price of the Property.

 

40

 

 

 

 

REAL ESTATE DISPOSITION FEE

The Manager may retain the services of an Affiliate or a third-party real estate broker to sell a Property, and such Affiliate or third-party real estate broker shall receive fees at rates customarily charged for similar services by companies engaged in the same or substantially similar activities in the relevant geographical area.

 

Each Series will be charged a “Property Disposition Fee” that will cover Property sale expenses such as brokerage commissions, and title, escrow and closing costs.

 

Such Property Disposition Fees are currently anticipated to range between Six Percent (6%) and Seven Percent (7%) of the sale price and shall be considered an expense of the Series.

 

The actual amount of real estate commissions cannot be determined at this time, as these commissions are dependent upon the location and value of each Series Property.

 

 

OPERATING EXPENSES

The Manager shall be entitled to reimbursement by each Series (but only to the extent the Series’ assets are sufficient thereof) for reasonable and necessary out-of-pocket expenses incurred in connection with the operation of the Series and Series activity (the “Operating Expenses”).

 

Operating Expenses are such costs and expenses incurred in connection with the operation and management of the Series Property, including but not limited to HOA fees, Property security and maintenance, insurance, interest expenses (as applicable) banking and transactional fees, legal expenses arising from property operations, and any similar expenses that may be determined to be Operating Expenses, as determined by the Manager in its reasonable discretion.

 

If Operating Expenses exceed the amount of revenue generated from a Series Property and cannot be covered by any Capital Expenditure Reserves on the balance sheet of such Series Property, the Manager may (a) pay such Operating Expenses and not seek reimbursement,

 

(b) loan the amount of the Operating Expenses to the applicable 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 Membership Interests to be issued in the Series in order to cover such additional amounts.

 

 

OFFERING EXPENSES AND ACQUISITION EXPENSES

Each Series will generally be responsible for certain fees, costs and expenses incurred in connection with the offer and sale of Membership Interests associated with the particular Series (the “Offering Expenses”). Each Series Offering will reimburse the Manager for Offering Expenses actually incurred by the Manager on behalf of a Series, in accordance with the Allocation Policy and as determined by the Manager in its reasonable discretion (and excludes ongoing costs described in Operating Expenses).

 

Each Series will be responsible for any and all fees, costs and expenses incurred in connection with the evaluation, discovery, investigation, and acquisition of the Series Property incurred prior to the Series’ Closing, including real estate commissions, appraisal fees, research fees, transfer taxes, third party industry and due diligence experts, bank fees, and interest, as applicable, (the “Acquisition Expenses”). Each Series will reimburse the Manager for Acquisition Expenses actually incurred by the Manager on behalf of a Series in accordance with the Allocation Policy and as determined by the Manager in its reasonable discretion. The Acquisition Expenses will be payable from the proceeds of each Series Offering and each Series shall reimburse the Manager for any such Acquisition Expenses advanced by the Manager.

 

41

 

 

SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITYHOLDERS

 

Each Series is managed by Concreit Inc., the Manager. Until the initial closing of its Series Offering, each of Concreit Series 7280 Scotlyn Way White House TN, Concreit Series 9308 SW 20th Street Oklahoma City OK and Concreit Series 933 Burlington Avenue Fort Worth TX is wholly owned by the Manager, and no Membership Interests in those Series have been issued to investors. Concreit Series 904 Crimson Wolf Rd Fort Worth TX, which is not offered pursuant to this Offering Circular, is also wholly owned by the Manager. The following table sets forth the beneficial ownership of each Series as of October 20, 2026.

 

Name of Beneficial Owner   Series   Beneficial Ownership
Concreit Inc. (the Manager)   Concreit Series 7280 Scotlyn Way White House TN   100% of equity; no Membership Interests issued
Concreit Inc. (the Manager)   Concreit Series 9308 SW 20th Street Oklahoma City OK   100% of equity; no Membership Interests issued
Concreit Inc. (the Manager)   Concreit Series 933 Burlington Avenue Fort Worth TX   100% of equity; no Membership Interests issued
Concreit Inc. (the Manager)   Concreit Series 904 Crimson Wolf Rd Fort Worth TX   100% of equity; no Membership Interests issued
Executive officers and directors of the Manager as a group   Each Series   Less than 10%

 

No executive officer or director of the Manager beneficially owns more than 10% of the Membership Interests of any Series and, to Concreit’s knowledge, no other person beneficially owns more than 10% of the Membership Interests of any Series. The Manager does not own, and upon the closing of each Series Offering is not expected to own, any Membership Interests in any Series.

 

The Manager or an affiliate of the Manager may purchase Membership Interests in any Series on the same terms as offered to investors. Additionally, the Manager may acquire Membership Interests in a Series if a promissory note issued to the Manager in connection with the acquisition of the Series Property is not repaid on or prior to its maturity date, in which case the outstanding balance of the promissory note may be converted into Membership Interests of that Series on the same terms as in the applicable Series Offering.

 

42

 

 

INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS

 

The Manager and its affiliates engage in transactions with Concreit and the Series in the ordinary course of operating and financing activities. These transactions were not negotiated at arm’s length. (See “Conflicts of Interest” and “Manager’s Compensation”). The material transactions since January 1, 2024 are summarized below.

 

  ● Property acquisitions. The Manager purchased the 7280 Scotlyn Way property on April 24, 2023 and transferred it at cost, without markup, to the Series’ wholly owned subsidiary on January 1, 2025. Each other Series acquired its property through its wholly owned subsidiary using funds provided by the Manager.

 

  ● Bridge notes. Concreit Series 9308 SW 20th Street Oklahoma City OK ($218,706), Concreit Series 933 Burlington Avenue Fort Worth TX ($281,615) and Concreit Series 904 Crimson Wolf Rd Fort Worth TX ($255,254) each issued a bridge note to the Manager that bears interest at 4.5% per annum, is secured by the Series property, and is payable, with accrued interest, at maturity. Interest expense on the bridge notes was $10,624 for the year ended December 31, 2025 and $17,000 for the six months ended June 30, 2026, and accrued and unpaid interest totaled $27,624 as of June 30, 2026. On September 1, 2026, the Manager extended the maturity of the 9308 SW 20th Street note to September 1, 2027. The 933 Burlington Avenue and 904 Crimson Wolf Rd notes mature on December 20, 2026.

 

  ● Scotlyn advance. The Manager funded the purchase of the 7280 Scotlyn Way property and certain operating costs through a non-interest-bearing, unsecured advance with no fixed repayment date, which totaled $373,609 as of December 31, 2025 and $374,702 as of June 30, 2026.

 

  ● Working capital advances. The Manager makes short-term, non-interest-bearing advances to the Series for working capital, which totaled $4,951 as of December 31, 2025 and $6,653 as of June 30, 2026, with no defined repayment terms.

 

  ● Asset management fees. The Manager earned asset management fees from Concreit Series 7260 Scotlyn Way White House TN of $2,108 for 2024, $4,217 for 2025 and $2,108 for the six months ended June 30, 2026.

 

  ● Offering-related compensation. Upon the closing of the Concreit Series 7260 Scotlyn Way White House TN offering in 2024, the Manager received a sourcing fee of $12,651 and reimbursements of offering expenses of $8,399 and acquisition expenses of $5,060. No sourcing fees or offering or acquisition expense reimbursements were paid in 2025 or the six months ended June 30, 2026.

 

  ● Expense reimbursements. During the six months ended June 30, 2026, the Series reimbursed the Manager for insurance, utilities, property costs or property taxes paid on their behalf ($407 for 933 Burlington Avenue and $264 for 904 Crimson Wolf Rd).

 

Sean Hsieh, the Chief Executive Officer and a director of the Manager, and the Manager’s other officers and directors have an indirect interest in these transactions through their interests in the Manager.

 

43

 

 

FIDUCIARY RESPONSIBILITY OF THE MANAGEMENT

 

The Manager is generally accountable to Concreit and each Series as a fiduciary, which means that the Manager is required to exercise good faith and integrity with respect to a Series’ affairs and sound business judgment. This is a rapidly developing and changing area of the law, and Members should consult with their own legal counsel in this regard. The fiduciary duty of the Manager is in addition to the other duties and obligations of, and limitations on, the Manager set forth in the Operating Agreement of Concreit.

 

Concreit, including each Series, has not been separately represented by independent legal counsel in its formation or in the dealings with the Manager, and Members must rely on the good faith and integrity of the Manager to act in accordance with the terms and conditions of this Offering.

 

The Operating Agreement provides that the Manager will not have any liability to Concreit for losses resulting from errors in judgment or other acts or omissions unless the Manager is guilty of fraud, bad faith or willful misconduct. The Operating Agreement also provides that a Series will indemnify the Manager against liability and related expenses (including, without limitation, legal fees and costs) incurred in dealing with the Series, Members, or third parties as long as no fraud, bad faith, or willful misconduct on the part of the Manager is involved. Therefore, Members may have a more limited right of action than they would have absent these provisions in the Operating Agreement. A successful indemnification of the Manager or any litigation that may arise in connection with the Manager’s indemnification could deplete the assets of a Series. Members who believe that a breach of the Manager’s fiduciary duty has occurred should consult with their own legal counsel in the event of fraud, willful misconduct, or bad faith.

 

It is the position of the U.S. Securities and Exchange Commission that indemnification for liabilities arising from, or out of, a violation of federal securities law is void as contrary to public policy. However, indemnification will be available for settlements and related expenses of lawsuits alleging securities law violations if a court approves the settlement and indemnification, and also for expenses incurred in successfully defending such lawsuits if a court approves such indemnification.

 

RISK FACTORS

 

An investment in Membership Interests will involve various risks and uncertainties. Potential Investors should carefully consider the following risk factors in conjunction with the other information contained in this Offering Circular before purchasing Membership Interests in any Series. The risks discussed in this Offering Circular can adversely affect the Series’ operations, operating results, financial condition, and prospects. This may cause the value of Membership Interests to decline and could cause Members to lose part or all of their investment. The risks and uncertainties described below are not the only ones that each Series will face but do represent those risks and uncertainties presently known to Concreit and the Manager that are material to Series operations, operating results, prospects, and financial condition. Investors should review the risks of this investment with their legal and financial advisors.

 

Potential subscribers should buy Membership Interests only to the extent they are able to bear the risk of the loss of their entire investment and have no need for immediate liquidity. An investment in Membership Interests should not be a major part of an Investor’s portfolio of assets.

 

INVESTMENT RISKS

 

Unless otherwise specified, references to “Concreit” in this section shall include references to each Series.

 

No Registration: Limited Governmental Review

 

This Offering has not been registered with, or reviewed by, the U.S. Securities and Exchange Commission or any state agency or regulatory body, nor is registration contemplated.

 

44

 

 

Investments in Series Offerings

 

An investment in a Series Offering constitutes only an investment in that Series only and not directly in any Property. An Investor will acquire an ownership interest in the Series related to that Series Offering and not, for the avoidance of doubt, in (i) Concreit, (ii) any other Series, (iii) the Manager, or (iv) directly in a Property associated with the Series, or any Property owned by any other Series. This results in limited voting rights of the Member, which are solely related to a particular Series, and are further limited by the Operating Agreement, described further herein. Members will have voting rights only with respect to certain matters, primarily relating to amendments to the Operating Agreement that would adversely change the rights of the Members and removal of the Manager for “cause.” The Manager thus retains significant control over the management of Concreit, each Series, and the Series Properties. Furthermore, because the Membership Interests in a Series do not constitute an investment in Concreit as a whole, Membership Interests in a Series are not expected to receive any economic benefit from, or be subject to the liabilities of, the assets of any other Series. In addition, the economic interest will not be identical to owning a direct undivided interest in a Property.

 

Delaware Series Membership

 

Delaware series membership structure carries certain inherent risks. For example, Delaware series membership is a recently established entity structure under the 6 Delaware Code § 18-215, as amended. Accordingly, there are uncertainties in this type of structure. For example, some states may not recognize Delaware membership, and will treat all Series as one entity under Concreit. In such instance, the Member’s incurrence of tax may be blended across all Series, such that the profit and loss of all Series will be allocated to such Member. In other instance, if one Series becomes bankrupt or insolvent, the bankruptcy court, or equivalent thereof, may enact the “doctrine of substantive consolidation” such that the Series will collapse into one for purposes of bankruptcy or liquidation. In short, the Member may become adversely affected from other Series in which the Member did not invest in.

 

The Member’s investment in one particular Series also carries its own risk. It is presently anticipated that each Series will hold one Property in accordance with the investment objective of Concreit. A Property may be more profitable than another Property, or that one Property may have higher loss than the other. The Member investing in one Series may not be able to take advantage of another Series’ gain or loss. In addition, each Series will lack diversification, and that such lack of diversification may have significant impact on the Member’s investments. Each Property carries its own challenges, benefits, costs, administration, and risks. The Manager is entitled to call additional capital in the event the Property incurs cost overrun, unanticipated expenditure, among others. It is highly encouraged that the Member seek its own counsel when investing in the Delaware Series Membership.

 

Individual Series Investments Are Not Diversified

 

Each Series is intended to own and operate a single Property. Each Series’ return on its investment will depend on the revenues generated by such Property and the appreciation of the value of the Property over time. These, in turn, are determined by such factors as national and local economic cycles and conditions, financial markets and the economy, competition from existing properties as well as future properties and government regulation (such as tax and building code charges). The value of a Property may decline substantially after a Series purchases it.

 

Each Series will own a single Property and as a result of this non-diversified investment strategy, unanticipated capital expenditures could lead to a Series’ inability to pay dividends or the loss of Members’ investment entirely.

 

Each Series’ dividend stream will depend on the revenues generated by such Property and the appreciation of the value of the Property over time. Additionally, a Series might not be able to fund an unexpected major capital expenditure and this could lead to a complete loss of a Member’s investment.

 

45

 

 

Risks Related to the Concreit Platform and Concreit App

 

The Concreit Platform and the Concreit App on which this Offering is hosted are subject to cyber security and data loss risks or other security breaches. Concreit’s business involves the storage and transmission of users’ proprietary information through the Concreit Platform and/or Concreit App, and security breaches could cause a risk of loss or misuse of this information, and result in claims, fines, and litigation. The Concreit Platform and/or the Concreit App may be subjected to a variety of cyber-attacks, which may continue to occur from time to time. An attack or a breach of security could result in a loss of private data, unauthorized trades, an interruption of trading for an extended period of time, violation of applicable privacy and other laws, significant legal and financial exposure, damage to reputation, and a loss of confidence in security measures, any of which could have a material adverse effect on Concreit’s financial results and business. Any such attack or breach could adversely affect the ability of Concreit, the Concreit Platform, and the Concreit App to operate, which could adversely affect the value of Membership Interests.

 

Further, federal and state governments may adopt new laws to regulate internet commerce, which may negatively affect Concreit’s business. As internet commerce continues to evolve, increasing regulation by federal and state governments becomes more likely. Concreit’s business could be negatively affected by the application of existing laws and regulations or the enactment of new laws applicable to our business. The cost to comply with such laws or regulations could be significant and would increase operating expenses, which could negatively impact the ability of Concreit to make real estate investments. In addition, federal and state governmental or regulatory agencies may decide to impose taxes on services provided over the internet. These taxes could discourage the use of the internet as a means of commercial financing, which would adversely affect the viability of the Concreit Platform and the Concreit App.

 

Dilution

 

The Membership Interests offered for Series Offering consists of limited liability company interests of the Series. Members may experience dilution of their respective Membership Interests in the Series as more Investors are admitted as Members of the particular Series. In addition, the Members have an indirect ownership of the Series Property at a lesser percentage than what is directly owned through the Series. Further, under the Operating Agreement, the Manager has the right to cause any Series to sell additional Membership Interests. Any such sale of additional Membership Interests would further dilute the percentage interests of the existing Members in the Series.

 

Limited Transferability of Membership Interests

 

Although each Series will attempt to redeem Membership Interests when possible (see “Summary of the Operating Agreement – Redemption Policy and Other Events of Disassociation” below), there is no public market for the Membership Interests, and none is expected to develop in the future. Even if a potential buyer could be found, the transferability of these Membership Interests is also restricted by the provisions of the Securities Act of 1933 and Rule 144 promulgated thereunder, and by the provisions of the Operating Agreement. Unless an exemption is available, these Membership Interests may not be sold or transferred without registration under the Securities Act of 1933 and the prior written consent of applicable state securities regulators and agencies. Any sale or transfer of these Membership Interests also requires the prior written consent of the Manager. Members’ rights to withdraw from a Series or to otherwise recover any of their invested capital may be limited. Investors must be capable of bearing the economic risks of this investment with the understanding that these Membership Interests may not be liquidated by resale or redemption and should expect to hold their Membership Interests as a long-term investment. (See “Summary of the Operating Agreement – Redemption Policy and Other Events of Disassociation” below).

 

Size of the Series Offering

 

There is no assurance that a Series will obtain capital investments equal to the amount required to close the Series Offering.

 

46

 

 

No Broker-Dealer or Underwriter

 

The Membership Interests are being offered directly by Concreit and the officers and employees of the Manager without the participation of an underwriter or broker-dealer. As a result, no independent third party has conducted a due diligence review of Concreit, the Series, the Properties or this Offering of the type an underwriter or broker-dealer customarily performs, and a Series may be less successful in selling Membership Interests than if a broker-dealer were engaged. If a Series does not sell sufficient Membership Interests, it may be unable to repay the related-party financing used to acquire its Property. (See “Plan of Distribution” above).

 

Related-Party Financing; Substantial Doubt About Ability to Continue as a Going Concern

 

Each Series other than Concreit Series 7260 Scotlyn Way White House TN acquired its Property using financing provided by the Manager, which is to be repaid from the proceeds of the applicable Series Offering or, in the case of Concreit Series 904 Crimson Wolf Rd Fort Worth TX, which is not being offered, from the proceeds of the planned sale of its Property. As of June 30, 2026, those Series owed the Manager $1,130,277 of principal and $27,624 of accrued interest, consisting of bridge notes bearing interest at 4.5% per annum and secured by the respective Properties (Concreit Series 9308 SW 20th Street Oklahoma City OK, maturing September 1, 2027, as extended; and Concreit Series 933 Burlington Avenue Fort Worth TX and Concreit Series 904 Crimson Wolf Rd Fort Worth TX, each maturing December 20, 2026) and a non-interest-bearing advance to Concreit Series 7280 Scotlyn Way White House TN with no fixed repayment date. The Series’ cash and operating cash flow are not sufficient to repay these obligations at maturity, and the Manager is not obligated to extend the notes or provide additional financing. These conditions raise substantial doubt about the Series’ ability to continue as going concerns, and the financial statements included in this Offering Circular include an explanatory paragraph to that effect. If a Series Offering does not raise sufficient proceeds and the Manager does not extend its financing, the Series may be required to obtain third-party financing on unfavorable terms or to sell its Property, which could result in a loss of some or all of a Member’s investment.

 

Speculative Nature of Investment

 

Investment in these Membership Interests is speculative and, by investing, each Investor assumes the risk of losing the entire investment. Concreit has limited operations as of the date of this Offering Circular and will be solely dependent upon the Manager, both of which are subject to the risks described herein. Accordingly, only Investors who are able to bear the loss of their entire investment and who otherwise meet the Investor Suitability standards should consider purchasing Membership Interests. (See “Investor Suitability” above).

 

Conflicts of Interest

 

There are several areas in which the interests of the Manager may conflict with those of Concreit and/or a particular Series. (See “Conflicts of Interest” below).

 

Investors and Concreit Not Independently Represented

 

Concreit has not been represented by independent legal counsel for its organization and dealings with the Manager. In addition, the attorneys who have performed services for Concreit have also represented the Manager but have not represented the interests of the Investors or Members of Concreit. (See “Conflicts of Interest” below).

 

Adverse Impact Due to Economic Conditions

 

Generally, economic recessions or downturns may result in a prolonged period of market illiquidity, which could have an adverse effect on Concreit’s business, financial condition and results of operations. Periods of economic slowdown or recession, significantly rising interest rates, declining employment levels, decreasing demand for real estate, or the public perception that any of these events may occur, have resulted in and could continue to result in a general decline in acquisition, disposition and leasing activity, as well as a general decline in the value of real estate and in rents.

 

47

 

 

During an economic downturn, it may also take longer for a Series to dispose of its Property, or the disposition prices may be lower than originally anticipated. As a result, the carrying value of Property may become impaired and we could record losses as a result of such impairment or could experience reduced profitability related to declines in real estate values. These events could adversely affect performance and, in turn, business, and negatively impact our results of operations.

 

Negative general economic conditions could continue to reduce the overall amount of sale and leasing activity in the real estate industry, and hence the demand for these securities, which may in turn adversely affect Series revenues. Concreit is unable to predict the likely duration and severity of the current disruption in financial markets and adverse economic conditions in the United States and other countries.

 

Lack of Regulation

 

The Manager and Concreit are not supervised or regulated by any federal or state authority, except to the extent that the Manager’s real estate activities are regulated and supervised by applicable authorities in at least the State of Delaware.

 

Reliance on Manager

 

The Manager (and/or its Affiliates) will participate in all decisions with respect to the management of Concreit, and the Manager will manage and oversee the operations of each Series. The Series’ ability to achieve its investment objectives and pay distributions is dependent upon the performance of the Manager as well as its personnel, including third-party servicers. Any adverse change to the Manager’s financial condition, or in the event of death, retirement or other incapacity of the principals, the business and operations of the Series will be adversely affected. The Members will then elect a new Manager or the Manager shall appoint a new Manager pursuant to the Operating Agreement.

 

Requirement of Additional Capital

 

Future capital requirements depend on many factors, including the Manager’s ability to successfully locate investments, and whether further investment in these opportunities becomes necessary to protect the existing positions in the investments. If further capitalization becomes necessary to further stabilize, develop, or protect any Series assets, or if capitalization is needed for any other reason, any equity financing, if available at all, may not be on terms favorable to the Series, and dilution to the Members could result, and in any case such securities may have rights, preferences and privileges that are senior to those of the Membership Interests offered herein. If adequate capital cannot be obtained, the Series’ business, operating results and financial condition could be adversely affected.

 

Reliance on Personnel and Key Third-Parties

 

A Series’ success depends to a significant degree upon the contributions of certain executive officers and other key personnel of the Manager, as well as execution of third-party vendors and independent contractors. In particular, a Series depends on the skills and expertise of servicers, including, engineers, architecture firms, construction companies, among others, which was hired by the Manager to complete the Project. A Series cannot guarantee that all or any of these individuals and companies will execute the Project to completion. In addition, the Manager cannot guarantee that the principals and other key personnel will remain with the Manager. If any of Manager’s key personnel were to cease their affiliation with the Manager, the Series may suffer.

 

A Series’ future success depends upon the Manager’s ability to engage, hire and/or retain or contract with highly skilled managerial and operational personnel. Competition for such personnel is intense, and the Manager cannot assure Members that the Manager will be successful in attracting and retaining such skilled personnel. If the Manager loses or is unable to obtain the services of key personnel, a Series’ ability to implement its investment strategies could be delayed or hindered, and the value of Member investment may decline.

 

48

 

 

Indemnification of the Manager

 

The Operating Agreement provides that neither the Manager, any current or former directors, officers, employees, partners, shareholders, members, controlling persons, agents or independent contractors of the Manager nor persons acting at the request of Concreit and/or any Series in certain capacities will be liable to Concreit, any Series, or any Members for any act or omission taken by them in connection with the business of Concreit or any Series that has not been determined in a final, non-appealable decision of a court, arbitrator, or other tribunal of competent jurisdiction to constitute fraud, willful misconduct, or gross negligence.

 

Each Series will indemnify these persons out of its assets against all liabilities and losses (including amounts paid in respect of judgments, fines, penalties or settlement of litigation, including legal fees and expenses) to which they become subject by virtue of serving Concreit or such Series and with respect to any act or omission that has not been determined by a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to constitute fraud, willful misconduct, or gross negligence.

 

Tax and ERISA Risks

 

Investment in a Series involves certain tax risks of general application to all Members in a Series, and certain other risks specifically applicable to Keogh accounts, Individual Retirement Accounts and other tax-exempt investors. (See “Income Tax Considerations” and “ERISA Considerations” below).

 

Price of Membership Interests Arbitrarily Determined

 

The purchase price of the Membership Interests offered are arbitrarily determined and may not reflect their actual value. The purchase price of the Membership Interests has been arbitrarily determined and is not the result of arm’s-length negotiations. It bears no relationship to any established criteria of value. Further, the price is not based on past performance of a Series.

 

Anti-Money Laundering

 

The Uniting and Strengthening America By Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (“PATRIOT Act”) requires that financial institutions establish and maintain compliance programs to guard against money laundering activities, and requires the Secretary of the U.S. Treasury (“Treasury”) to prescribe regulations in connection with anti-money laundering policies of financial institutions. The Financial Crimes Enforcement Network (“FinCEN”), an agency of the Treasury, has announced that it is likely that such regulations would subject certain pooled investment vehicles to enact anti-money laundering policies. It is possible that there could be promulgated legislation or regulations that would require Concreit or its service providers to share information with governmental authorities with respect to prospective investors in connection with the establishment of anti-money laundering procedures. Such legislation and/or regulations could require a Series to implement additional restrictions on the transfer of the Membership Interests. The Manager reserves the right to request such information as is necessary to verify the identity of prospective Investors and the source of the payment of subscription monies, or as is necessary to comply with any customer identification programs required by FinCEN and/or the U.S. Securities and Exchange Commission. The Manager may further require prospective Investors to confirm that contributions are all derived from taxed income and other legal sources. In the event of delay or failure by a prospective investor to produce any information required for verification purposes and/or to provide the requested confirmation on the legality of the source(s) of monies contributed to a Series, an application for or transfer of Membership Interests may be refused.

 

Investment Company Act Risks

 

Concreit intends to avoid becoming subject to the Investment Company Act of 1940, as amended (“1940 Act”); however, Concreit cannot assure prospective Investors that under certain conditions, changing circumstances or changes in the law, Concreit may not become subject to the 1940 Act in the future as a result of the determination that Concreit is an “investment company” within the meaning of the 1940 Act that does not qualify for an exemption as set forth below. Becoming subject to the 1940 Act could have a material adverse effect on Concreit. Additionally, Concreit could be terminated and liquidated due to the cost of registration under the 1940 Act. In general, the 1940 Act provides that if there are 100 or more investors in a securities offering, then the 1940 Act could apply unless there is an exemption; however, the 1940 Act generally is intended to regulate entities that raise monies where the entity itself “holds itself out as being engaged primarily, or purposes to engage primarily, in the business of investing, reinvesting or trading in securities” (Section 3(a)(1)(A) of the 1940 Act).

 

49

 

 

The second key definition of an “investment company” under the 1940 Act considers the nature of an entity’s assets. Section 3(a)(1)(C) of the 1940 Act defines “investment company” as any issuer that: “...is engaged or proposes to engage in the business of investing, reinvesting, owning, holding, or trading in securities, and owns or proposes to acquire investment securities having a value exceeding 40% of the value of such issuer’s total assets (exclusive of Government securities and cash items) on an unconsolidated basis.” Section 3(b)(1) of the 1940 Act provides that a company is not an “investment company” within the meaning of the 1940 Act if it is: “[An] issuer primarily engaged, directly or through a wholly-owned subsidiary or subsidiaries, in a business or businesses other than that of investing, reinvesting, owning, holding, or trading in securities...”

 

Section 3(c) of the 1940 Act provides for the following relevant exemptions: “Notwithstanding subsection (a), none of the following persons is an investment company within the meaning of this title: (1) Any issuer whose outstanding securities (other than short-term paper) are beneficially owned by not more than one hundred persons [emphasis added] and which is not making and does not presently propose to make a public offering of its securities. Such issuer shall be deemed to be an investment company for purposes of the limitations set forth in subparagraphs (A)(i) and (B)(i) of section 12(d)(1) governing the purchase or other acquisition by such issuer of any security issued by any registered investment company and the sale of any security issued by any registered open-end investment company to any such issuer. For purposes of this paragraph: (A) Beneficial ownership by a company shall be deemed to be beneficial ownership by one person, except that, if the company owns 10 per centum or more of the outstanding voting securities of the issuer, and is or, but for the exception provided for in this paragraph or paragraph (7), would be an investment company, the beneficial ownership shall be deemed to be that of the holders of such company’s outstanding securities (other than short-term paper). (B) Beneficial ownership by any person who acquires securities or interests in securities of an issuer described in the first sentence of this paragraph shall be deemed to be beneficial ownership by the person from whom such transfer was made, pursuant to such rules and regulations as the Commission shall prescribe as necessary or appropriate in the public interest and consistent with the protection of investors and the purposes fairly intended by the policy and provisions of this title, where the transfer was caused by legal separation, divorce, death, or other involuntary event.” Based upon the above, Concreit has been advised that the Offering is exempt under the 1940 Act and that the 3(c)(1) and/or 3(c)(5) exemption will apply. However, there are no assurances that this will ultimately be the case.

 

RISKS RELATED TO INVESTMENTS IN REAL ESTATE

 

Unless otherwise specified, references to “Concreit” in this section shall include references to each Series.

 

Investment Delays

 

There may be a substantial period of time before the net proceeds of a Series Offering are used to acquire a suitable Property. There can be no assurance the Manager will be able to identify or negotiate acceptable terms for the acquisition of any Property that meets Concreit’s investment criteria, or that Concreit will be able to acquire any such Property on favorable terms. The Investors may also suffer delay in the event one or more Investors decide to forego or elect to defer their admission positions until a suitable Property is located. If Concreit were to be unsuccessful in locating suitable Properties or if there are sufficient number of Investors who deferred in contributing capital to fund the Properties, the Investors and/or Members will suffer delays, and ultimately, the Series’ financial performance and value of the Membership Interests will suffer. Any delays in identifying and negotiating acquisitions of one or more Properties, or the decision to liquidate if the Series is unsuccessful in locating suitable Property, could adversely impact the Series and its Members.

 

Risk of Fluctuation in Property Values

 

Real estate investments are generally subject to varying degrees of risk depending on the nature of the property. Such risks include changes in general, national, regional and local economic conditions (such as the availability and cost of mortgage funds, which will in turn affect the demand for real estate), local real estate conditions (such as the supply and demand for residential, commercial or industrial real estate in the area), government regulation (such as usage, zoning, taxation of property and environmental legislation), the attractiveness of properties to potential purchasers or developers and competition from other available properties. In addition, each segment in the real estate development industry is capital intensive and is typically sensitive to interest rates, which may affect a Series’ ability to meet its investment objectives.

 

50

 

 

Because of (a) the various costs and expenses, other than the cost of the Properties, included in the purchase price of Membership Interests, and (b) the amounts to be set aside in reserve to manage a Properties and fund the Series’ operations throughout any anticipated hold period, achieving returns provided in this Offering Circular or Series Offering Statement will be dependent upon the increase in the value of the Properties. The Manager would expect there to be an increase in value of the Properties due to the development of the single family residential and multi-family properties and historical demand for acquisition of these asset classes. A Series’ success is expected to be impacted by socioeconomic changes, official regulations regarding the use of the Properties as well as on general economic conditions.

 

Governmental Condemnation Powers

 

Governmental condemnation powers could cause a forced sale possibly resulting in valuation and cost consequences to a Series. Properties may be taken either in whole or in part by a public authority with the power of eminent domain in a condemnation proceeding. Such a forced sale could have adverse consequences if, for example, the amount the Series receives as compensation for the taking is less than the anticipated value of a Property, or if a partial condemnation and taking impairs, or requires substantial changes in the Series development plans for such Property for which severance damages, if any, are inadequate. Such changes could also result in increased development costs for the Property, which could depress the price at which it could be sold. Similarly, in the event that a Property is the subject of a condemnation action, the Series could incur unanticipated legal, expert witness and related litigation expenses.

 

Increased Weakness and Volatility in the Real Estate Market

 

Public health crises, such as the COVID-19 pandemic, as well as elevated interest rates and tightening credit conditions, may significantly reduce the amount of debt financing available for real estate projects in the U.S. Additionally, developers of real estate projects may find that financing acquisitions and developments to be much more difficult to obtain, with more equity typically required to close such loans. This constraint may have an adverse impact on the real estate market. Some experts fear that as a consequence of steep declines in the amount of debt financing available for real estate, the current value of real estate investments may considerably decrease. These factors may have a negative impact on the value of one or more of the Properties, the Series’ ability to meet its investment objectives, and the value of Membership Interests.

 

Declines In Economic or Business Conditions

 

Declining general economic or business conditions may have a negative impact on business. Concerns over inflation, geopolitical issues, pandemics, the availability and cost of credit, the U.S. mortgage market, and the previous steep decline in the U.S. real estate market have contributed to increased volatility and diminished expectations for the U.S. and global economies, and expectations of slower global economic growth going forward. These factors, combined with declining business and consumer confidence and increased unemployment, have precipitated a global economic slowdown. If the economic climate in the U.S. does not improve or deteriorates, a Series’ ability to implement its business plan could be adversely affected, which would negatively impact the Series’ financial performance and the value of Membership Interests.

 

Limited Water Resources

 

In certain regions, there is a risk that the supply of water to a Property may be inadequate for the full development contemplated on such Property, and even if available, such water may be costly. Water shortages in these regions are possible, which would inhibit growth and reduce the value of any Properties that are located in these regions. In addition, the designated water purveyors for the areas in which the Properties are located may not have sufficient water available to service development. There can be no assurance that water or wastewater services will be available to serve the contemplated development of a Property on terms that are acceptable to the Series.

 

51

 

 

Series Creditors

 

If a Series defaults in its obligations to creditors, there may not be assets available to recover the Series’ interest in the Property after creditors exercise their remedies. If a Series defaults under any obligations secured by its interest in the Property, it is possible that a creditor could acquire its interest through foreclosure of such Property. Such party may seek to dispose of its interest in such Property at a substantial discount to the value paid by Members and may take other actions that could significantly affect the value of the Membership Interests.

 

Varying Political and Economic Climates

 

Levels of local government and the federal government in the states in which Properties are located could implement policies that would have an adverse effect on the value of such Properties. Examples of such policies are tax reform, land use restrictions, land ownership restrictions, transportation policies, development moratoriums, annexation proceedings, or other adverse economic or monetary policies. A decline in the economy in any of these regions may adversely affect the local economy and limit development. Finally, projections regarding future growth in any of these states may ultimately prove to be inaccurate.

 

Property Development Agreements

 

For the development of certain Properties, it will likely be necessary to enter into a development agreement, and obtain zoning and other approvals from local government agencies. The process of obtaining these approvals may take many months and the costs of holding a Property will accrue while regulatory approvals are being sought. These approvals may not be received in a timely manner or not be received in a manner that is acceptable to Concreit. Failure to obtain acceptable approvals in a timely manner could have a significant negative effect on the value of a Property and, in turn, on the value of Membership Interests.

 

Competition

 

Some competitors may be better capitalized than a Series, their properties may be better located than the Properties, or they may have some other advantage relative to the Series. Certain of these competitors might have greater financial and other resources and greater operating flexibility than the Series. The existence of competing owners and developers of similar properties may have a material adverse effect on the ability of the Manager and its affiliates to market the Properties and could adversely affect the profitability of a Series.

 

Risks Related to Leverage

 

The purchase of Properties in which a Series invests may be financed with third party debt. However, market and interest rate fluctuations may significantly decrease the availability and increase the cost of loans. While leveraging will generally enable Concreit to increase the number of Properties it can invest in by reducing the equity investment required in a specific Property, leveraging will also increase the risk of loss on the leveraged Property. Furthermore, subsequent reductions in cash flow from the Series’ underlying Property could cause the debt service obligations to represent a substantially greater percentage of Property cash flow or even to exceed such cash flow. If Concreit defaults on indebtedness secured by a given Property, the lender may foreclose and the Series could lose its entire investment in the given Property. In addition, recourse debt or cross-collateralized non-recourse debt subjects the other assets of Concreit to risk of loss.

 

A Property loan may have variable interest rates. The ability of a Series to generate cash for distribution will be adversely affected if interest rates rise. In addition, it is likely that a loan will not be fully amortizing and thus a substantial balloon payment of principal will be due at maturity. The Series will attempt to sell or refinance its Property prior to the maturity date of the respective loan. If interest rates at the time of loan maturity are unfavorable, the Series may be unable to sell the Property on favorable terms, if at all, or to obtain an extension of the maturity date of the loan or to refinance the loan, which could subject the Property to foreclosure proceedings. Foreclosure would generally eliminate the Series’ equity in such Property. Furthermore, leveraging may also result in the receipt of some taxable income by investors (such as ERISA plans) that are otherwise tax-exempt. (See “Income Tax Considerations” below).

 

52

 

 

Uninsured Losses

 

Although a Series intends to insure its Property in a manner the Series believes to be appropriate, there may be risks the Series has not foreseen and against which the Series has not insured. There are types of losses, generally catastrophic in nature, such as losses due to wars, acts of terrorism, pandemics, earthquakes, floods, hurricanes, pollution or environmental matters that are uninsurable or not economically insurable, or may be insured subject to limitations, such as large deductibles or copayments. Insurance risks associated with potential acts of terrorism could sharply increase the premiums the Series pays for coverage against property and casualty claims. Even in cases where the Series has insured against a particular risk, the Series may incur losses related to a Property in excess of policy limits with respect to such Property, and any coverage obtained may be subject to large deductibles or copayments. The Series may not be able to insure against the total loss of the value of the Property nor the total value paid by the Members for Membership Interests.

 

Risks of Development, Renovation, and Undeveloped Property

 

Investment in Properties will require varying degrees of development to be made throughout. Properties that involve development will be subject to the general real estate risks described above and will also be subject to additional risks, such as unanticipated delays or excess costs due to factors beyond the control of the Manager and the Series. These factors may include (without limitation):

  

  ● strikes;

 

  ● adverse weather;

 

  ● earthquakes, forest fires, hurricanes, floods, and other “force majeure” events;

 

  ● changes in building plans and specifications;

 

  ● zoning, entitlement and regulatory concerns, including changes in laws, regulations, elected officials and government staff;

 

  ● material and labor shortages;

 

  ● increases in the costs of labor and materials;

 

  ● changes in construction plans and specifications;

 

  ● rising energy costs;

 

  ● delays caused by the foregoing (which could result in unanticipated inflation, the expiration of permits, unforeseen changes in laws, regulations, elected officials and government staff, and losses due to market timing of any sale that is delayed); and

 

  ● delays in completing any development or renovation project will cause corresponding delays in the receipt of operating income and, consequently, the distribution of any cash flow by the Series with respect to the Property.

 

Properties May Be Subject to Tenant Vacancy Risks

 

A Series may invest in a Property that has vacancies or that develop short-term vacancies after the time of acquisition as a result of the impact of the business cycle of the smaller tenants that the Series will target. If those vacancies are more significant than expected, the Series will receive less revenue than it projects, which would reduce the expected cash available for distribution to its Members. If the Property has more vacancies than expected, the Series will receive less revenue than projected,

 

53

 

 

reducing the rate of return potentially to less than the market rate of return on the Property. A Series expects to be dependent on tenants for the revenue, and the loss of payments from one or more tenants could reduce the revenues. Concreit plans to use the net proceeds of a Series Offering to acquire and operate real estate primarily consisting of income-generating properties. Even if Concreit is successful in acquiring a Property and leasing the Property to a tenant, if the tenant subsequently terminates or otherwise defaults on the lease, Concreit cannot assure that it will be able to re-lease the property to another tenant on favorable terms, if at all. In addition, Concreit could experience delays in enforcing its rights against, and collecting rents (and, in some cases, real estate taxes and insurance costs) due from a defaulting tenant. Any delay a Series experiences in re-leasing a property or difficulty in re-leasing at acceptable rates may reduce cash available to make distributions to the Series’ Members. Concreit expects that all of its properties will be occupied by one or more tenants. As a result, the success of the properties will depend on the collective financial stability of the tenant base. Some or all of the tenants may be less financially secure and may default under their lease payment obligations. Those future tenants that experience downturns in their operating results due to adverse changes to their businesses or economic conditions, and who are highly leveraged, may have a higher possibility of filing for bankruptcy or insolvency. In bankruptcy or insolvency, a tenant may have the option of vacating a property instead of paying rent. Until such a property is released from bankruptcy, the revenues would be reduced and a Series may be forced to reduce distributions to its Members. Lease payment defaults by tenants could cause a Series to reduce the amount of the distributions to the Members. A simultaneous default by multiple tenants in the same property on their lease payments could force the Series to find an alternative source of revenue to pay any mortgage payments on the property, if any. In the unlikely event of a collective tenant default, Concreit may experience delays in enforcing the rights as landlord and may incur substantial costs in protecting the investment and re-leasing the property. If all the tenant leases were terminated, a Series may be unable to lease the property for the rent previously received or sell the property without incurring a loss.

 

Tenant Improvement Risks

 

When a tenant at one of the properties does not renew its lease or otherwise vacates its space in one of the buildings, it is likely that, in order to attract one or more new tenants, a Series may be required to expend funds to construct new tenant improvements in the vacated space. Substantially all of the net offering proceeds will be invested in real estate properties and therefore, while a Series intends to manage its cash position or financing availability to pay for any improvements required for re-leasing, Concreit cannot assure that it will have adequate sources of funding available to the Series for such purposes in the future. Should a Series have insufficient sources of funding for tenant improvements, the Series may be unable to meet the investment objectives, which could reduce the total amount of cash that the Series distributes to its Members.

 

Environmental Liabilities

 

Under various federal, state and local environmental laws, ordinances, and regulations, a current or previous real property owner or operator may be liable for the cost to remove or remediate hazardous or toxic substances on, under, or in such Property. These costs could be substantial. Such laws often impose liability whether or not the owner or operator knew of, or was responsible for, the presence of the hazardous or toxic substances. Environmental laws also may restrict how the Property may be used or businesses may be operated, and these restrictions may require substantial expenditures and may limit Concreit’s ability to market the Properties and sell such Properties to prospective purchasers that may be affected by such laws. These restrictions may also affect Concreit’s ability to borrow money using the Properties as collateral. Environmental laws provide for sanctions for noncompliance and may be enforced by governmental agencies or, in certain circumstances, by private parties. Certain environmental laws and common law principles could be used to impose liability for the release of and exposure to hazardous substances. Third parties may seek recovery from real property owners or operators for personal injury or property damage, or both, associated with exposure to released hazardous substances. The cost of defending against claims of liability, of complying with environmental regulatory requirements, of remediating any contaminated property, or of paying personal injury or property damage claims could be substantial and significantly reduce the value of Membership Interests. Additionally, the dual jurisdiction of both the federal and state governments raises the risk of regulatory conflict or second-guessing with respect to remediation of a Property. Inconsistencies between federal, state, and local laws and regulations and their implementation involve the risk of uncertain time frames and unquantifiable costs in pursuing environmental remediation. No assurance can be given as to the timeliness of required administrative reviews, approvals, and other actions by environmental regulators with jurisdiction over any required remediation. Furthermore, it is possible that remediation standards applied by federal and state regulators will be made more stringent or will be modified materially in the future.

 

54

 

 

Potential Discovery of Archeological Sites

 

It is possible that an archeological site will exist on a Property without Concreit’s knowledge when such Property is acquired. The presence of an archeological site may require Concreit to preserve the site at its expense and may prevent the development of all or part of such Property. Even if there is ultimately found to be nothing of archeological value on such Property, Concreit may be required to respond to claims that archeological sites are there. Defending against such claims, even if Concreit were ultimately successful, may be expensive and may hamper Concreit’s ability to meet investment objectives.

 

Potential Discovery of Adverse Soil Conditions

 

The possibility exists that adverse soil conditions may exist on a Property. If adverse soil conditions were found to exist on a Property, Concreit believes these conditions would likely not be detrimental to developing such Property vis-à-vis neighboring properties, as nearby competing sites would likely also have similar soil conditions. Furthermore, in those regions in which adverse soil conditions exist, developers are accustomed to such conditions. Nonetheless, the possibility exists that adverse soil conditions on a Property could increase the costs of development of such Property, which would adversely affect its value and the value of Member investment.

 

Potential Discovery of Biologic Sensitivity

 

It is possible that a Property will become subject to biologically sensitive issues. Furthermore, the biologic condition of a Property could change over time given the ever-changing and migratory attributes of flora and fauna. Additionally, Concreit could be required to take actions to mitigate any current or subsequent biologic sensitivity on a Property, or the impact development of such Property may have on sensitive biological resources. Any such mitigation requirements could have a material adverse effect on the value of a Property and Concreit’s ability to meet investment objectives.

 

Risk Factors Related to Short Term Rental Properties

 

Many cities have enacted laws to regulate short-term rentals across the nation. The laws and regulations that govern the short-term rental market are constantly changing. As demand remains high, more and more cities and vacation destinations will continue to take steps to protect residential neighborhoods and guests alike. Common restrictions currently include:

 

  ● Prohibition of short-term rental: Some cities completely prohibit short-term rentals. In California, the City of Santa Barbara defines short-term rentals as “hotels” that can only operate in designated zones and then only if all necessary approvals are obtained. In San Diego, short-term rentals are prohibited in any zone.

 

  ● Limits to the number of rental properties in a location: Large cities and tourist destinations tend to have strict rules, such as placing limits on the number of short-term rentals in any given zone. For example, New Orleans, bans short-term rentals in the French Quarter, except for certain areas. The city even has the cooperation of Airbnb and city enforcement officers to track down violations and complaints.

 

  ● Multiple dwelling laws: New York City has some of the toughest restrictions on short-term lets. To prevent disruption to residents and help prop up its hotel industry, New York’s Multiple Dwelling Law (“MDL”) only permits rentals of less than Thirty (30) days in “Class A” multiple dwellings (buildings with three or more families living independently) if a permanent resident is present. Penalty for the first violation is $1,000; $5,000 for the second violation; and $7,500 for the third and subsequent violations. It is also illegal to advertise a rental that is prohibited by the MDL.

 

55

 

 

RISKS RELATED TO REAL ESTATE INVESTMENT TRUST

 

Limited Operating History of the Series

 

Each Series will be in its early stages of its development and has a limited operating history. Although Concreit and its Affiliates have experience in real estate, mortgage industry and securities transactions stated herein, the performance of previous business activities may not be indicative of the future performance of business activities related to the Series (as well as Concreit and its Affiliates).

 

Failure in Maintaining its Status as a REIT

 

In establishing a Series, Concreit will expect to operate the Series so as to maintain its qualification as a REIT under the Code. However, qualification as a REIT involves the application of highly technical and complex Code provisions for which only a limited number of judicial or administrative interpretations exist. Even a technical or inadvertent mistake could jeopardize a Series’ REIT status. Furthermore, new tax legislation, administrative guidance or court decisions, in each instance potentially with retroactive effect, could make it more difficult or impossible for a Series to qualify as a REIT. If a Series fails to qualify as a REIT in any tax year, then:

 

  ● a Series would be taxed as a regular domestic corporation, which under current laws, among other things, means being unable to deduct distributions to its shareholders (including Concreit) in computing taxable income and being subject to federal income tax, and potentially state income tax, on its taxable income at regular corporate rates;

 

  ● unless a Series was entitled to relief under applicable statutory provisions, it would be required to pay taxes, and thus, its cash available for distribution to Concreit and, consequently, the Members would be substantially reduced for each of the years during which a Series did not qualify as a REIT; and

 

  ● a Series may also be disqualified from re-electing REIT status for the four taxable years following the year during which it became disqualified. See “Failure to Qualify” below for further explanation.

 

Loss of Investment Opportunities as a REIT

 

In order to qualify a Series as a REIT for federal income tax purposes, a Series would be required to continuously satisfy tests concerning, among other things, its sources of income, the nature and diversification of its investments in commercial real estate and related assets, the amounts it distributes to its shareholders and the ownership of its stock. A Series could also be required to make distributions to its shareholders at disadvantageous times or when it does not have funds readily available for distribution. The REIT provisions of the Code could limit Concreit’s ability to hedge a Series’ financial assets and related borrowings. Thus, compliance with REIT requirements could hinder Concreit’s ability to operate solely with the objective of maximizing profits.

 

REIT Compliance Risks

 

In order to qualify a Series as a REIT, Concreit would need to ensure that at the end of each calendar quarter, at least Seventy Five Percent (75%) of the value of a Series’ assets consists of cash, cash items, government securities and qualified real estate assets. The remainder of a Series’ investment in securities could not include more than Ten Percent (10%) of the outstanding voting securities of any one issuer or Ten Percent (10%) of the total value of the outstanding securities of any one issuer. In addition, no more than Five Percent (5%) of the value of a Series’ assets may consist of the securities of any one issuer. If a Series was to fail to comply with these requirements, it would be required to dispose of a portion of its assets within Thirty (30) days after the end of the calendar quarter in order to come back into compliance and avoid losing its REIT status and suffering adverse tax consequences.

 

56

 

 

Investing in Taxable TRS

 

To qualify as a REIT, a Series must continually satisfy various tests regarding the sources of its income, the nature and diversification of its assets, the amounts it distributes to its shareholders and the ownership of its shares of beneficial interest. To meet these tests, a Series may be required to forego investments it might otherwise make or may be required to hold certain investments through a taxable REIT subsidiary (“TRS”). Any TRS will be fully subject to U.S. federal corporate income tax (and any applicable state and local tax). Thus, compliance with the REIT requirements may hinder the investment performance of a Series. However, Concreit would not be prohibited from executing such transactions at the company level rather than the Series level. Concreit does not currently anticipate executing any such transactions that would cause a Series to be unable to satisfy the applicable tests regarding its sources of income, the nature and diversification of its assets, or the amounts to be distributed to the Members.

 

CONFLICTS OF INTEREST

 

Unless otherwise specified, all references to “Concreit” in this section shall include references to each Series.

 

The following is a list of some of the important areas in which the interests of the Manager and its Affiliates may conflict with those of Concreit and its Series. The Members must rely on the general fiduciary standards and other duties which may apply to a manager of a limited liability company to prevent unfairness by any of the aforementioned in a transaction with Concreit. (See “Fiduciary Responsibility of the Management” above).

 

Management Not Required to Devote Full-Time

 

The Manager is not required to devote its capacities full-time to a Series’ affairs, but only such time as the affairs of the Series may reasonably require.

 

Competition with Affiliates

 

There is no restriction preventing Concreit or any of its Affiliates, principals, or management from competing with Concreit by investing in other investment vehicles or sponsoring the formation of other investment groups like Concreit to invest in similar areas, including real estate investment. Specifically, the Manager or its related parties may form, sponsor the formation of, manage or otherwise operate one or more investment vehicles and/or companies. These investment vehicles may have similar investment objectives, capital or waterfall structure, management, among others. Accordingly, there is an inherent conflict of interest between this Series and other investment vehicles. Although the Manager will make diligent efforts in mitigating conflicts of interest, however, Concreit is nevertheless in competition with other investment vehicles. This situation would compel the Manager to make decisions that may at times favor persons other than Concreit. The Operating Agreement exonerates Concreit and its Affiliates, principals and management from any liability for investment opportunities given to other persons.

 

Other Companies, Partnerships, or Businesses

 

The Manager and its managers, principals, directors, officers or affiliates may engage, for their own account or for the account of others, in other business ventures similar to that of Concreit or otherwise, and neither Concreit nor any Member shall be entitled to any interest therein. As such, there exists a conflict of interest on the part of the Manager because there may be a financial incentive for the Manager to make transactions for private investors and other investment vehicles. Further, the Manager may be involved in creating other mortgage or real estate companies that may compete with Concreit.

 

Concreit will not have independent management and it will rely on the Manager and its managers, principals, directors, officers and/or affiliates for the operation of Concreit. The Manager and these individuals/entities will devote only so much time to the business of Concreit as is reasonably required. The Manager may have conflicts of interest in allocating management time, services and functions between various existing companies, the Manager and any future companies which it may organize as well as other business ventures in which it or its managers, principals, directors, officers and/or affiliates may be or become involved. The Manager believes it has sufficient staff to be fully capable of discharging its responsibilities.

 

57

 

 

Lack of Independent Legal Representation

 

Investors and Concreit have not been represented by independent legal counsel to date. The use of the Manager’s counsel in the preparation of this Offering Circular and Series Offering Statements and the organization of Concreit may result in a lack of independent review. Investors are encouraged to consult with their own attorney for legal advice in connection with this Offering and any Series Offerings. Additionally, since legal counsel for the Manager prepared this Offering and all Series Offerings, legal counsel will not represent the interests of the Members at any time.

 

Conflict with Related Programs

 

The Manager and its managers, principals, directors, officers and/or Affiliates may cause Concreit to join with other entities organized by the Manager for similar purposes as partners, joint venturers or co-owners under some form of ownership in certain projects, including, the Property. The interests of Concreit and those of such other Series may conflict, and Concreit controlling or influencing all Series may not be able to resolve such conflicts in a manner that serves the best interests of each Series.

 

Other Services Provided by the Manager or its Affiliates

 

The Manager or its Affiliates may provide other services to persons dealing with Concreit. The Manager or its Affiliates are not prohibited from providing services to, and otherwise doing business with, the persons that deal with Concreit, any Series, Membership Interests, or the Members.

 

LEGAL PROCEEDINGS

 

Concreit has not been involved in any material litigation or arbitration within the past Five (5) years. Neither the Manager nor any of its managers, principals, directors or officers of Concreit or Manager are now, or within the past Five (5) years have been, involved in any material litigation or arbitration.

 

INCOME TAX CONSIDERATIONS

 

Unless otherwise specified, all references to “Concreit” in this section shall include references to each Series.

 

The following discussion generally summarizes the material federal income tax consequences of an investment in Concreit based upon the existing provisions of the Internal Revenue Code of 1986, as amended (the “Code”), and applicable Treasury regulations thereunder, current administrative rulings and procedures and applicable judicial decisions. However, it is not intended to be a complete description of all tax consequences to prospective Investors with respect to their investment in Concreit. No assurance can be given that the IRS or any applicable State taxing authority will agree with the interpretation of the current federal income tax laws and regulations summarized below. In addition, Concreit or the Investors may be subject to state and local taxes in jurisdictions in which Concreit may be deemed to be doing business.

 

ACCORDINGLY, ALL PROSPECTIVE INVESTORS SHOULD INDEPENDENTLY SATISFY THEMSELVES REGARDING THE POTENTIAL FEDERAL AND STATE TAX CONSEQUENCES OF PARTICIPATION IN CONCREIT AND ARE URGED TO CONSULT WITH THEIR OWN TAX ADVISORS, ATTORNEYS OR ACCOUNTANTS IN CONNECTION WITH ANY INTEREST IN CONCREIT. EACH PROSPECTIVE INVESTOR/SHAREHOLDER SHOULD SEEK, AND RELY UPON, THE ADVICE OF THEIR OWN TAX ADVISORS IN EVALUATING THE SUITABILITY OF AN INVESTMENT IN CONCREIT IN LIGHT OF THEIR PARTICULAR INVESTMENT AND TAX SITUATION.

 

Tax Law Subject to Change

 

Frequent and substantial changes have been made, and will likely continue to be made, to the federal and state income tax laws. The changes made to the tax laws by legislation are pervasive, and in many cases, have yet to be interpreted by the IRS or the courts.

 

58

 

 

State and Local Taxes

 

A description or analysis of the State and local tax consequences of an investment in Concreit is beyond the scope of this discussion. Prospective Members are advised to consult their own tax counsel and advisors regarding these consequences and the preparation of any state or local tax returns that an Investor may be required to file. The discussion of tax consequences herein is general in nature, and then only concerns federal tax consequences, to the limited extent discussed in this Offering Circular.

 

Federal Income Tax Classification

 

Concreit Series LLC is a Delaware series limited liability company. Each Series intends to elect to be treated as an association taxable as a corporation and to elect and qualify to be taxed as a REIT for U.S. federal income tax purposes, beginning with the taxable year after its Series Offering closes. Until its Series Offering closes, a Series that is wholly owned by the Manager is disregarded as an entity separate from the Manager for U.S. federal income tax purposes, and its taxable income or loss is included in the Manager’s income tax return. Concreit Series 7260 Scotlyn Way White House TN elected to be taxed as a REIT beginning with its taxable year ended December 31, 2024. If a Series fails to qualify as a REIT, it would be subject to U.S. federal income tax on its taxable income at regular corporate rates. (See “Tax Considerations Related to Real Estate Investment Trust” below).

 

IRS Audits

 

Tax returns filed by each Series are subject to audit by the IRS. An audit of a Series’ return may lead to adjustments that adversely affect the Series’ qualification as a REIT or result in additional tax, interest and penalties payable by the Series, which would reduce cash available for distribution to Members. Prospective investors should make their determination to invest based on the economic considerations of the Series rather than any anticipated tax benefits.

 

Profit Objective

 

Deductions will be disallowed if they result from activities not entered into for profit to the extent that such deductions exceed an amount equal to the greater of: (a) the gross income derived from the activity; or (b) deductions (such as interest and taxes) that are allowable in any event.

 

The applicable Treasury Department regulations indicate a transaction will be considered as entered into for profit where there is an expectation of profit in the future, either of a recurring type or from the disposition of property. In addition, the Code provides, among other things, an activity is presumed to be engaged for profit if the gross income from such activity for Three (3) of the Five (5) taxable years ending with the taxable year in question exceeds the deductions attributable to such activity. It is anticipated that Concreit will satisfy this test.

 

Property Held Primarily for Sale: Potential Dealer Status

 

Each Series has been organized to acquire real estate property. However, if a Series were at any time deemed for federal tax purposes to be holding one or more loans, notes, or properties primarily for sale to customers in the ordinary course of business (a “dealer”), any gain or loss realized upon the disposition of such loans, notes or properties would be taxable as ordinary gain or loss rather than as capital gain or loss. The federal income tax rates for ordinary income are currently higher than those for capital gains. In addition, income from sales of loans, notes and properties to customers in the ordinary course of business would also constitute unrelated business taxable income to any Members which are tax-exempt entities. Under existing law, whether or not real property is held primarily for sale to customers in the ordinary course of business must be determined from all the relevant facts and circumstances. Concreit intends to make and hold Properties for investment purposes only, and to dispose of such Properties, by sale or otherwise, at the discretion of the Manager and as consistent with Concreit’s investment objectives. It is possible that, in so doing, Concreit will be treated as a “dealer” in mortgage loans, notes and properties, and that profits realized from such sales will be considered unrelated business taxable income to otherwise tax-exempt Investors in Concreit.

 

59

 

 

Portfolio Income

 

Distributions paid by a Series that qualifies as a REIT will generally be treated as dividends to the extent of the Series’ current and accumulated earnings and profits and will constitute portfolio income, not passive income, to Members. Accordingly, Members will not be able to offset such distributions with passive losses (such as deductions from unrelated real estate investments).

 

Understatement Penalties

 

Concreit will be subject to substantial understatement penalty in the event that it understates its income tax. The IRS imposes a penalty of Twenty Percent (20%) on any substantial understatement of income tax. Furthermore, the IRS can charge interest on underpayments of income tax exceeding $100,000 for any tax year owing by certain corporations at a rate that is higher than the normal interest rate. The Manager strongly advises prospective investors to consult with their own tax advisor to be sure that they fully evaluate the proposed tax treatment of the Series as described herein.

 

Unrelated Business Taxable Income

 

A Series may generate unrelated business taxable income for Members that are qualified plans such as self-directed IRAs, or tax exempt organizations such as pension/benefit plan investors, colleges, universities, private foundations and charitable remainder trusts. Particularly if Concreit pursues a credit facility or leverage, it is highly likely that Concreit may generate unrelated business taxable income for such Members. Investors should be aware also that the issue of how the unrelated business taxable income of a qualified plan or exempt organization should be taxed is regularly under discussion by one or more committees of Congress. Concreit advises that all Members, particularly Members with qualified plans or exempt organizations, consult with their own tax advisor to be sure they fully evaluate the impact of unrelated business taxable income for Members.

 

Other Tax and Regulatory Matters

 

An investment in the Membership Interests involves complex U.S. federal income tax considerations which will differ for each investor. The discussion of certain U.S. federal income tax considerations contained in this Offering Circular is provided for informational purposes only and does not purport to be a complete analysis or discussion of all potential tax considerations that may be relevant to the acquisition of Membership Interests. In particular, this Offering Circular does not contain a discussion of state, local, or non-U.S. tax considerations related to the acquisition of Membership Interests. The discussion of certain U.S. federal tax considerations contained in this Offering Circular neither binds the IRS nor precludes it from adopting a contrary position. U.S. federal income tax treatment of Concreit and Members that is materially different from the treatment discussed in this Offering Circular might occur, including the failure of a Series to qualify as a REIT, the taxation of Members at ordinary income tax rates (rather than at long-term capital gains rates), or the treatment of income and/or gain from Concreit as unrelated business taxable income. Furthermore, Members may be required to pay annual income taxes in respect of their Membership Interests even though no distributions have been made. Concreit will not be obligated to make distributions to cover any Member’s income tax liability arising from such Member’s ownership of Membership Interests.

 

Prospective investors are urged to consult their own tax advisors prior to investing in Concreit with respect to their specific U.S. federal, state, local, and non-U.S. tax consequences from the acquisition of Membership Interests in Concreit. Concreit has not requested and will not request any rulings from the IRS concerning the federal income tax matters discussed in this Offering Circular.

 

60

 

 

By purchasing shares in this Offering, Members are bound by the arbitration provisions contained in the Subscription Agreement and the Operating Agreement which limit a Member’s ability to bring class action lawsuits or seek remedy on a class basis, including with respect to securities law claims

 

By purchasing shares in this Offering, Members agree to be bound by the arbitration provisions contained in the subscription agreement and the operating agreement (each an “Arbitration Provision” and collectively, the “Arbitration Provisions”). Such Arbitration Provisions apply to claims under the U.S. federal securities laws and to all claims that are related to Concreit, including with respect to this Offering, Concreit’s holdings, its Membership Interests, ongoing operations and the management of Concreit’s investments, among other matters and limit the ability of Members to bring class action lawsuits or similarly seek remedy on a class basis. Furthermore, because the Arbitration Provision is contained in the Operating Agreement, such Arbitration Provision will also apply to any purchasers of shares in a secondary transaction.

 

By agreeing to be subject to the Arbitration Provisions, Members are severely limiting their rights to seek redress against Concreit in court. For example, a Member may not be able to pursue litigation for any claim in state or federal courts against Concreit, the Manager, or their respective directors, managers, officers, and employees including with respect to securities law claims, and any awards or remedies determined by the arbitrators may not be appealed. In addition, arbitration rules generally limit discovery, which could impede a Member’s ability to bring or sustain claims, and the ability to collect attorneys’ fees or other damages may be limited in the arbitration, which may discourage attorneys from agreeing to represent parties wishing to commence such a proceeding.

 

Specifically, the Arbitration Provisions provide that either party may, at its sole election, require that the sole and exclusive forum and remedy for resolution of a claim be final and binding arbitration. Concreit has not determined whether it will exercise its right to demand arbitration but reserves the right to make that determination on a case-by-case basis as claims arise. In this regard, the Arbitration Provision is similar to a binding arbitration provision as Concreit is likely to invoke the Arbitration Provision to the fullest extent permissible.

 

Any arbitration brought pursuant to the Arbitration Provisions must be conducted in the State of Washington, in the county of King. The term “Claim” as used in the Arbitration Provisions is very broad and includes any past, present, or future claim, dispute, or controversy involving a Member (or persons claiming through or connected with the Member), on the one hand, and Concreit (or persons claiming through or connected with Concreit), on the other hand, relating to or arising out of the Member’s subscription agreement, Concreit and/or the activities or relationships that involve, lead to, or result from any of the foregoing, including (except an individual Claim that Member may bring in Small Claims Court or an equivalent court, if any, so long as the Claim is pending only in that court) the validity or enforceability of the Arbitration Provisions, any part thereof, or the entire subscription agreement. Claims are subject to arbitration regardless of whether they arise from contract; tort (intentional or otherwise); a constitution, statute, common law, or principles of equity; or otherwise. Claims include (without limitation) matters arising as initial claims, counter-claims, cross-claims, third-party claims, or otherwise. The scope of the Arbitration Provisions is to be given the broadest possible interpretation that will permit it to be enforceable. Based on discussions with and research performed by Concreit’s counsel, Concreit believes that the Arbitration Provisions are enforceable under federal law, the laws of the State of Washington, or under any other applicable laws or regulations. However, the issue of enforceability is not free from doubt and to the extent that one or more of the provisions in the Subscription Agreement or the Operating Agreement with respect to the Arbitration Provisions or otherwise requiring Members to waive certain rights were to be found by a court to be unenforceable, Concreit would abide by such decision. Notwithstanding the foregoing, if this Arbitration Provision applies to federal securities law claims, the Member cannot waive compliance with the federal securities laws and the rules and regulations thereunder.

 

Further, potential Members should consider that the Subscription Agreement and the Operating Agreement restrict the ability of the Members to bring class action lawsuits or to similarly seek remedy on a class basis, unless otherwise consented to by Concreit or its Manager. These restrictions on the ability to bring a class action lawsuit are likely to result in increased costs, both in terms of time and money, to individual Members who wish to pursue claims against Concreit.

 

BY AGREEING TO BE SUBJECT TO THE ARBITRATION PROVISIONS, MEMBERS WILL NOT BE DEEMED TO WAIVE CONCREIT’S COMPLIANCE WITH THE FEDERAL SECURITIES LAWS AND THE RULES AND REGULATIONS PROMULGATED THEREUNDER.

 

61

 

 

TAX CONSIDERATIONS RELATED TO REAL ESTATE INVESTMENT TRUST

 

Real Estate Investment Trusts

 

Concreit plans to hold all or substantially all of its assets through the Series. Each Series intends to elect to be taxable as a REIT. As a REIT, a Series generally will not be subject to U.S. federal taxes on income to the extent it currently distributes all of its income to its shareholders and maintains its qualification as a REIT.

 

Qualification and taxation as a REIT depends on a Series’ ability to meet on a continuing basis, through actual operating results, distribution levels and diversity of share ownership, various qualification requirements imposed upon REITs by the Code. A Series’ ability to qualify as a REIT also requires that it satisfy certain asset tests, some of which depend upon the fair market values of assets owned by the Series. Such values may not be susceptible to a precise determination. Accordingly, no assurance can be given that actual results of operations for any taxable year satisfy such requirements for qualification and taxation as a REIT.

 

Taxation of REITs in General

 

As indicated above, qualification and taxation as a REIT depends upon a Series’ ability to meet, on a continuing basis, various qualification requirements imposed upon REITs by the Code. The material qualification requirements are summarized below under “Real Estate Investment Trusts—Requirements for Qualification—General.” While Concreit intends to operate the Series so that each Series qualifies as a REIT, no assurance can be given that the IRS will not challenge its qualification, or that it will be able to operate in accordance with the REIT requirements in the future.

 

If a Series qualifies as a REIT, it will generally be entitled to a deduction for dividends that it pays and therefore will not be subject to U.S. federal corporate income tax on taxable income that is currently distributed to its shareholders, including Concreit. This treatment substantially eliminates the “double taxation” at the corporate and shareholder levels that generally results from investment in a corporation.

 

Rather, income generated by a REIT generally is taxed only at the shareholder level upon a distribution of dividends by the REIT.

 

If a Series qualifies as a REIT, it will nonetheless be subject to U.S. federal tax in the following circumstances:

 

  ● It will be taxed at regular corporate rates on any undistributed REIT taxable income, including undistributed net capital gains.

 

  ● If a Series has net income from prohibited transactions, which are, in general, sales or other dispositions of inventory or property held primarily for sale to customers in the ordinary course of business, other than foreclosure property, such income will be subject to a One Hundred Percent (100%) tax. (See “Prohibited Transactions” and “Foreclosure Property” below).

 

  ● If a Series elects to treat property that it acquires in connection with a foreclosure of a mortgage loan or certain leasehold terminations as “foreclosure property,” it may thereby avoid a One Hundred Percent (100%) tax on gain from a resale of that property (if the sale would otherwise constitute a prohibited transaction), but the income from the sale or operation of the property may be subject to corporate income tax at the highest applicable rate (currently Twenty-One Percent (21%)).

 

  ● If a Series should fail to satisfy the Seventy-Five Percent (75%) gross income test or the Ninety-Five Percent (95%) gross income test, as discussed below, but nonetheless maintain its qualification as a REIT because there is a reasonable cause for the failure and other applicable requirements are met, Concreit may be subject to a One Hundred Percent (100%) tax on an amount based on the magnitude of the failure adjusted to reflect the profit margin associated with its gross income.

 

62

 

 

  ● If a Series should fail to satisfy the asset or other requirements applicable to REITs, as described below, yet nonetheless maintain its qualification as a REIT because there is reasonable cause for the failure and other applicable requirements are met, it may be subject to an excise tax. In that case, the amount of the tax will be at least $50,000 per failure, and, in the case of certain asset test failures, will be determined as the amount of net income generated by the assets in question multiplied by the highest corporate tax rate (currently Twenty-One Percent (21%)) if that amount exceeds $50,000 per failure.

 

  ● If Concreit should fail to distribute during each calendar year at least the sum of (a) Eighty-Five Percent (85%) of its REIT ordinary income for such year, (b) Ninety-Five Percent (95%) of its REIT capital gain net income for such year, and (c) any undistributed taxable income from prior periods, it would be subject to a non-deductible Four Percent (4%) excise tax on the excess of the required distribution over the sum of (i) the amounts actually distributed, plus (ii) certain retained amounts.

 

  ● A One Hundred Percent (100%) tax may be imposed on transactions between a REIT and a “taxable REIT subsidiary” (as defined in the Code), or TRS, that do not reflect arm’s length terms.

 

  ● If a Series acquires appreciated assets from a C corporation that is not a REIT (i.e., a corporation taxable under subchapter C of the Code) in a transaction in which the adjusted tax basis of the assets in its hands are determined by reference to the adjusted tax basis of the assets in the hands of the subchapter C corporation, it may be subject to tax on such appreciation at the highest corporate income tax rate then applicable if it subsequently recognizes gain on a disposition of any such assets during the Five (5)-year period following their acquisition from the subchapter C corporation.

 

In addition, each Series may be subject to a variety of taxes, including payroll taxes and state, local and foreign income, property and other taxes on assets and operations. Each Series could also be subject to tax in situations and on transactions not presently contemplated.

 

Requirements for Qualification—General

 

The Code defines a REIT as a corporation, trust, or association:

 

  (i) that is managed by one or more trustees or directors;

 

  (ii) the beneficial ownership of which is evidenced by transferable shares of beneficial interest, or by transferable certificates of beneficial interest;

 

  (iii) that would be taxable as a domestic corporation but for the special Code provisions applicable to REITs;

 

  (iv) that is neither a financial institution nor an insurance company subject to specific provisions of the Code;

 

  (v) the beneficial ownership of which is held by One Hundred (100) or more persons;

 

  (vi) in which, during the last half of each taxable year, not more than Fifty Percent (50%) in value of the outstanding shares of beneficial interest is owned, directly or indirectly, by five or fewer “individuals” (as defined in the Code to include specified tax-exempt entities);

 

  (vii) that makes an election to be treated as a REIT for the current taxable year or has made an election for a previous taxable year which has not been terminated or revoked; and

 

  (viii) which meets other tests described below, including with respect to the nature of its income and assets.

 

63

 

 

The Code provides that conditions (i) through (iv) must be met during the entire taxable year, and that condition (v) must be met during at least Three Hundred and Thirty-Five (335) days of a taxable year of Twelve (12) months, or during a proportionate part of a shorter taxable year. Conditions (v) and (vi) need not be met during an entity’s initial tax year as a REIT. The Operating Agreement contains restrictions regarding the ownership and transfer of Membership Interests, which are intended to assist the Series in satisfying the share ownership requirements described in conditions (v) and (vi) above.

 

An entity generally may not elect to become a REIT unless its taxable year is the calendar year. Each Series has adopted December 31 as its year end, and thereby satisfies this requirement.

 

Income Tests

 

To qualify as a REIT, a Series annually must satisfy two gross income requirements. First, at least Seventy-Five Percent (75%) of gross income for each taxable year, excluding gross income from sales of inventory or dealer property in “prohibited transactions,” and certain hedging transactions generally must be derived from investments relating to real property or mortgages on real property, including interest income derived from mortgage loans collateralized by real property, “rents from real property,” dividends received from other REITs, and gains from the sale of real estate assets, as well as “qualified temporary investment income.” Second, at least Ninety-Five Percent (95%) of gross income in each taxable year, excluding gross income from prohibited transactions and certain hedging transactions, must be derived from some combination of such income from investments in real property (i.e., income that qualifies under the Seventy-Five Percent (75%) income test described above), as well as other dividends, interest and gain from the sale or disposition of stock or securities, none of which need have any relation to real property.

 

Concreit believes that the Series’ investments will generate income that complies with both the Seventy-Five Percent (75%) test and the Ninety-Five Percent (95%) test, and it intends to monitor compliance on an ongoing basis. If a Series fails to satisfy one or both of the Seventy-Five Percent (75%) or Ninety-Five Percent (95%) gross income tests for any taxable year, it may still qualify as a REIT for the year if it is entitled to relief under applicable provisions of the Code. These relief provisions will be generally available if the failure to meet the gross income tests was due to reasonable cause and not due to willful neglect and a Series files a schedule of the source of its gross income in accordance with Treasury Regulations. It is not possible to state whether a Series would be entitled to the benefit of these relief provisions in all circumstances. If these relief provisions are inapplicable to a particular set of circumstances involving a Series, it would not qualify as a REIT. Even where these relief provisions apply, a tax would be imposed based upon the amount by which a Series failed to satisfy the particular gross income test.

 

Asset Tests

 

At the close of each quarter of the taxable year, a Series must satisfy seven tests relating to the nature of its assets.

  

  (i)  At least Seventy-Five Percent (75%) of the value of its total assets must be represented by “real estate assets,” cash, cash items and government securities, as such terms are defined in the Code.

 

  (ii) Not more than Twenty-Five Percent (25%) of the value of its total assets may be represented by securities, other than those in the Seventy-Five Percent (75%) asset class.

 

  (iii) Except for certain investments in REITs, TRSs and other securities in the Seventy-Five Percent (75%) asset class, the value of any one issuer’s securities owned by a Series may not exceed Five Percent (5%) of the value of its total assets.

 

  (iv) Except for certain investments in REITs, TRSs and other securities in the Seventy-Five Percent (75%) asset class, a Series may not own more than Ten Percent (10%) of the total voting power of any one issuer’s outstanding securities.

 

64

 

 

  (v) Except for certain investments in REITs, TRSs and other securities in the Seventy-Five Percent (75%) asset class, a Series may not own more than Ten Percent (10%) of the total value of the outstanding securities of any one issuer, other than securities that qualify for certain debt safe harbors.

 

  (vi) The aggregate value of all securities of TRSs held by a Series may not exceed Twenty Percent (20%) of the value of its gross assets.

 

  (vii) No more than Twenty-Five Percent (25%) of the value of a Series’ total assets may consist of debt instruments issued by “publicly offered REITs” (as defined in the Code) to the extent such debt instruments are not secured by real property or interests in real property.

 

Certain relief provisions are available to REITs to satisfy the asset requirements or to maintain REIT qualification notwithstanding certain violations of the asset and other requirements. One such provision allows a REIT which fails one or more of the asset requirements to nevertheless maintain its REIT qualification if (a) it provides the IRS with a description of each asset causing the failure, (b) the failure is due to reasonable cause and not willful neglect, (c) the REIT pays a tax equal to the greater of (i) $50,000 per failure and (ii) the product of the net income generated by the assets that caused the failure multiplied by the highest applicable corporate tax rate (currently Twenty-One Percent (21%)), and (d) the REIT either disposes of the assets causing the failure within Six (6) months after the last day of the quarter in which it identifies the failure, or otherwise satisfies the relevant asset tests within that time period.

 

In the case of de minimis violations of the Ten Percent (10%) and Five Percent (5%) asset tests, a REIT may maintain its qualification despite a violation of such requirements if (a) the value of the assets causing the violation does not exceed the lesser of One Percent (1%) of the REIT’s total assets and $10,000,000, and (b) the REIT either disposes of the assets causing the failure within Six (6) months after the last day of the quarter in which it identifies the failure, or the relevant tests are otherwise satisfied within that time period.

 

Concreit believes that the Series’ holdings of securities and other assets will comply with the foregoing REIT asset requirements, and it intends to monitor compliance on an ongoing basis. No independent appraisals will be obtained, however, to support Concreit’s or the Series’ conclusions as to the value of total assets, or the value of any particular security or securities. Moreover, values of some assets may not be susceptible to a precise determination, and values are subject to change in the future. Accordingly, there can be no assurance that the IRS will not contend that the Series’ asset holdings do not meet one or more of the REIT asset tests.

 

Annual Distribution Requirements

 

To qualify as a REIT, a Series is required to distribute dividends, other than capital gain dividends, to its shareholders (including Concreit) in an amount at least equal to:

 

  ● the sum of

 

  o Ninety Percent (90%) of a Series’ “REIT taxable income,” computed without regard to net capital gains and the deduction for dividends paid, and

 

  o Ninety Percent (90%) of Concreit’s net income, if any (after tax), from foreclosure property (as described below), minus

 

  ● the sum of specified items of non-cash income.

 

These distributions generally must be paid in the taxable year to which they relate, or in the following taxable year if declared before a Series timely files its tax return for the year and if paid with or before the first regular dividend payment after such declaration. For distributions to be counted for this purpose, and to give rise to a tax deduction by a Series, they must not be “preferential dividends.” A dividend is not a preferential dividend if it is pro rata among all outstanding shares of a Series within a particular class, and is in accordance with the preferences among different classes of Series shares as set forth in Concreit’s organizational documents.

 

65

 

 

To the extent that a Series distributes at least Ninety Percent (90%), but less than One Hundred Percent (100%), of its “REIT taxable income,” as adjusted, a Series will be subject to tax at ordinary corporate tax rates on the retained portion. A Series may elect to retain, rather than distribute, its net long-term capital gains and pay tax on such gains. In this case, a Series could elect to have its shareholders include their proportionate share of such undistributed long-term capital gains in income, and to receive a corresponding credit for their share of the tax paid by the Series. The shareholders would then increase the adjusted basis of their Series shares by the difference between the designated amounts of capital gains from a Series that they include in their taxable income, and the tax paid on their behalf by a Series with respect to that income.

 

If a Series should fail to distribute during each calendar year at least the sum of (a) Eighty-Five Percent (85%) of its REIT ordinary income for such year, (b) Ninety-Five Percent (95%) of its REIT capital gain net income for such year, and (c) any undistributed taxable income from prior periods, it would be subject to a non-deductible Four Percent (4%) excise tax on the excess of such required distribution over the sum of (x) the amounts actually distributed and (y) certain retained amounts.

 

It is possible that a Series, from time to time, may not have sufficient cash to meet the distribution requirements due to timing differences between (a) the actual receipt of cash and (b) the inclusion of items in income by a Series for U.S. federal income tax purposes. In the event that such timing differences occur, in order to meet the distribution requirements, it might be necessary to make distributions in the form of Series shares or taxable in kind distributions of property.

 

A Series may be able to rectify a failure to meet the distribution requirements for a year by paying “deficiency dividends” to its shareholders (including Concreit) in a later year, which may be included in a Series’ deduction for dividends paid for the earlier year. In this case, a Series may be able to avoid losing its REIT qualification or being taxed on amounts distributed as deficiency dividends. However, a Series will be required to pay interest and a penalty based on the amount of any deduction taken for deficiency dividends.

 

Failure to Qualify

 

If a Series failed to satisfy one or more requirements for REIT qualification, other than the gross income tests and the asset tests, it could avoid disqualification if the failure is due to reasonable cause and not to willful neglect and a Series pays a penalty of $50,000 for each such failure. In addition, there are relief provisions for a failure of the gross income tests and asset tests, as described above under “Income Tests” and “Asset Tests.”

 

If a Series failed to qualify for taxation as a REIT in any taxable year, and the relief provisions described above did not apply, it would be subject to tax on its taxable income at regular corporate rates (currently Twenty-One Percent (21%)). Distributions to shareholders of a Series in any year in which a Series were not a REIT would not be deductible by it, nor would they be required to be made. In this situation, to the extent of current and accumulated earnings and profits, distributions to domestic shareholders of a Series that are individuals, trusts and estates would generally be taxable at capital gains rates and, subject to limitations of the Code, corporate distributees may be eligible for the dividends received deduction. Unless a Series was entitled to relief under specific statutory provisions, it would also be disqualified from re-electing to be taxed as a REIT for the four taxable years following the taxable year during which qualification was lost. It is not possible to state whether, in all circumstances, a Series would be entitled to this statutory relief.

 

Prohibited Transactions

 

Net income derived by a REIT from a prohibited transaction is subject to a One Hundred Percent (100%) tax. The term “prohibited transaction” generally includes a sale or other disposition of property (other than foreclosure property, as discussed below) that is held primarily for sale to customers in the ordinary course of a trade or business. Concreit intends that a Series will conduct its operations so that no asset owned by it will be held for sale to customers, and that a sale of any such asset will not be in the ordinary course of business. Whether property is held “primarily for sale to customers in the ordinary course of a trade or business” depends, however, on the particular facts and circumstances. No assurance can be given that any Property sold by a Series will not be treated as property held for sale to customers, or that it can comply with certain safe harbor provisions of the Code that would prevent such treatment.

 

66

 

 

Foreclosure Property

 

Foreclosure property is real property and any personal property incident to such real property (i) that is acquired by a REIT as the result of the REIT having bid on the property at foreclosure, or having otherwise reduced the property to ownership or possession by agreement or process of law, after there was a default (or default was imminent) on a lease of the property or a mortgage loan held by the REIT and collateralized by the property, (ii) for which the related loan or lease was acquired by the REIT at a time when default was not imminent or anticipated, and (iii) for which such REIT makes a proper election to treat the property as foreclosure property. REITs generally are subject to tax at the maximum corporate rate (currently Twenty-One Percent (21%)) on any net income from foreclosure property, including any gain from the disposition of the foreclosure property, other than income that would otherwise be qualifying income for purposes of the Seventy-Five Percent (75%) gross income test. Any gain from the sale of property for which a foreclosure property election has been made will not be subject to the One Hundred Percent (100%) tax on gains from prohibited transactions described above, even if the property would otherwise constitute inventory or dealer property in the hands of the selling REIT. To the extent that a Series receives any income from foreclosure property that is not qualifying income for purposes of the Seventy-Five Percent (75%) gross income test, it intends to make an election to treat the related property as foreclosure property.

 

Section 199A Deduction

 

In December 2017, as part of the Tax Act, Section 199A was added to the Code and became effective for tax years beginning after December 31, 2017. Legislation enacted in July 2025 made the Section 199A deduction permanent. Under Section 199A of the Code, subject to certain limitations, an individual taxpayer and estates and trusts may deduct Twenty Percent (20%) of their aggregate “qualified business income” (“QBI”). In general, QBI is the net amount of income, gain, loss, and deduction (other than any items of capital gain or loss and certain other enumerated investment-type items of income or deduction) that is effectively connected with the conduct of a trade or business within the United States (other than certain service businesses enumerated in Section 199A of the Code) and included or allowed in determining taxable income for the taxable year. QBI also includes the combined qualified REIT dividends, including REIT dividends earned through a pass-through entity. Qualified REIT dividends include any dividend from a REIT received during the tax year that is not (i) a capital gain dividend or (ii) qualified dividend income.

 

If a taxpayer is permitted to take the full QBI deduction, the maximum effective tax rate on such income will be Twenty-Nine and Six Tenths Percent (29.6%) (as opposed to the maximum Thirty-Seven Percent (37%) tax rate generally applicable to ordinary income). Because Concreit plans to operate a significant part of its business through the Series, the qualified REIT dividends from the Series that are allocated to an Investor should generally be eligible for the Twenty Percent (20%) QBI deduction.

 

Net Investment Income Tax

 

In addition to all other taxes, there is tax imposed for each year beginning after December 31, 2012 on the net investment income of every individual, other than nonresident aliens, estates and trusts. For individuals, the tax equals Three and Eight Tenths Percent (3.8%) of the lesser of an individual’s net investment income for such taxable year or the excess, if any, of the modified adjusted gross income for such taxable year over the threshold amount. In the case of an estate or trust, the tax equals Three and Eight Tenths Percent (3.8%) on the lesser of the undistributed net investment income for such taxable year or the excess, if any, of the adjusted gross income over the dollar amount at which the highest tax bracket for estates and trusts begins. Generally, net investment income means the excess, if any, of gross income from interest, dividends, annuities, royalties and rents as well as trade or business income if such trade or business is a “passive activity” to the taxpayer over the deductions which are properly allocable to such gross income or net gain. Modified adjusted income means adjusted gross income increased by certain foreign earned income while threshold amount means $250,000 for taxpayers making a joint return or surviving spouse and $200,000 in any other case. Accordingly, each Investor should consult with his or her own personal tax advisor regarding the possible application of the net investment income tax.

 

67

 

 

ERISA CONSIDERATIONS

 

Unless otherwise specified, all references to “Concreit” in this section shall include references to each Series.

 

The following is a discussion of how certain requirements of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”) and the Code relating to Employee Benefit Plans and certain Other Benefit Arrangements (each as defined below) may affect an investment in the Membership Interests. It is not, however, a complete or comprehensive discussion of all employee benefits aspects of such an investment. If the Investors are trustees or other fiduciaries of an Employee Benefit Plan or Other Benefit Arrangement, before purchasing Membership Interests, they should consult with their own independent legal counsel to assure that the investment does not violate any of the applicable requirements of ERISA or the Code, including, without limitation, the ERISA fiduciary rules and the prohibited transaction requirements of ERISA and the Code.

 

ERISA Fiduciary Duties

 

Under ERISA, persons who serve as trustees or other fiduciaries of an Employee Benefit Plan have certain duties, obligations and responsibilities with respect to the participants and beneficiaries of such plans. Among the ERISA fiduciary duties are the duty to invest the assets of the plan prudently, and the duty to diversify the investment of plan assets so as to minimize the risk of large losses. An “Employee Benefit Plan” is a plan subject to ERISA that is an employee pension benefit plan (such as a defined benefit pension plan or a section 401(k) or 403(b) plan) or any employee welfare benefit plan (such as an employee group health plan).

 

Prohibited Transaction Requirements

 

Section 406 of ERISA and Section 4975 of the Code proscribe certain dealings between Employee Benefit Plans or Other Benefit Arrangements, on the one hand, and “parties in interest” or “disqualified persons” with respect to those plans or arrangements on the other. An “Other Benefit Arrangement” is a benefit arrangement described in Section 4975(e)(1) of the Code (such as a self-directed IRA), other than an Employee Benefit Plan.

 

Prohibited transactions include, directly or indirectly, any of the following transactions between an Employee Benefit Plan or Other Benefit Arrangement and a party in interest or disqualified person:

 

(a) sales or exchanges of property;

 

(b) lending of money or other extension of credit;

 

(c) furnishing of goods, services or facilities; and

 

(d) transfers to, or use by or for the benefit of, a party in interest or disqualified person of any assets of the Employee Benefit Plan or Other Benefit Arrangement.

 

In addition, prohibited transactions include any transaction where a trustee or other fiduciary of an Employee Benefit Plan or Other Benefit Arrangement:

 

(a) deals with plan assets for his own account,

 

(b) acts on the behalf of parties whose interests are adverse to the interest of the plan, or

 

(c) receives consideration for his own personal account from any party dealing with the plan with respect to plan assets.

 

The terms “party in interest” under ERISA and “disqualified person” under the Code have similar definitions. The terms include persons who have particular relationships with respect to an Employee Benefit Plan or Other Benefit Arrangement, such as:

 

68

 

 

(a) fiduciaries;

 

(b) persons rendering services of any nature to the plan;

 

(c) employers any of whose employees are participants in the plan, as well as owners of 50% or more of the equity interests of such employers;

 

(d) spouses, lineal ascendants, lineal descendants, and spouses of such ascendants or descendants of any of the above persons;

 

(e) employees, officers, directors and 10% or more owners of such fiduciaries, service providers, employers or owners;

 

(f) entities in which any of the above-described parties hold interests of 50% or more; and

 

(g) Ten Percent (10%) or more joint venturers or partners of certain of the parties described above.

 

Certain transactions between Employee Benefit Plans or Other Benefit Arrangements and parties in interest or disqualified persons that would otherwise be prohibited transactions are exempt from the prohibited transaction rules due to the application of certain statutory or regulatory exemptions. In addition, the United States Department of Labor (the “DOL”) has issued class exemptions and individual exemptions for certain types of transactions. Violations of the prohibited transaction rules may require the prohibited transactions to be rescinded and will cause the parties in interest or disqualified persons to be subject to excise taxes under Section 4975 of the Code.

 

Investments in Concreit

 

If any Investor is a fiduciary of an Employee Benefit Plan, the investor must act prudently and ensure that the plan’s assets are adequately diversified to satisfy the ERISA fiduciary duty requirements. Whether an investment in Concreit is prudent and whether an Employee Benefit Plan’s investments are adequately diversified must be determined by the plan’s fiduciaries in light of all of the relevant facts and circumstances. A fiduciary should consider, among other factors, the limited marketability of the Membership Interests.

 

Investors also should be aware that under certain circumstances the DOL may view the underlying assets of Concreit as “plan assets” for purposes of the ERISA fiduciary rules and the ERISA and Internal Revenue Code prohibited transaction rules. DOL regulations indicate that Concreit’s assets will not be considered plan assets if less than Twenty-Five Percent (25%) of the value of the Membership Interests is held by Employee Benefit Plans and Other Benefit Arrangements.

 

Concreit anticipates that if any Investor is an Employee Benefit Plan subject to ERISA, Concreit will limit the investments by all Employee Benefit Plans and Other Benefit Arrangements to ensure that the Twenty-Five Percent (25%) limit is not exceeded. Because the Twenty-Five Percent (25%) limit is determined after every subscription or redemption, Concreit has the authority to require the redemption of all or some of the Interests held by any Member that is an Employee Benefit Plan or Other Benefit Arrangement if the continued holding of such Interests, in the sole opinion of Concreit, could result in Concreit being subject to the ERISA fiduciary rules.

 

If there are no Employee Benefit Plan investors in Concreit, Concreit anticipates that investments by Other Benefit Arrangements (such as self-directed IRAs) may exceed the Twenty-Five Percent (25%) limit. This situation may cause the underlying assets of Concreit to be considered plan assets for purposes of the Code prohibited transaction rules. In such a case, the Other Benefit Arrangement investors must ensure that their investments do not constitute prohibited transactions under Section 4975 of the Code. Such investors should consult with independent legal counsel on these issues.

 

69

 

 

Special Limitations

 

The discussion of the ERISA fiduciary aspects and the ERISA and Code prohibited transaction rules contained in this Offering Circular is not intended as a substitute for careful planning. The applicability of ERISA fiduciary rules and the ERISA or Code prohibited transaction rules to Investors may vary from one Investor to another, depending upon that Investor’s situation. Accordingly, Investors should consult with their own attorneys, accountants and other personal advisors as to the effect of ERISA and the Code on their situation of a purchase and ownership of the Membership Interests and as to potential changes in the applicable law.

 

SUMMARY OF THE OPERATING AGREEMENT

 

The following is a summary of the Operating Agreement, and is qualified in its entirety by the terms of the Operating Agreement itself. In the event of any conflict, misunderstanding or ambivalence between, or resulting from, the summary below and the actual terms of the Operating Agreement, the latter shall govern.

 

Potential investors are urged to carefully read the entire Operating Agreement, which is set forth as Exhibit 2.1 to this Offering Circular.

 

Accounting and Reports

 

Annual reports concerning the Series’ business affairs, including the Series’ annual income tax return, will be provided to Members electronically through the Concreit Platform and Concreit App. Each Member will receive its respective tax documents as required by applicable law. The Manager may, at its sole and absolute discretion, designate any person or entity to provide outside tax and accounting advice to the Series, at any time and for any reason. As periodic updates become available, Members will receive notifications via the Concreit App that will include instructions on how to retrieve the periodic updates. Digital copies will be provided to Members at any time upon request.

 

The Manager, or its selected property management firm, presently intends to maintain the Series’ books and records on the accrual basis for bookkeeping and accounting purposes, and also intends to use the accrual basis method of reporting income and losses for federal income tax purposes. The Manager reserves the right to change such methods of accounting if the Manager determines it is in the best interest of the Series.

 

Membership Interests

 

As set forth in the Operating Agreement, “Membership Interests” represent a Member’s interests in a particular Series. Membership Interests do not represent any fixed or absolute percentage interest representing ownership in the Series, but instead Membership Interests represent a fluctuating percentage interest in the Series. The amount of any Member’s actual percentage interest at any time representing ownership in the Series shall generally be determined at such time by the amount of such Member’s capital account balance divided by the total amount of all Members’ capital account balances outstanding (it being understood that each Member’s Membership Interests (and corresponding percentage interest in the Series) outstanding may fluctuate and change from time to time).

 

Each Series will establish and maintain a capital account for a Member upon admission to the Series, in which the amount paid by such Member for purchase of Membership Interests will be credited with that amount to the capital account. Thereafter, Member’s capital account may be adjusted on a quarterly basis by the following: (1) the Member’s capital account balance will be increased by (i) the amount of any money the Member contributes to the Series’ capital to purchase additional Membership Interests, and (ii) the Member’s share of the Series’ profits and any separately stated items of income or gain; and (2) the Member’s capital account balance will be decreased by: (i) the amount of any money the Series distributes to the Member; (ii) the Member’s share of the Series losses and any separately stated items of deduction or loss; and (iii) the amount of any withdrawals or redemption made by such Member in accordance with the Redemption Plan.

 

Allocations of profit, gain and loss in the Series are made, as required by law, in proportion to the Members’ respective capital accounts. Voting rights are based upon the number of Membership Interests each Member owns.

 

70

 

 

Voting Rights

 

Members will have very limited voting rights. Members do not elect or vote on the Manager, except as otherwise set forth in the Operating Agreement, and do not have any voting rights on matters affecting the Series’ business, and therefore limited ability to influence decisions regarding the Series business.

 

Other Governance Matters

 

The Operating Agreement vests most other decisions relating to the assets and to the business of the Series, including decisions relating to acquisitions and dispositions, the issuance of additional Membership Interests, and other decisions relating to the Series, in the Manager.

 

Compensation to Manager and Affiliates

 

Each Series will compensate the Manager and Affiliates as described in “Manager’s Compensation” herein above.

 

Manager’s Tenure

 

The Manager may withdraw from the management at any time, upon Thirty (30) days’ written notice to all Members. A successor manager may only be elected by the Members. In any such event, a majority of the Members shall promptly elect a successor as Manager; provided, however, if the then Manager desires to appoint an Affiliate as the new Manager, then such Affiliate may become the Manager without Member approval.

 

Distributions

 

A Series will make distributions of income as described under “Plan of Distribution – Cash Distributions” above.

 

Operating Expenses

 

A Series shall pay its own general administrative and operating expenses in accordance with the Allocation Policy. It shall reimburse the Manager for any expenses incurred by the Manager that are properly considered ordinary and reasonable business expenses of the Series (and the Manager’s administrative and/or operating expenses).

 

Profits and Losses

 

A Series’ profit or loss for any taxable year, including the taxable year in which the Series is dissolved, will be allocated among the Members in proportion to the capital account balances held during the applicable tax reporting period.

 

Restrictions on Transfer

 

The transferability of Membership Interests will be subject to the securities laws under Regulation A, Tier II. Any transferee must be a person that would have been qualified to purchase a Membership Interests in this Offering. No Membership Interests may be transferred if, in the sole judgment of the Manager, a transfer would jeopardize the availability of exemptions from the registration requirements of federal securities laws, or jeopardize the qualification of any Series as a REIT.

 

A transferee may not become a substitute Member without the consent of the Manager. Such consent may not be unreasonably withheld if the transferor and the transferee comply with all the provisions of the Membership Agreement and applicable law. A transferee who does not become a substitute Member has no right to vote in matters brought to a vote of the Members, or to receive any information regarding Concreit or to inspect Concreit books, but is entitled only to the share of income or return of capital to which the transferor would be entitled.

 

71

 

 

Rights and Liabilities of Members

 

The rights, duties and powers of Members are governed by the Operating Agreement and the Delaware Limited Liability Company Act, and the discussion herein of such rights, duties and powers is qualified in its entirety by reference to them.

 

Rights, Powers, and Duties of Manager

 

Subject to the right of the Members to vote on specific matters, the Manager will have complete charge of the business of Concreit and each Series. The Manager is not required to devote itself full-time to the affairs of Concreit and each Series but only such time as is required for the conduct of the business of Concreit and each Series. The Manager has the power and authority to act for and bind each Series. The Manager is granted the special power of attorney of each Member for the purpose of executing any document which the Members have agreed to execute and deliver.

 

Dissolution and Wind-Up

 

Concreit will not cease to exist immediately upon the occurrence of a Series’ event of dissolution. Upon dissolution of a Series, the Manager will bring to a close the Series’ affairs by liquidating the Series’ assets as promptly as is consistent with obtaining the fair market value thereof, either by sale to third parties or otherwise until a suitable sale can be arranged. All funds received shall be applied to satisfy or provide for Series debts and liabilities and the balance, if any, shall be distributed to Members on a pro-rata basis.

 

Redemption Policy and Other Events of Disassociation

 

The Manager may, at its sole and absolute discretion, cause a Series to repurchase Membership Interests from Members desiring to resign from the Series or as a part of a plan to reduce the outstanding capital of the Series. There is no guarantee that the Series will have sufficient funds to cause the redemption of any Membership Interests. Therefore, any investment in a Series should be considered illiquid.

 

A Series may also expel a Member for cause if the Member has materially breached or is unable to perform the Member’s material obligations under the Operating Agreement. A Member’s expulsion from the Series will be effective upon the Member’s receipt of written notice of the expulsion by the Series.

 

Upon any expulsion, transfer of all of Membership Interests, withdrawal or resignation of any Member, an event of disassociation shall have occurred and (a) the Member’s right to participate in the Series’ governance, receive information concerning the Series’ affairs and inspect the Series’ books and records will terminate and (b) unless such disassociation resulted from the transfer of the Member’s Membership Interests, the Member will be entitled to receive the distributions to which the Member would have been entitled as of the effective date of the dissociation had the dissociation not occurred until the Member has fully redeemed or withdrawn its Membership Interests in accordance with the terms herein. The Member will remain liable for any obligation to the Series that existed prior to the effective date of the dissociation, including, without limitation, any costs or damages resulting from the Member’s breach of the Operating Agreement. Under most circumstances, the Member will have no right to any return of its capital prior to the termination of the Series unless the Manager elects, at its sole and absolute discretion, to return capital to a Member.

 

The effect of redemption or disassociation on Members who do not sell or return their Membership Interests will be an increase in each Member’s respective percentage interest in the Series and therefore an increase in each Member’s respective proportionate interest in the future earnings, losses and distributions of the Series and an increase in the respective relative voting power of each remaining Member. Notwithstanding anything to the contrary herein, redemption shall be at the sole and absolute discretion of the Manager and the Manager shall not be compelled to redeem or repurchase Membership Interests at any time or for any reason.

 

72

 

 

The redemption of Membership Interests shall be subject to the Series’ availability of sufficient cash to pay the expenses of the Series, maintain any Capital Expenditure Reserve and pay the redemption or withdrawal amounts to other Members who requested withdrawal or redemption in the order of the request. No redemption may be made that would render the Series unable to pay its obligations as they become due. A Series shall not be required to sell its assets to raise cash to effectuate any redemption.

 

A redeeming Member shall have the rights of a transferee until such time as the Series has actually redeemed those Membership Interests, that is, the Member shall be entitled to receive distributions, but shall not be entitled to vote. Redeemed Membership Interests revert to authorized but unissued Membership Interests and the former holder retains no interest of any kind in such Membership Interests.

 

Supplemental Sales Material

 

In addition to this Offering Circular, a Series shall provide its Series Offering Statement and use certain sales material in connection with the Series Offering. These supplemental sales materials will only be delivered to persons who have received this Offering Circular. Although the information contained in a Series Offering Statement and other supplemental sales materials will not conflict with any of the information contained in this Offering Circular, the supplemental materials do not purport to be complete and should be read in conjunction with this Offering Circular.

 

LEGAL MATTERS

 

The Manager has retained Fortra Law, previously known as Geraci Law Firm, of Irvine, California to advise it in connection with the preparation of this Offering, the Operating Agreement, the Subscription Agreement and any other documents related thereto. Fortra Law has not been retained to represent the interests of any Investors or Members in connection with this Offering. Investors that are evaluating or purchasing Membership Interests should retain their own independent legal counsel to review this Offering, the Offering Circular, the Operating Agreement, the Subscription Agreement and any other documents related to this Offering, and to advise them accordingly.

 

ADDITIONAL INFORMATION AND UNDERTAKINGS

 

Concreit and Manager undertake to make available to each Investor every opportunity to obtain any additional information from them necessary to verify the accuracy of the information contained in this Offering Circular, to the extent that they possess such information or can acquire it without unreasonable effort or expense. This additional information includes all the organizational documents of Concreit, recent financial statements for Concreit and all other documents or instruments relating to the operation and business of Concreit that are material to this Offering and the transactions described in this Offering Circular.

 

73

 

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, the issuer certifies that it has reasonable grounds to believe that it meets all of the requirements for filing on Form 1-A and has duly caused this offering statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Seattle, State of Washington, on October 20, 2026.

 

 

  CONCREIT SERIES LLC
a Delaware series limited liability company
   
  By: CONCREIT INC.,
a Delaware corporation Its Manager
     
  By /s/ Sean Hsieh
    Name: Sean Hsieh
    Title: Chief Executive Officer

 

This offering statement has been signed by the following persons in the capacities and on the dates indicated.

  

Signature   Title   Date
         
/s/ Sean Hsieh   Chief Executive Officer and Director of Concreit Inc.   October 20, 2026
Sean Hsieh   Concreit Inc., Manager of Concreit Series LLC    
         
/s/ Sean Hsieh   Chief Financial Officer of Concreit Series LLC   October 20, 2026
Sean Hsieh        
         
/s/ Chris Garnett   Chief Accounting Officer of Concreit Series LLC   October 20, 2026
Chris Garnett        
         
/s/ Jordan Levy   Chief Technology Officer and Director of Concreit Inc.   October 20, 2026
Jordan Levy        
         
/s/ Andy Liu   Director of Concreit Inc.   October 20, 2026
Andy Liu        
         

 

74

 

 

JOBS ACT / REG A / TIER II CONCREIT SERIES LLC OFFERING CIRCULAR

 

INDEX TO EXHIBITS
EXHIBIT 2 CERTIFICATE OF FORMATION
EXHIBIT 2.1 MEMBERSHIP AGREEMENT
EXHIBIT 4 SUBSCRIPTION AGREEMENT
EXHIBIT 11 CONSENT OF ACCOUNTANT
EXHIBIT 12 OPINION OF COUNSEL RE: LEGALITY OF THE SECURITIES BEING QUALIFIED

  

75

 

 

CONCREIT SERIES LLC AND ITS SERIES

 

CONSOLIDATING FINANCIAL STATEMENTS

 

FOR THE YEAR ENDED DECEMBER 31, 2025 AND DECEMBER 31, 2024

 

Together with

 

Independent Auditors’ Report

 

Concreit Series LLC

Index to Financial Statement

 

  page
Independent Auditors’ Report F-2
Consolidating Statements of Financial Condition as of December 31, 2025 and 2024 F-4
Consolidating Statements of Operations for the years ended December 31, 2025 and 2024 F-5
Consolidating Statements of Changes in Members’ Equity for the years ended December 31, 2025 and 2024 F-6
Consolidating Statements of Cash Flows for the years ended December 31, 2025 and 2024 F-7
Notes to the Financial Statements F-8

 

F-1

 

 

INDEPENDENT AUDITORS’ REPORT

 

To the Members and Management of Concreit Series, LLC

 

Opinion

 

We have audited the accompanying financial statements of Concreit Series, LLC (the “Series”, “Concreit”), which comprise the consolidating statements of financial condition as of December 31, 2025 and 2024, and the related consolidating statements of income, changes in members’ equity and cash flows for the years then ended, and the related notes (referred to as “financial statements”).

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Series as of December 31, 2025 and 2024, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Series and to meet our other ethical responsibilities in accordance with the relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Substantial Doubt About the Series’ Ability to Continue as a Going Concern

 

The accompanying financial statements have been prepared assuming that the Series will continue as a going concern. As discussed in Note 1 to the financial statements, the Series requires capital to operate and commence planned principal operations and has stated that substantial doubt exists about the Series’ ability to continue as a going concern. Management’s evaluation of the events and conditions and management’s plans regarding these matters are also described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. Our opinion is not modified with respect to this matter.

 

Responsibilities of Management for the Financial Statements

 

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Series’ ability to continue as a going concern within one year after the date that the financial statements are available to be issued.

 

Auditor’s Responsibilities for the Audit of the Financial Statements

 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with generally accepted auditing standards will always detect a material misstatement when it exists. The risk of not detecting a material misstatement, including omissions, are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

 

F-2

 

 

In performing an audit in accordance with generally accepted auditing standards, we:

 

● Exercise professional judgment and maintain professional skepticism throughout the audit.
   
● Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
   
● Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Series’ internal control. Accordingly, no such opinion is expressed.
   
● Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.
   
● Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Series’ ability to continue as a going concern for a reasonable period of time.

 

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control related matters that we identified during the audit.

 

 

Newport Beach, California
May 1, 2026

 

F-3

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF FINANCIAL CONDITION

AS OF DECEMBER 31, 2025 AND 2024

 

   Belfort  Scotlyn  Monarch  933 Burlington  904 Crimson  2025
CONSOLIDATED
  2024 CONSOLIDATED
                      
Assets                                   
Current assets:                                   
Cash and cash equivalents  $31,264   $25,985   $3,112   $9,620   $—   $69,981   $29,173 
Due from third party property manager   2,297    1,763    2,175    2,142    —    8,377    5,212 
Total current assets   33,561    27,748    5,287    11,762    —    78,358    34,385 
Property held for investment, net   357,875    362,426    213,404    277,807    251,803    1,463,315    369,462 
Total assets  $391,436   $390,174   $218,691   $289,569   $251,803   $1,541,673   $403,847 
                                    
Liabilities and members’ equity (deficit)                                   
Current liabilities:                                   
Accrued expenses  $10,301   $2,669   $—   $1,221   $6,591   $20,782   $2,598 
Tenant deposits   2,475    2,200    2,309    2,250    —    9,234    2,475 
Due to third party property manager   —    —    935    —    2,179    3,114    5,212 
Due to related parties   4,951    373,609    4,920    5,703    —    389,183    5,903 
Notes payable - related party   —    —    218,706    281,615    255,254   $755,575   $2,598 
Total Current liabilities   17,727    378,478    226,870    290,789    264,024    1,177,888    10,976 
Total Liabilities   17,727    378,478    226,870    290,789    264,024    1,177,888    10,976 
Members’ Equity (deficit)                                   
Member’s capital   409,506    —    —    —    —    409,506    409,506 
Distributions   (42,953)   —    —    —    —    (42,953)   (18,229)
Retained earnings   7,156    11,696    (8,180)   (1,220)   (12,221)   (2,769)   1,594 
Total members’ equity   373,709    11,696    (8,180)   (1,220)   (12,221)   363,784    392,871 
Total liabilities and members’ equity  $391,436   $390,174   $218,690   $289,569   $251,803   $1,541,672   $403,847 

 

See accompanying notes to financial statements

 

F-4

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024

 

   Belfort  Scotlyn  Monarch  933 Burlington  904 Crimson  2025 Consolidated  2024 Consolidated
                      
Rental Income  $30,000   $28,477   $11,040   $12,437   $—   $81,954   $30,304 
Unrealized loss on marketable securities   —    —    —    —    —    —    — 
Realized gain on marketable securities   —    —    —    —    —    —    — 
 Total revenue   30,000    28,477    11,040    12,437    —    81,954    30,304 
                                    
Operating Expense:                                   
Depreciation   11,587    11,448    5,302    3,808    3,451    35,596    11,588 
Insurance   1,168    973    935    572    527    4,175    475 
Property management fee   1,450    1,195    595    535    —    3,775    693 
Related party expenses   4,217    —    5,335    545    561    10,658    14,759 
Property taxes   5,753    2,560    134    1,220    6,591    16,258    2,371 
Other operating expenses   2,855    4,379    2,601    1,620    1,091    12,546    1,581 
Total operating expenses   27,030    20,555    14,902    8,300    12,221    83,008    31,467 
 Income (loss) from operations   2,970    7,922    (3,862)   4,137    (12,221)   (1,054)   (1,163)
                                    
Other income   2,592    3,774    603    346    —    7,315    2,757 
Total other income   2,592    3,774    603    346    —    7,315    2,757 
Other expenses                                   
Interest expense   —    —    4,921    5,703    —    10,624    — 
Other expenses   —    —    —    —    —    —    — 
Total other expenses   —    —    4,921    5,703    —    10,624    — 
Net Income (loss)  $5,562   $11,696   $(8,180)  $(1,220)  $(12,221)  $(4,363)  $1,594 

 

See accompanying notes to financial statements

 

F-5

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY

FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024

 

   Belfort  Scotlyn  Monarch  933 Burlington  904 Crimson  Consolidated
                   
Balance at January 1, 2024  $—   $—   $—   $—   $—   $— 
Issuance of membership interests   421,700    —    —    —    —    421,700 
Offering costs   (12,194)   —    —    —    —    (12,194)
Distributions   (18,229)   —    —    —    —    (18,229)
Net Income   1,594    —    —    —    —    1,594 
Balance at December 31, 2024  $392,871   $—   $—   $—   $—   $392,871 
Issuance of membership interests   —    —    —    —    —    — 
Offering costs   —    —    —    —    —    — 
Distributions   (24,724)   —    —    —    —    (24,724)
Net Income (loss)   5,562    11,696    (8,180)   (1,220)   (12,221)   (4,363)
Balance at December 31, 2025  $373,709   $11,696   $(8,180)  $(1,220)  $(12,221)  $363,784 

 

See accompanying notes to financial statements

 

F-6

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024

 

                  2025  2024
   Belfort  Scotlyn  Monarch  933 Burlington  904 Crimson  CONSOLIDATED  CONSOLIDATED
                      
Cash flows from Operating Activities:                                   
Net Income (loss)  $5,562   $11,696   $(8,180)  $(1,220)  $(12,221)  $(4,363)  $1,594 
Adjustment to reconcile net income to net cash used in operating activities:   —    —    —    —    —    —    — 
Depreciation   11,587    11,448    5,302    3,808    3,451    35,596    11,588 
Changes in Operating Assets and Liabilities:                                   
Due from (to) third party property managers   2,915    (1,763)   (2,175)   (2,142)   2,179    (986)   (5,212)
Accrued expenses   7,703    2,669    —    1,221    6,591    18,184    2,598 
Tenant deposits   —    2,200    (2,309)   2,250    —    2,141    2,475 
Net cash provided by operating activities   27,767    26,250    (7,362)   3,917    —    50,572    13,043 
    —    —    —    —    —           
Cash Flows from Investing Activities:   —    —    —    —    —           
Payment for property   —    (373,874)   (218,706)   (281,615)   (255,254)   (1,129,449)   (381,050)
Net cash used in investing activities   —    (373,874)   (218,706)   (281,615)   (255,254)   (1,129,449)   (381,050)
    —    —    —    —    —           
Cash Flows from Financing Activities:   —    —    —    —    —           
Advances from related party   (952)   373,609    4,920    5,703    —    383,280    5,903 
Notes payable - related party   —    —    218,706    281,615    255,254    755,575    — 
Issuance of membership units   —    —    —    —    —    —    421,700 
Offering costs   —    —    —    —    —    —    (12,194)
Distributions   (24,724)   —    —    —    —    (24,724)   (18,229)
Net cash provided by (used in) financing activities   (25,676)   373,609    223,626    287,318    255,254    1,114,131    397,180 
Net change in cash   2,091    25,985    (2,442)   9,620    —    35,254    29,173 
Cash at beginning of the year   29,173    —    —    —    —    29,173    — 
Cash at end of the year  $31,264   $25,985   $(2,442)  $9,620   $—   $64,427   $29,173 

 

See accompanying notes to financial statements.

 

F-7

 

 

CONCREIT SERIES LLC

NOTES TO THE FINANCIAL STATEMENTS

 

NOTE 1 - ORGANIZATION

 

Concreit Series LLC was formed June 7, 2023 in Delaware as a Delaware Series Limited Liability Company, and together with all its series (collectively, “Concreit”) is located at 1201 3rd Ave., Suite 2200, Seattle, Washington 98101. Concreit is organized as a series limited liability company and intends to conduct a Series Offering of membership interests to acquire, manage, value-add, develop, construct, lease, and/or sell real properties located throughout the United States. Concreit will be managed by Concreit Inc., “the Manager”, a Delaware corporation.

 

Concreit is organized as a series limited liability company and intends to conduct a series offering of membership interests in each applicable series. Each individual series will acquire a specific property prior to the offering. The series will offer and sell membership interests pursuant to a supplement to the Offering Circular.

 

The Series Being Offered

 

The following list represents each Series of Concreit Series LLC and the wholly owned limited liability company (“LLC”) for each Series. Each LLC was used to acquire the Series’ single-family rental property. The list also includes the date each Series was formed and the date the Series’ LLC acquired the property.

 

Name of the wholly-owned

subsidiary of the Series

 Series Property Address

Formation

Date

Acquisition

Date

Concreit Series LLC 7260 Scotlyn Way 7260 Scotlyn Way White House TN 01/01/2023 06/25/2024
Concreit Series LLC 7280 Scotlyn Way 7280 Scotlyn Way White House TN 11/19/2024 01/01/2025
Concreit Series LLC 9308 S.W. 9308 S.W. 20th Street Oklahoma City, OK 02/05/2025 02/19/2025
Concreit Series LLC 933 Concreit series LLC Burlington 933 Burlington Avenue Fort Worth TX LLC 05/30/2025 06/20/2025
Concreit Series LLC 904 Crimson 904 Crimson Wolf Rd Fort Worth TX LLC 05/30/2025 06/20/2025

 

 

Concreit will begin offering units for investment in a specific series upon qualification of the offering by the Securities and Exchange Commission. The maximum offering will be $75,000,000 in accordance with Tier II of Regulation A as set forth under the Securities Act of 1933. Concreit intends to offer the membership interests described herein on a continuous and ongoing basis. Further, the acceptance of investor subscriptions may be briefly paused at times in order to allow Concreit to effectively and accurately process and settle subscriptions that have been received.

 

The proceeds received in a Series Offering will be applied in the following order of priority of payment:

 

  1) Property Acquisition Cost - the actual cost of the Series Property that is paid to the Property seller.

 

  2) Offering Expenses - includes legal, accounting, escrow, underwriting, filing, and compliance costs related to a Series Offering.

 

  3) Acquisition Expenses - includes all fees, costs and expenses incurred in connection with the evaluation, discovery, investigation, appraisal, development, and acquisition of the Series Property. Each Series will be responsible for its acquisition expenses which it will pay out of the proceeds of its Series Offering.

 

Going Concern / Management’s Plans – We will rely heavily on financing from the Series Manager for working capital and human resources. These factors raise doubt about the Series’ ability to continue as a going concern. During the next 12 months, the Series intends to fund its operations from the rental income of Series Properties, and expand the portfolio of Series Properties through the and issuance of membership interests. If we are unable to raise the sufficient amount of capital, we may be required to reduce the scope of our plans, which could harm our business, financial condition, and operating results. The financial statements do not include any adjustments that might result from these uncertainties.

 

F-8

 

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Method of Accounting – Concreit maintains its accounting records under the accrual method of accounting in conformity with accounting principles generally accepted in the United States of America.

 

Cash and Cash Equivalents – Concreit considers all short-term, highly liquid unrestricted investments with original maturities of three months or less when purchased to be cash equivalents. As of December 31, 2024, cash and cash equivalents totaled $69,981.

 

Segment Reporting Policy – On January 1, 2024, the Company adopted Accounting Standards Update 2023-07 – Segment Reporting (Topic ASC 280) Improvements to Reportable Segment Disclosures. The ASU improves reportable segment disclosure requirements, primarily through enhanced disclosure about significant segment expenses. The enhancements under this update require disclosure of significant segment expenses that are regularly provided to the Chief Operating Decision Maker (“CODM”) and included within each reported measure of segment profit or loss, require disclosure of other segment items by reportable segment and a description of the composition of other segment items, require annual disclosures under ASC 280 to be provided in interim periods, clarify use of more than one measure of segment profit or loss by the CODM, require that the title of the CODM be disclosed with an explanation of how the CODM uses the reported measures of segment profit or loss to make decisions, and require that entities with a single reportable segment provide all disclosures required by this update and required under ASC 280.

 

The Company’s Chief Executive Officer serves as the Chief Operating Decision Maker (“CODM”) and evaluates the financial performance of the business and makes resource allocation decisions on a consolidated basis. As a result, the Company operates as a single reportable segment under ASC 280, Segment Reporting. The Company’s operations include making loans and collecting interest, all of which are managed centrally.

 

The CODM assesses financial performance based on revenue, operating profit, and key operating expenses.

 

Fair Value of Financial Instruments – Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) Topic 825, Financial Instruments, requires disclosure of fair value information about financial instruments. Management believes the fair value of financial instruments approximates their carrying amounts. The carrying value of cash and cash equivalents and certain other liabilities approximate their estimated fair values due to the short-term nature of these instruments.

 

Concentrations of Credit Risk – Financial instruments which potentially subject Concreit to concentrations of credit risk consist primarily of cash deposits and trust deed notes receivables. Concreit has not experienced any losses on its bank deposit accounts, and believes it is not exposed to any significant credit risk on its accounts. The prior performance of the Manager or its affiliated entities do not predict future results for Concreit. Therefore, no assurance can be given that Concreit will achieve its investment objectives.

 

Management Estimates – The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make certain estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosures of contingent assets and liabilities. On an ongoing basis, Concreit evaluates its estimates, including those related to the any reserve for losses and contingencies. Concreit bases its estimates on historical experience and on various assumptions, the results of which form the basis for making judgments about the carrying values of assets and liabilities that may not be readily apparent from other sources. Actual results could differ from those estimates.

 

Risks and Uncertainties – Real estate assets are subject to risks and uncertainties due to real estate market volatility, interest rate volatility, and credit risk. Due to the level of such risks and uncertainties, it is at least reasonably possible that changes in the values of the real estate assets will occur in the near term, and that such changes could materially affect the amounts reported in the balance sheet, statement of income and changes in members’ equity.

 

F-9

 

 

Real Estate Held for Investment – Real estate assets are stated at the lower of depreciated cost or fair value, if deemed impaired. Major replacements and betterments are capitalized and depreciated over their estimated useful lives. Depreciation is computed on a straight-line basis over the useful lives of the properties (buildings, and improvements – ten (10) to 40 years; furniture, fixtures, and equipment – five (5) to ten (10) years, We continually evaluate the recoverability of the carrying value of its real estate assets using the methodology prescribed in ASC Topic 360, “Property, Plant and Equipment,” Factors considered by management in evaluating impairment of its existing real estate assets held for investment include significant declines in property operating profits, annually recurring property operating losses and other significant adverse changes in general market conditions that are considered permanent in nature. Under ASC Topic 360, a real estate asset held for investment is not considered impaired if the undiscounted, estimated cash flows of an asset (both the annual estimated cash flow from future operations and the estimated cash flow from the theoretical sale of the asset) over its estimated holding period are in excess of the asset’s net book value at the balance sheet date. If any real estate asset held for investment is considered impaired, a loss is provided to reduce the carrying value of the asset to its estimated fair value .

 

Real Estate Held for Sale – Real estate assets are classified as held for sale when management commits to a plan to sell the asset, the asset is available for immediate sale in its present condition, and the sale is probable and expected to be completed within one year. Real estate assets held for sale are carried at the lower of depreciated cost or fair value less estimated costs to sell. Depreciation ceases at the time of classification as held for sale. If the carrying value of an asset classified as held for sale exceeds its fair value less estimated costs to sell, the excess is recognized as an impairment loss. Subsequent changes in fair value less estimated costs to sell are recognized in the period incurred, but shall not exceed the cumulative loss previously recognized. Real estate assets held for sale are presented separately in the consolidated balance sheets.

 

Revenue Recognition – Concreit adopted FASB ASC 606, Revenue from Contracts with Customers, and its related amendments, effective at inception using the modified retrospective transition approach applied to all contracts. There were no cumulative impacts that were made. Concreit determines revenue recognition through the following steps:

 

  ● Identification of a contract with a customer

 

  ● Identification of the performance obligations in the contract

 

  ● Determination of the transaction price

 

  ● Allocation of the transaction price to the performance obligations in the contract

 

  ● Recognition of revenue when or as the performance obligations are satisfied

 

Revenue is recognized when control of the promised goods or services is transferred to customers, in an amount that reflects the consideration each Series expects to be entitled to in exchange for those goods or services. As a practical expedient, a Series does not adjust the transaction price for the effects of a significant financing component if, at contract inception, the period between customer payment and the transfer of goods or services is expected to be one year or less.

 

The Series operate rental properties and recognizes rental revenue on a monthly basis as it is earned. Revenue from leasing arrangements falls outside the scope of FASB ASC 606 and is accounted for under the provisions of FASB ASC 842.

 

Income Taxes – Concreit is organized as a limited liability company (LLC) for legal purposes and has elected to be treated as a C corporation for U.S. federal income tax purposes pursuant to Subchapter C of the Internal Revenue Code.

 

Series 7260 Scotlyn has commenced operations and filed to be taxed, as a Real Estate Investment Trust (“REIT”), and accordingly files U.S. federal income tax returns on Form 1120-REIT starting December 31, 2024. The remaining Series are structured with the intention of qualifying as REITs; however, as of the reporting date, they have not yet commenced operations or closed on property acquisitions and, therefore, are not currently filing as REITs. Such Series are expected to evaluate REIT qualification and filing status upon commencement of operations.

 

F-10

 

 

A REIT is generally permitted to deduct dividends paid to its members in computing taxable income. Accordingly, a REIT that distributes all or substantially all of its taxable income may have little or no U.S. federal income tax liability. Net operating losses generated by a REIT are not passed through to members but may generally be carried forward indefinitely and used to offset up to 80% of future taxable income, subject to applicable limitations.

 

State and local tax treatment varies. Many jurisdictions permit a dividends-paid deduction similar to the federal treatment, which may reduce or eliminate entity-level taxation where distributions exceed taxable income. In jurisdictions that do not allow such a deduction, state income taxes may apply. Members are generally not subject to state income taxes solely as a result of the location of properties held by a REIT. State rules regarding net operating loss carryforwards may differ from federal rules, including limitations on utilization and carryforward periods.

 

Recent Accounting Pronouncements – Under Section 107 of the JOBS Act, Concreit is permitted to use the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. This permits us to delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. The Manager has elected to use the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that the Series (i) is no longer an emerging growth Series or (ii) affirmatively and irrevocably opt out of the extended transition period provided in Section 7(a)(2)(B). By electing to extend the transition period for complying with new or revised accounting standards, these consolidated financial statements may not be comparable to companies that adopt accounting standard updates upon the public business entity effective dates.

 

The Financial Accounting Standards Board (“FASB”) issues Accounting Standard Updates (“ASU”) to amend the authoritative literature in ASC. There have been a number of ASUs to date that amend the original text of ASC. Concreit believes those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to Concreit or (iv) are not expected to have a significant impact on the Series.

 

ASU 2024-03 — Disaggregation of Income Statement Expenses

 

In November 2024, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40). The ASU requires entities to disclose additional information about specific expense categories included in the income statement, including purchases of inventory, employee compensation, depreciation and amortization, and intangible asset amortization. The ASU is effective for annual reporting periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027, with early adoption permitted. The Fund is currently evaluating the impact of this guidance on its financial statement disclosures.

 

NOTE 3 – SERIES PROPERTIES AND EQUIPMENT

 

As of December 31, 2025, Property and equipment, net consists of the following:

 

Series  Building  Land  Property Improvements  Totals  Less: Accumulated Depreciation  Property and equipment, net
7260 Scotlyn  $318,645   $62,405   $—   $381,050   $23,175   $357,875 
7280 Scotlyn   314,810    59,064    —    373,874    11,448    362,426 
9308 SW   174,965    43,741    —    218,706    5,302    213,404 
933 Burlington   209,427    72,188    —    281,615    3,808    277,807 
904 Crimson   189,823    65,431    —    255,254    3,451    251,803 
   $1,207,670   $302,829   $—   $1,510,499   $47,184   $1,463,315 

 

For the periods ended December 31, 2025 and December 31, 2024, depreciation expense was $35,596 and $11,588, respectively.

 

F-11

 

 

NOTE 4 – BRIDGE NOTE FINANCING, RELATED PARTY

 

The Company has obtained bridge financing from Concreit Inc., the Manager. A summary of the bridge financing for each Series as of December 31, 2025, is as follows:

 

Series  Lender  Lender Address  Bridge Note   Financing,   Related Party  Maturity   Date  Interest Rate
9308 SW  Concreit Inc.  1201 3rd Ave Ste 2200, Seattle  $218,706    09/01/2026    4.5%
933 Burlington  Concreit Inc.  1201 3rd Ave Ste 2200, Seattle   281,615    12/20/2026    4.5%
904 Crimson  Concreit Inc.  1201 3rd Ave Ste 2200, Seattle   255,254    12/20/2026    4.5%
      $755,57 5         

 

The Company has obtained notes payable from Concreit Inc., the Manager, which are secured by the respective Series’ properties. The notes bear interest only, with all accrued interest payable at the maturity or repayment date. As of December 31, 2025, all outstanding related-party notes payable are scheduled to mature in 2026 and, accordingly, are classified as current liabilities on the consolidated and consolidating Statement of Financial Position.

 

NOTE 5 - COMMITMENTS AND CONTINGENCIES

 

We are not currently involved with, and does not know of, any pending or threatening litigation against the Series.

 

NOTE 6 – RELATED PARTY TRANSACTIONS

 

Concreit Inc. is the Manager of Concreit. Mr. Hsieh is the president and CEO of Concreit Series LLC.

 

Property purchased from the Manger - Concreit Inc., as manager of Concreit Series LLC, engaged in a related party transaction by purchasing a residential property and transferring it at cost to a designated Series LLC. The transaction, executed without markup to align with investor interests, ensuring compliance with SEC disclosure rules for material transactions between affiliated entities. This transfer reflects standard practice for the company’s asset acquisition process, maintaining fiduciary duty through cost-basis pricing and transparent governance protocols.

 

Due from (to) Related Party – The Series enter into various transactions with the Manager and affiliates of the Manager in the normal course of operations and financing activities. As of December 31, 2025, and December 31, 2024, certain Series owed the Manager aggregate amounts of $389,183 and $5,903, respectively, which primarily relate to initial funding for certain Series’ property acquisitions. As of December 31, 2025, and December 31, 2024, certain Series had repaid the Manager an aggregate of $0 and $402,100, respectively, following the respective Series’ offering closings. As of December 31, 2025, and December 31, 2024, no amounts were due to the Series from the Manager. These advances are interest-free for short-term purposes and do not have defined repayment terms.

 

The following is a summary of significant items of compensation that Concreit Inc. realizes from Concreit:

 

Asset Management Fee – The Manager shall earn an asset management fee equal to an annualized rate of 1% of the capital contributions to the Series. The Asset Management Fee shall be paid out of the net operating income of the Series. Any leverage that is utilized in the Series to acquire Property or otherwise shall not be included in calculating the Asset Management Fee for the Series.

 

F-12

 

 

Property Management Fee and Real Estate Commissions - The Manager and/or affiliates will receive compensation for its management services, which may include property management fees and real estate commissions as further described below. The Manager reserves the right to waive, assign, and/or defer any fees or reimbursements due to the Manager, in its sole discretion.

 

Series Property Management Fee - The Manager may retain the services of a third-party property manager who shall be entitled to receive a monthly property management fee for managing a Series’ Property (“Property Management Fee”). The Property Management Fee shall generally be equal to an annualized rate of Eight Percent (8%) of the monthly gross rents received from the Series Property and calculated as an expense within each Series. To the extent that the third-party property manager is paid a fee less than the Eight Percent (8%) charged to a Series, the Manager will receive the difference as income. The Property Management Fee will be negotiated with a local property manager on a case-by-case and arms’ length basis. Notwithstanding the foregoing, the Manager or its Affiliate may difference as income. The Property Management Fee will be negotiated with a local property manager on a case-by-case and arms’ length basis. Notwithstanding the foregoing, the Manager or its Affiliate may manage the Properties itself, at the Manager’s discretion. In certain circumstances the nature of the property management needs may be different from one Series Property to another, such as a Series property being operated a short-term rental, and in these cases the property management fee will be set at a rate that is negotiated with a third- party property manager, which generally ranges anywhere from twenty to forty percent (20% - 40%) of the monthly gross rents received.

 

Construction Management Fee - The Manager may receive a construction management fee for acting as the general contractor and/or construction manager to construct improvements, supervise and coordinate the project, or provide major repairs or rehabilitations on a property. The Construction Management Fee will depend on the Property and shall generally range from 5% to 15% of the construction cost spent on such Property, including, without limitation, materials and labor expenses, professional fees, and other fees, costs, or expenses, less the purchase price of the Property.

 

Property Disposition Fee - The Manager may retain the services of an affiliate or a third-party real estate broker to sell a property, and such affiliate or third-party real estate broker shall receive fees at rates customarily charged for similar services by companies engaged in the same or substantially similar activities in the relevant geographical area. Each Series will be charged a “Property Disposition Fee” that will cover property sale expenses such as brokerage commissions, and title, escrow and closing costs. Such Property Disposition Fees are currently anticipated to range between 6% and 7% of the sale price and shall be considered an expense of the Series. The actual amount of real estate commissions cannot be determined at this time, as these commissions are dependent upon the value of each Series Property.

 

Offering Expenses and Acquisition Expenses - Each Series will generally be responsible for certain fees, costs and expenses incurred in connection with the offer and sale of membership interests associated with the particular Series. Each Series Offering will reimburse the Manager for Offering Expenses actually incurred by the Manager on behalf of a Series, in accordance with the Allocation Policy and as determined by the Manager in its reasonable discretion (and excludes ongoing costs). Each Series will be responsible for all fees, costs and expenses incurred in connection with the evaluation, discovery, investigation, and acquisition of the Series Property incurred prior to the Series’ Closing, including real estate commissions, appraisal fees, research fees, transfer taxes, third party industry and due diligence experts, bank fees, and interest, as applicable. Each Series will reimburse the Manager for Acquisition Expenses actually incurred by the Manager on behalf of a Series in accordance with the Allocation Policy and as determined by the Manager in its reasonable discretion. The Acquisition Expenses will be payable from the proceeds of each Series Offering and each Series shall reimburse the Manager for any such Acquisition Expenses advanced by the Manager.

 

F-13

 

 

Management Compensation – The following table reflects details of the total fees assessed to Series by the Manager for the year ended December 31, 2025 :

 

Series  Sourcing fees  Offering expenses  Reimbursement of issuance expense  Asset Management fee  Reimbursement of acquisition expenses  Total
7260 Scotlyn   $—   $12,194   $—   $4,217   $—   $16,411 
7280 Scotlyn    —    —    —    —    —    — 
9308 SW    —    —    —    —    —    — 
933 Burlington    —    —    —    —    —    — 
904 Crimson    —    —    —    —    —    — 
    $—   $12,194   $—   $4217   $—   $16411 

 

NOTE 6 – MEMBERS’ EQUITY (DEFICIT)

 

Each Series is managed by Concreit Inc., a Delaware corporation and managing member of the Series. The Manager is authorized to create and issue membership interest as necessary without amendment to the Series operating agreement up to $75,000,000. 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 Series.

 

The Manager will be responsible for directing the management of Series’ business and affairs, and implementing the Series’ investment strategy. The Manager has 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 quarterly basis. However, the Manager may change the timing of distribution or determine that no distributions shall be made, in its sole discretion.

 

Profits and losses shall be allocated to holders of membership interest in a Series in proportion to their respective ownership of issued membership interests.

 

Membership Interests – As of December 31, 2025, the Series closed on its public offerings for the gross proceeds of $421,700. The following table below outlines each Series:

 

Series 

# of Shares

Issued

 

Gross

proceeds

from the

issuance of

membership

interests

 

Issuance

expense

(0.90%)

 

Offering

expense

(2%)

7260 Scotlyn    42,170   $421,700   $3,795   $8,399 
7280 Scotlyn    —    —    —    — 
9308 SW    —    —    —    — 
933 Burlington    —    —    —    — 
904 Crimson    —    —    —    — 
     42,170   $421,700   $3,795   $8,399 

 

In connection with the purchase of a property, each Series incurred brokerage fees of 0.90 % of gross proceeds, which is typically paid directly to the broker as a deduction from gross proceeds. Additionally, the Manager received the following reimbursements, deducted from the gross proceeds of the offering. For the years ended December 31, 2025 and December 31, 2024, the following were reimbursements and fees paid to the Manager:

 

F-14

 

 

  ● Acquisition expenses: typically 1.2% of gross proceeds; $0 and $5,060 for the years ended December 31, 2025 and 2024, respectively. No acquisition expenses were incurred in 2025 as no Series properties closed during the year.

 

  ● Sourcing fees: up to 3% of gross proceeds; $0 and $12,651 for the years ended December 31, 2025 and 2024, respectively. No sourcing fees were incurred in 2025 as no Series properties closed during the year.

 

Cash Distributions – There are two general categories of income derived from a Series:

 

  1) Periodic Cash Flow – This is income that is generally made on a periodic basis with a certain frequency. An example of Periodic Cash Flow may be rental income from a property, and/or other periodic cash flow generated from a property.

 

  2) Capital Transaction Proceeds - These are transaction-based income derived from a property. Transaction-based income includes, without limitation, the sale, refinance, and/or disposition of a property. In the event of uncertainty or ambiguity as to whether a source of income is categorized as Periodic Cash Flow or Capital Transaction Proceeds, the Manager shall have the sole and absolute discretion to determine such a category. The manner in which income is distributed from a Series will depend on the source of income.

 

For the years ended December 31, 2025 and December 31, 2024, distributions to investors totaling $19,865 and $18,229 respectively, which were recognized as a reduction of members’ capital.

 

Redemptions – There is no guarantee that the Series will have sufficient funds to cause the redemption of any membership interests. Therefore, any investment in a Series should be considered illiquid.

 

NOTE 7 – SUBSEQUENT EVENTS

 

In accordance with ASC Topic 855, Subsequent Events, Concreit has evaluated subsequent events through May 1, 2026, the date the financial statements were issued, and has determined that there were no subsequent events that require adjustment to or disclosure in the accompanying financial statements.

 

F-15

 

 

CONCREIT SERIES LLC AND ITS SERIES

 

CONSOLIDATING FINANCIAL STATEMENTS (UNAUDITED)

 

AS OF JUNE 30, 2026 AND FOR THE SIX MONTHS ENDED JUNE 30, 2026 AND 2025

 

The accompanying unaudited consolidated and consolidating financial statements include the accounts of each Series held and managed by the Company: The Belfort, The Scotlyn, The Monarch, 933 Burlington Avenue and 904 Crimson Wolf Rd. The statements of operations, changes in members’ equity (deficit) and cash flows are presented for the six months ended June 30, 2026 and 2025. The statements of financial condition are presented as of June 30, 2026 and December 31, 2025. The December 31, 2025 statement of financial condition is derived from the Company’s audited consolidated and consolidating financial statements included in its Annual Report on Form 1-K for the year ended December 31, 2025, as audited by DBM McKennon. In the opinion of the Manager, the unaudited interim financial statements include all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation. Results for the six months ended June 30, 2026 are not necessarily indicative of results for the full year. As additional Series properties are acquired, the financial statements will continue to present each Series on a consolidating and consolidated basis.

 

F-16

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF FINANCIAL CONDITION

AS OF JUNE 30, 2026 (unaudited)

 

   The Belfort  The Scotlyn  The Monarch  933 Burlington Ave  904 Crimson Wolf Rd  Consolidated
Assets:                              
Current assets:                              
Cash and cash equivalents  $32,664   $35,080   $11,898   $16,197   $4,521   $100,360 
Due from property manager and prepaid expenses   2,549    2,200    2,782    2,563    2,492    12,586 
Total current assets   35,213    37,280    14,680    18,760    7,013    112,946 
Property held for investment, net   352,082    357,059    210,278    273,703    248,581    1,441,703 
Total assets  $387,295   $394,339   $224,958   $292,463   $255,594   $1,554,649 
Liabilities and Members’ Equity (Deficit):                              
Current liabilities:                              
Accrued expenses  $11,455   $1,278   $66   $784   $3,258   $16,841 
Tenant deposits   2,475    2,200    2,175    2,650    2,125    11,625 
Due to third party property manager   —    —    935    —    177    1,112 
Due to related parties   —    374,702    9,976    12,039    12,262    408,979 
Notes payable - related party   —    —    218,706    281,615    255,254    755,575 
Total current liabilities   13,930    378,180    231,858    297,088    273,076    1,194,132 
Total liabilities   13,930    378,180    231,858    297,088    273,076    1,194,132 
Members’ Equity (Deficit):                              
Members’ capital   409,506    —    —    —    —    409,506 
Distributions   (47,600)   —    —    —    —    (47,600)
Retained earnings (deficit)   11,459    16,159    (6,900)   (4,625)   (17,482)   (1,389)
Total members’ equity (deficit)   373,365    16,159    (6,900)   (4,625)   (17,482)   360,517 
Total liabilities and members’ equity (deficit)  $387,295   $394,339   $224,958   $292,463   $255,594   $1,554,649 

 

F-17

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF FINANCIAL CONDITION

AS OF DECEMBER 31, 2025

 

   The Belfort  The Scotlyn  The Monarch  933 Burlington Ave  904 Crimson Wolf Rd  Consolidated
Assets:                              
Current assets:                              
Cash and cash equivalents  $31,264   $25,985   $3,112   $9,620    —   $69,981 
Due from property manager and prepaid expenses   2,297    1,763    2,175    2,142    —    8,377 
Total current assets   33,561    27,748    5,287    11,762    —    78,358 
Property held for investment, net   357,875    362,426    213,404    277,807    251,803    1,463,315 
Total assets  $391,436   $390,174   $218,691   $289,569   $251,803   $1,541,673 
Liabilities and Members’ Equity (Deficit):                              
Current liabilities:                              
Accrued expenses  $10,301   $2,669    —   $1,221   $6,591   $20,782 
Tenant deposits   2,475    2,200    2,309    2,250    —    9,234 
Due to third party property manager   —    —    935    —    2,179    3,114 
Due to related parties   4,951    373,609    4,921    5,703    —    389,184 
Notes payable - related party   —    —    218,706    281,615    255,254    755,575 
Total current liabilities   17,727    378,478    226,871    290,789    264,024    1,177,889 
Total liabilities   17,727    378,478    226,871    290,789    264,024    1,177,889 
Members’ Equity (Deficit):                              
Members’ capital   409,506    —    —    —    —    409,506 
Distributions   (42,953)   —    —    —    —    (42,953)
Retained earnings (deficit)   7,156    11,696    (8,180)   (1,220)   (12,221)   (2,769)
Total members’ equity (deficit)   373,709    11,696    (8,180)   (1,220)   (12,221)   363,784 
Total liabilities and members’ equity (deficit)  $391,436   $390,174   $218,691   $289,569   $251,803   $1,541,673 

 

F-18

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2026 (unaudited)

 

   The Belfort  The Scotlyn  The Monarch  933 Burlington Ave  904 Crimson Wolf Rd  Consolidated
Revenue:                              
Rental income  $15,150   $15,000   $10,350   $6,922   $9,769   $57,191 
Total revenue  $15,150   $15,000   $10,350   $6,922   $9,769   $57,191 
Operating expense:                              
Depreciation   5,794    5,367    3,126    4,104    3,222    21,613 
Insurance   501    472    435    441    405    2,254 
Property management fee   606    600    510    1,352    456    3,524 
Related party expenses   2,108    —    —    407    264    2,779 
Property taxes   1,320    1,278    66    612    3,258    6,534 
Other operating expenses   1,935    4,933    782    1,818    2,187    11,655 
Total operating expenses   12,264    12,650    4,919    8,734    9,792    48,359 
Income (loss) from operations   2,886    2,350    5,431    (1,812)   (23)   8,832 
Other income   1,417    2,113    770    4,743    505    9,548 
Interest expense   —    —    4,921    6,336    5,743    17,000 
Net income (loss)  $4,303   $4,463   $1,280   $(3,405)  $(5,261)  $1,380 

 

F-19

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2025 (unaudited)

 

   The Belfort  The Scotlyn  The Monarch  933 Burlington Ave  904 Crimson Wolf Rd  Consolidated
Revenue:                              
Rental income  $14,850   $13,475   $690    —    —   $29,015 
Total revenue  $14,850   $13,475   $690    —    —   $29,015 
Operating expense:                              
Depreciation   5,482    —    —    —    —    5,482 
Insurance   626    —    —    —    —    626 
Property management fee   594    425    —    —    —    1,019 
Related party expenses   2,108    595    85    —    —    2,788 
Property taxes   1,109    —    —    —    —    1,109 
Other operating expenses   1,934    2,357    6,075    —    —    10,366 
Total operating expenses   11,853    3,377    6,160    —    —    21,390 
Income (loss) from operations   2,997    10,098    (5,470)   —    —    7,625 
Other income   1,657    2,492    —    —    —    4,149 
Interest expense   —    —    —    —    —    — 
Net income (loss)  $4,654   $12,590   $(5,470)   —    —   $11,774 

 

F-20

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY

FOR THE SIX MONTHS ENDED JUNE 30, 2026 (unaudited)

 

   The Belfort  The Scotlyn  The Monarch  933 Burlington Ave  904 Crimson Wolf Rd  Consolidated
Balance at January 1, 2026  $373,709   $11,696   $(8,180)  $(1,220)  $(12,221)  $363,784 
Issuance of membership units   —    —    —    —    —    — 
Offering costs   —    —    —    —    —    — 
Distributions   (4,647)   —    —    —    —    (4,647)
Net income (loss)   4,303    4,463    1,280    (3,405)   (5,261)   1,380 
Balance at June 30, 2026  $373,365   $16,159   $(6,900)  $(4,625)  $(17,482)  $360,517 

 

F-21

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY

FOR THE SIX MONTHS ENDED JUNE 30, 2025 (unaudited)

 

   The Belfort  The Scotlyn  The Monarch  933 Burlington Ave  904 Crimson Wolf Rd  Consolidated
Balance at January 1, 2025  $392,871    —    —    —    —   $392,871 
Issuance of membership units   —    —    —    —    —    — 
Offering costs   —    —    —    —    —    — 
Distributions   (10,331)   —    —    —    —    (10,331)
Net income (loss)   4,654    12,590    (5,470)   —    —    11,774 
Balance at June 30, 2025  $387,194   $12,590   $(5,470)   —    —   $394,314 

 

F-22

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2026 (unaudited)

 

   The Belfort  The Scotlyn  The Monarch  933 Burlington Ave  904 Crimson Wolf Rd  Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:                              
Net income (loss)  $4,303   $4,463   $1,280   $(3,405)  $(5,261)  $1,380 
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                              
Depreciation   5,794    5,367    3,126    4,104    3,222    21,613 
Changes in operating assets and liabilities:                              
Due from property manager and prepaid expenses   (253)   (437)   (607)   (421)   (2,492)   (4,210)
Due from related parties   —    —    —    —    —    — 
Accrued expenses   1,154    (1,391)   66    (437)   (3,333)   (3,941)
Tenant deposits   —    —    (134)   400    2,125    2,391 
Due to third party property manager   —    —    —    —    (2,002)   (2,002)
Accrued interest - related party   —    —    4,921    6,336    5,743    17,000 
Net cash provided by (used in) operating activities   10,998    8,002    8,652    6,577    (1,998)   32,231 
CASH FLOWS FROM INVESTING ACTIVITIES:                              
Payment for property   —    —    —    —    —    — 
Net cash used in investing activities   —    —    —    —    —    — 
CASH FLOWS FROM FINANCING ACTIVITIES:                              
Advances from (repayments to) related party   (4,951)   1,093    134    —    6,519    2,795 
Proceeds from notes payable - related party   —    —    —    —    —    — 
Issuance of membership units   —    —    —    —    —    — 
Offering costs   —    —    —    —    —    — 
Distributions   (4,647)   —    —    —    —    (4,647)
Net cash provided by (used in) financing activities   (9,598)   1,093    134    —    6,519    (1,852)
Net change in cash   1,400    9,095    8,786    6,577    4,521    30,379 
Cash at beginning of the period   31,264    25,985    3,112    9,620    —    69,981 
Cash at end of the period  $32,664   $35,080   $11,898   $16,197   $4,521   $100,360 

 

F-23

 

 

CONCREIT SERIES LLC

CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2025 (unaudited)

 

   The Belfort  The Scotlyn  The Monarch  933 Burlington Ave  904 Crimson Wolf Rd  Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:                              
Net income (loss)  $4,654   $12,590   $(5,470)   —    —   $11,774 
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                              
Depreciation   5,482    —    —    —    —    5,482 
Changes in operating assets and liabilities:                              
Due from property manager and prepaid expenses   (9,480)   (8,326)   3,210    —    —    (14,596)
Due from related parties   (1,071)   (363)   —    —    —    (1,434)
Accrued expenses   508    —    85    —    —    593 
Tenant deposits   —    2,200    2,175    —    —    4,375 
Due to third party property manager   —    —    —    —    —    — 
Accrued interest - related party   —    —    —    —    —    — 
Net cash provided by (used in) operating activities   93    6,101    —    —    —    6,194 
CASH FLOWS FROM INVESTING ACTIVITIES:                              
Payment for property   —    —    —    —    —    — 
Net cash used in investing activities   —    —    —    —    —    — 
CASH FLOWS FROM FINANCING ACTIVITIES:                              
Advances from (repayments to) related party   2,108    —    —    —    —    2,108 
Proceeds from notes payable - related party   —    —    —    —    —    — 
Issuance of membership units   —    —    —    —    —    — 
Offering costs   —    —    —    —    —    — 
Distributions   (10,331)   —    —    —    —    (10,331)
Net cash provided by (used in) financing activities   (8,223)   —    —    —    —    (8,223)
Net change in cash   (8,130)   6,101    —    —    —    (2,029)
Cash at beginning of the period   29,173    —    —    —    —    29,173 
Cash at end of the period  $21,043   $6,101    —    —    —   $27,144 
Supplemental disclosure of non-cash investing and financing activities:                              
Series property acquired with advances from the Manager   —   $368,990   $215,000    —    —   $583,990 

 

 

F-24

 

 

NOTES TO FINANCIAL STATEMENTS

 

NOTE 1 - ORGANIZATION

 

Concreit Series LLC was formed June 7, 2023 in Delaware as a Delaware Series Limited Liability Company, and together with all its series (collectively, “Concreit”) is located at 1201 3rd Ave., Suite 2200, Seattle, Washington 98101. Concreit is organized as a series limited liability company and intends to conduct a Series Offering of membership interests to acquire, manage, value-add, develop, construct, lease, and/or sell real properties located throughout the United States. Concreit will be managed by Concreit Inc., “the Manager”, a Delaware corporation.

 

Concreit is organized as a series limited liability company and intends to conduct a series offering of membership interests in each applicable series. Each individual series will acquire a specific property prior to the offering. The series will offer and sell membership interests pursuant to a supplement to the Offering Circular.

 

Series Properties Held

 

The following list represents each Series of Concreit Series LLC and the wholly owned limited liability company (“LLC”) for each Series. Each LLC was used to acquire the Series’ single-family rental property. The list also includes the date each Series was formed and the date the Series’ LLC acquired the property.

 

Name of the wholly-owned 

subsidiary of the Series

Series Property Address

Formation

Date

Acquisition

Date

Concreit Series LLC 7260 Scotlyn Way 7260 Scotlyn Way White House TN 12/11/2023 06/25/2024
Concreit Series LLC 7280 Scotlyn Way 7280 Scotlyn Way White House TN 11/19/2024 01/01/2025
Concreit Series LLC 9308 S.W. 9308 S.W. 20th Street Oklahoma City, OK 02/05/2025 02/19/2025
Concreit Series LLC 933 Burlington 933 Burlington Avenue Fort Worth TX 05/30/2025 06/20/2025
Concreit Series LLC 904 Crimson 904 Crimson Wolf Rd Fort Worth TX 05/30/2025 06/20/2025

 

The Company offers membership interests in each Series under an offering statement on Form 1-A, which was qualified by the Securities and Exchange Commission under Tier 2 of Regulation A on November 5, 2024 and most recently amended on May 6, 2025. Interests are offered on a best-efforts, continuous basis at $10.00 per interest, up to a maximum aggregate of $75,000,000 in any 12-month period. The Company may pause acceptance of subscriptions from time to time to process and settle subscriptions it has received.

 

The proceeds received in a Series Offering will be applied in the following order of priority of payment:

 

  1. Property Acquisition Cost - the actual cost of the Series Property that is paid to the Property seller.

 

  2. Offering Expenses - includes legal, accounting, escrow, underwriting, filing, and compliance costs related to a Series Offering.

 

  3. Acquisition Expenses - includes all fees, costs and expenses incurred in connection with the evaluation, discovery, investigation, appraisal, development, and acquisition of the Series Property. Each Series will be responsible for its acquisition expenses which it will pay out of the proceeds of its Series Offering.

 

Going Concern / Management’s Plans – The accompanying financial statements have been prepared assuming the Series will continue as going concerns. This contemplates realizing assets and satisfying liabilities in the normal course of business.

 

The Series have generated positive cash flow from operations: net cash provided by operating activities was $32,231 for the six months ended June 30, 2026. However, the Series other than The Belfort were acquired using financing provided by the Manager. That financing is to be repaid from the proceeds of each Series offering, and those offerings have not yet closed. As of June 30, 2026:

 

F-25

 

 

  ● Series 9308 SW 20th Street, 933 Burlington Avenue and 904 Crimson Wolf Rd had related-party bridge notes payable to the Manager of $755,575, plus accrued interest of $27,624, all due within one year after the date these financial statements are available to be issued. The Monarch’s note of $218,706, originally due September 1, 2026, was extended to September 1, 2027 (see Note 8). The notes of 933 Burlington Avenue and 904 Crimson Wolf Rd, totaling $536,869, mature on December 20, 2026.

 

  ● Series 7280 Scotlyn Way owed the Manager $374,702 under a non-interest-bearing advance with no fixed repayment terms. That advance funded the purchase of its property.

 

  ● The Series had current liabilities of $1,194,132 and current assets of $112,946, a working capital deficit of $1,081,186.

 

The Series’ cash and expected operating cash flows are not enough to repay these obligations when due. These conditions raise substantial doubt about the Series’ ability to continue as going concerns within one year after the date the financial statements are available to be issued.

 

Management’s plans to address these conditions include:

 

  ● raising capital through the Series offerings and using the net proceeds to repay the Manager’s financing;

 

  ● extending the maturities of the bridge notes with the Manager (on September 1, 2026, the Manager extended the Monarch note to September 1, 2027; see Note 8);’.

 

  ● converting unpaid bridge note balances into membership interests of the applicable Series, as permitted under the terms described in the Offering Circular;

 

  ● obtaining third-party mortgage financing, up to the leverage limits described in the Offering Circular.

 

The Manager has indicated that it does not intend to demand repayment of the Scotlyn advance before the close of that Series’ offering. However, the Manager is not contractually obligated to extend the notes or to provide additional financing, and there can be no assurance that offering proceeds or third-party financing will be available in sufficient amounts or on acceptable terms. Accordingly, management has concluded that its plans do not alleviate the substantial doubt. The financial statements do not include any adjustments that might result from the outcome of these uncertainties.

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Method of Accounting – Concreit maintains its accounting records under the accrual method of accounting in conformity with accounting principles generally accepted in the United States of America.

 

Cash and Cash Equivalents – Concreit considers all short-term, highly liquid unrestricted investments with original maturities of three months or less when purchased to be cash equivalents. As of June 30, 2026, cash and cash equivalents totaled $100,360.

 

Segment Reporting Policy – On January 1, 2024, the Company adopted Accounting Standards Update 2023-07 – Segment Reporting (Topic ASC 280) Improvements to Reportable Segment Disclosures. The ASU improves reportable segment disclosure requirements, primarily through enhanced disclosure about significant segment expenses. The enhancements under this update require disclosure of significant segment expenses that are regularly provided to the Chief Operating Decision Maker (“CODM”) and included within each reported measure of segment profit or loss, require disclosure of other segment items by reportable segment and a description of the composition of other segment items, require annual disclosures under ASC 280 to be provided in interim periods, clarify use of more than one measure of segment profit or loss by the CODM, require that the title of the CODM be disclosed with an explanation of how the CODM uses the reported measures of segment profit or loss to make decisions, and require that entities with a single reportable segment provide all disclosures required by this update and required under ASC 280.

 

F-26

 

 

The Company’s Chief Executive Officer serves as the Chief Operating Decision Maker (“CODM”) and evaluates the financial performance of the business and makes resource allocation decisions on a consolidated basis. As a result, the Company operates as a single reportable segment under ASC 280, Segment Reporting. The Company’s operations consist of acquiring, owning, and leasing single-family residential rental properties through its Series, all of which are managed centrally by the Manager.

 

The CODM assesses financial performance based on rental revenue, net income (loss), and significant operating expenses (including depreciation, property management fees, property taxes, insurance, and interest expense), as reported in the consolidated statements of operations.

 

Fair Value of Financial Instruments – Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) Topic 825, Financial Instruments, requires disclosure of fair value information about financial instruments. Management believes the fair value of financial instruments approximates their carrying amounts. The carrying value of cash and cash equivalents and certain other liabilities approximate their estimated fair values due to the short-term nature of these instruments.

 

Concentrations of Credit Risk – Financial instruments which potentially subject Concreit to concentrations of credit risk consist primarily of cash deposits and tenant receivables. Concreit has not experienced any losses on its bank deposit accounts, and believes it is not exposed to any significant credit risk on its accounts. Concreit has a limited operating history. The prior performance of the Manager or its affiliated entities do not predict future results for Concreit. Therefore, no assurance can be given that Concreit will achieve its investment objectives.

 

Management Estimates – The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make certain estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosures of contingent assets and liabilities. On an ongoing basis, Concreit evaluates its estimates, including those related to the useful lives of real estate assets, impairment of real estate, and contingencies. Concreit bases its estimates on historical experience and on various assumptions, the results of which form the basis for making judgments about the carrying values of assets and liabilities that may not be readily apparent from other sources. Actual results could differ from those estimates.

 

Risks and Uncertainties – Real estate assets are subject to risks and uncertainties due to real estate market volatility, interest rate volatility, and credit risk. Due to the level of such risks and uncertainties, it is at least reasonably possible that changes in the values of the real estate assets will occur in the near term, and that such changes could materially affect the amounts reported in the balance sheet, statement of income and changes in members’ equity.

 

Real Estate Held for Investment – Real estate assets are stated at depreciated cost, less any impairment. Major replacements and betterments are capitalized and depreciated over their estimated useful lives; repairs and maintenance are expensed as incurred. Depreciation is computed on a straight-line basis over the estimated useful lives of the assets: buildings – 27.5 years; building improvements – 5 to 15 years, or the remaining useful life of the related building if shorter; and furniture, fixtures and appliances – 5 years.

 

The Company evaluates the recoverability of the carrying value of its real estate assets in accordance with ASC Topic 360, Property, Plant and Equipment, whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Factors considered include significant declines in property operating profits, recurring operating losses, and other significant adverse changes in market conditions. A real estate asset held for investment is not considered impaired if the undiscounted estimated cash flows from the asset over its expected holding period, including estimated proceeds from its eventual sale, exceed its carrying value. If an asset is impaired, its carrying value is reduced to estimated fair value and an impairment loss is recognized. No impairment was recorded for the six months ended June 30, 2026 or 2025.

 

F-27

 

 

Real Estate Held for Sale – Real estate assets are classified as held for sale when management commits to a plan to sell the asset, the asset is available for immediate sale in its present condition, and the sale is probable and expected to be completed within one year. Real estate assets held for sale are carried at the lower of depreciated cost or fair value less estimated costs to sell. Depreciation ceases at the time of classification as held for sale. If the carrying value of an asset classified as held for sale exceeds its fair value less estimated costs to sell, the excess is recognized as an impairment loss. Subsequent changes in fair value less estimated costs to sell are recognized in the period incurred, but shall not exceed the cumulative loss previously recognized. Real estate assets held for sale are presented separately in the consolidated balance sheets; no properties met these criteria as of June 30, 2026 or December 31, 2025.

 

Revenue Recognition – Concreit adopted FASB ASC 606, Revenue from Contracts with Customers, and its related amendments, effective at inception using the modified retrospective transition approach applied to all contracts. There were no cumulative impacts that were made. Concreit determines revenue recognition through the following steps:

 

  ● Identification of a contract with a customer;

 

  ● Identification of the performance obligations in the contract;

 

  ● Determination of the transaction price;

 

  ● Allocation of the transaction price to the performance obligations in the contract; and

 

  ● Recognition of revenue when or as the performance obligations are satisfied.

 

Revenue is recognized when control of the promised goods or services is transferred to customers, in an amount that reflects the consideration each Series expects to be entitled to in exchange for those goods or services. As a practical expedient, a Series does not adjust the transaction price for the effects of a significant financing component if, at contract inception, the period between customer payment and the transfer of goods or services is expected to be one year or less.

 

The Series operate rental properties and recognizes rental revenue on a monthly basis as it is earned. Revenue from leasing arrangements falls outside the scope of FASB ASC 606 and is accounted for under the provisions of FASB ASC 842.

 

Income Taxes – Concreit Series LLC is a Delaware series limited liability company. Each Series is intended to elect and qualify to be taxed as a real estate investment trust (“REIT”) for U.S. federal income tax purposes, beginning with the taxable year after its offering closes.

 

Series 7260 Scotlyn Way (The Belfort) elected to be taxed as a REIT beginning with its taxable year ended December 31, 2024, and files Form 1120-REIT. As a REIT, The Belfort generally is not subject to federal corporate income tax on taxable income it distributes to its members, provided it distributes at least 90% of its REIT taxable income each year and meets the other requirements for REIT qualification. The Belfort’s distributions have exceeded its taxable income, and management believes The Belfort has continued to qualify as a REIT. Accordingly, no provision for federal income taxes has been recorded for The Belfort.

 

Until its offering closes, each of Series 7280 Scotlyn Way, 9308 SW 20th Street, 933 Burlington Avenue and 904 Crimson Wolf Rd is wholly owned by the Manager and is disregarded as an entity separate from the Manager for federal income tax purposes. Its taxable income or loss is included in the Manager’s income tax return, so no provision for income taxes has been recorded for these Series.

 

The Series may be subject to state and local franchise, excise or income taxes in the states where their properties are located. These taxes were not material for the periods presented.

 

The Company has evaluated its tax positions under ASC 740, Income Taxes, and has concluded that there are no uncertain tax positions requiring recognition or disclosure as of June 30, 2026.

 

F-28

 

 

Recent Accounting Pronouncements – Under Section 107 of the JOBS Act, Concreit is permitted to use the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. This permits us to delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. The Manager has elected to use this extended transition period for new or revised accounting standards that have different effective dates for public and private companies. The election applies until the earlier of the date on which the Company (i) is no longer an emerging growth company or (ii) affirmatively and irrevocably opts out of the extended transition period. As a result, these consolidated financial statements may not be comparable to those of companies that adopt accounting standard updates on the public business entity effective dates.

 

The Financial Accounting Standards Board (“FASB”) issues Accounting Standards Updates (“ASUs”) to amend the authoritative literature in the Accounting Standards Codification. Except as described below, Concreit believes the ASUs issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to Concreit, or (iv) are not expected to have a significant impact on the financial statements.

 

ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. In December 2023, the FASB issued ASU 2023-09. It requires additional disaggregation of the income tax rate reconciliation and of income taxes paid by jurisdiction. For entities other than public business entities, the ASU is effective for annual periods beginning after December 15, 2025. The Company will adopt it for the year ending December 31, 2026. Because each Series is intended to qualify as a REIT, or is disregarded for federal income tax purposes before its offering closes, the Company does not expect the adoption to have a material impact on its financial statement disclosures.

 

ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40). In November 2024, the FASB issued ASU 2024-03, as clarified by ASU 2025-01. It requires disclosure in the notes of specified categories of expenses included in relevant income statement captions, such as employee compensation, depreciation, and intangible asset amortization. The ASU is effective for annual periods beginning after December 15, 2026, and for interim periods beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the impact of this guidance on its financial statement disclosures.

 

NOTE 3 – SERIES PROPERTIES AND EQUIPMENT

 

These Financial Statements only include reporting on the financial condition and results of operations as of June 30, 2026 for the Series listed below.

 

Series  Building  Land  Property
Improvements
  Totals  Less: Accumulated
Depreciation
  Property and
equipment, net
7260 Scotlyn   $318,645   $62,405    —   $381,050   $28,968   $352,082 
7280 Scotlyn   314,810    59,064    —    373,874    16,815    357,059 
9308 SW   174,965    43,741    —    218,706    8,428    210,278 
933 Burlington   209,427    72,188    —    281,615    7,912    273,703 
904 Crimson   189,823    65,431    —    255,254    6,673    248,581 
Total  $1,207,670   $302,829    —   $1,510,499   $68,796   $1,441,703 

 

For the six months ended June 30, 2026 and 2025, depreciation expense was $21,613 and $5,482, respectively.

 

F-29

 

 

NOTE 4 – BRIDGE NOTE FINANCING, RELATED PARTY

 

The Company has obtained bridge financing from Concreit Inc., the Manager. A summary of the bridge financing for each Series as of June 30, 2026, is as follows:

 

Series  Lender  Lender Address  Bridge Note
Financing,
Related Party
  Maturity
Date
  Interest
Rate
9308 SW  Concreit Inc.  1201 3rd Ave Ste 2200, Seattle  $218,706    09/01/2026(1)   4.5%
933 Burlington  Concreit Inc.  1201 3rd Ave Ste 2200, Seattle   281,615    12/20/2026    4.5%
904 Crimson  Concreit Inc.  1201 3rd Ave Ste 2200, Seattle   255,254    12/20/2026    4.5%
Total      $755,575         

 

(1) Extended to September 1, 2027; see Note 8.

 

The Company has obtained notes payable from Concreit Inc., the Manager, that are secured by the respective Series’ properties. The notes bear interest at 4.5% per annum, payable only at maturity or repayment together with all accrued interest, and may be prepaid without penalty. On September 1, 2026, the Manager and Series 9308 SW 20th Street agreed to extend the maturity of that Series’ note from September 1, 2026 to September 1, 2027, on otherwise unchanged terms. No principal or accrued interest was paid in connection with the extension. The notes of Series 933 Burlington Avenue and 904 Crimson Wolf Rd mature on December 20, 2026. As of June 30, 2026, all of the notes had a contractual maturity within twelve months and are therefore classified as current liabilities in the consolidated and consolidating statements of financial condition. See Note 8.

 

NOTE 5 – COMMITMENTS AND CONTINGENCIES

 

The Series are not currently involved in, and do not know of, any pending or threatened litigation.

 

NOTE 6 – RELATED PARTY TRANSACTIONS

 

Concreit Inc. is the Manager of Concreit. Mr. Hsieh is the president and CEO of Concreit Inc.

 

Property purchased from the Manager - Concreit Inc., as manager of Concreit Series LLC, engaged in a related party transaction by purchasing a residential property and transferring it at cost to a designated Series LLC. The transaction, executed without markup to align with investor interests, ensuring compliance with SEC disclosure rules for material transactions between affiliated entities. This transfer reflects standard practice for the company’s asset acquisition process, maintaining fiduciary duty through cost-basis pricing and transparent governance protocols.

 

Due to Related Party – The Series enter into transactions with the Manager and its affiliates in the normal course of operating and financing activities. As of June 30, 2026 and December 31, 2025, the Series owed the Manager $1,164,554 and $1,144,759, respectively, consisting of the following:

  

   June 30, 2026  December 31, 2025
Bridge notes payable (Note 4)  $755,575   $755,575 
Accrued interest on bridge notes   27,624    10,624 
Advance – Series 7280 Scotlyn Way   374,702    373,609 
Other working-capital advances   6,653    4,951 
Total due to the Manager  $1,164,554   $1,144,759 

 

F-30

 

 

Bridge notes. The bridge notes bear interest at 4.5% per annum, payable at maturity, and are secured by the respective Series properties (see Note 4). Interest expense on the bridge notes was $17,000 and $0 for the six months ended June 30, 2026 and 2025, respectively, all of which had accrued and was unpaid as of June 30, 2026.

 

Series 7280 Scotlyn Way advance. The Manager funded the purchase of the 7280 Scotlyn Way property on January 1, 2025, and certain subsequent operating costs, through a non-interest-bearing advance. The advance is unsecured, has no fixed repayment date, and is expected to be repaid from the net proceeds of the Series offering. Because the advance is between the Series and its managing member, no interest has been imputed.

 

Other advances. The Manager also makes short-term, non-interest-bearing advances to the Series for working capital. Advances totaled $6,653 at June 30, 2026 (Series 904 Crimson Wolf Rd $6,519; Series 9308 SW 20th Street $134) and have no defined repayment terms. Net advances from the Manager were $2,795 and $2,108 for the six months ended June 30, 2026 and 2025, respectively. In addition, during the six months ended June 30, 2025, the Manager funded the purchase of the 7280 Scotlyn Way and 9308 SW 20th Street properties directly, which was a non-cash transaction.

 

Related party expenses. Related party expenses for the six months ended June 30, 2026 were $2,779. They consist of the asset management fee charged to Series 7260 Scotlyn Way ($2,108; see “Management Compensation” below) and reimbursements to the Manager for insurance, utilities, property costs, or property taxes paid on behalf of Series 933 Burlington Avenue ($407) and Series 904 Crimson Wolf Rd ($264).

 

The following is a summary of significant items of compensation that Concreit Inc. realizes from Concreit:

 

Asset Management Fee – The Manager shall earn an asset management fee equal to an annualized rate of 1% of the capital contributions to the Series. The Asset Management Fee shall be paid out of the net operating income of the Series. Any leverage that is utilized in the Series to acquire Property or otherwise shall not be included in calculating the Asset Management Fee for the Series.

 

Property Management Fee and Real Estate Commissions - The Manager and/or affiliates will receive compensation for its management services, which may include property management fees and real estate commissions as further described below. The Manager reserves the right to waive, assign, and/or defer any fees or reimbursements due to the Manager, in its sole discretion.

 

Series Property Management Fee - The Manager may retain the services of a third-party property manager who shall be entitled to receive a monthly property management fee for managing a Series’ Property (“Property Management Fee”). The Property Management Fee shall generally be equal to an annualized rate of Eight Percent (8%) of the monthly gross rents received from the Series Property and calculated as an expense within each Series. To the extent that the third-party property manager is paid a fee less than the Eight Percent (8%) charged to a Series, the Manager will receive the difference as income. The Property Management Fee will be negotiated with a local property manager on a case-by-case and arms’ length basis. Notwithstanding the foregoing, the Manager or its Affiliate may manage the Properties itself, at the Manager’s discretion. In certain circumstances the nature of the property management needs may be different from one Series Property to another, such as a Series property being operated a short-term rental, and in these cases the property management fee will be set at a rate that is negotiated with a third- party property manager, which generally ranges anywhere from twenty to forty percent (20% - 40%) of the monthly gross rents received.

 

Construction Management Fee - The Manager may receive a construction management fee for acting as the general contractor and/or construction manager to construct improvements, supervise and coordinate the project, or provide major repairs or rehabilitations on a property. The Construction Management Fee will depend on the Property and shall generally range from 5% to 15% of the construction cost spent on such Property, including, without limitation, materials and labor expenses, professional fees, and other fees, costs, or expenses, less the purchase price of the Property.

 

F-31

 

 

Property Disposition Fee - The Manager may retain the services of an affiliate or a third-party real estate broker to sell a property, and such affiliate or third-party real estate broker shall receive fees at rates customarily charged for similar services by companies engaged in the same or substantially similar activities in the relevant geographical area. Each Series will be charged a “Property Disposition Fee” that will cover property sale expenses such as brokerage commissions, and title, escrow and closing costs. Such Property Disposition Fees are currently anticipated to range between 6% and 7% of the sale price and shall be considered an expense of the Series. The actual amount of real estate commissions cannot be determined at this time, as these commissions are dependent upon the value of each Series Property.

 

Offering Expenses and Acquisition Expenses - Each Series will generally be responsible for certain fees, costs and expenses incurred in connection with the offer and sale of membership interests associated with the particular Series. Each Series Offering will reimburse the Manager for Offering Expenses actually incurred by the Manager on behalf of a Series, in accordance with the Allocation Policy and as determined by the Manager in its reasonable discretion (and excludes ongoing costs). Each Series will be responsible for all fees, costs and expenses incurred in connection with the evaluation, discovery, investigation, and acquisition of the Series Property incurred prior to the Series’ Closing, including real estate commissions, appraisal fees, research fees, transfer taxes, third party industry and due diligence experts, bank fees, and interest, as applicable. Each Series will reimburse the Manager for Acquisition Expenses actually incurred by the Manager on behalf of a Series in accordance with the Allocation Policy and as determined by the Manager in its reasonable discretion. The Acquisition Expenses will be payable from the proceeds of each Series Offering and each Series shall reimburse the Manager for any such Acquisition Expenses advanced by the Manager.

 

Management Compensation – The following table summarizes fees and interest charged to the Series by the Manager for the six months ended June 30, 2026 and 2025. No sourcing fees or offering and acquisition expense reimbursements were charged in either period because no Series offering closed. Interest on bridge notes was accrued and unpaid as of June 30, 2026 (see Notes 4 and 6).

 

Series  Asset management fee  Sourcing fees  Offering and acquisition expense reimbursements  Interest on bridge notes  Total
Six months ended June 30, 2026
7260 Scotlyn  $2,108   $—   $—   $—   $2,108 
7280 Scotlyn   —    —    —    —    — 
9308 SW   —    —    —    4,921    4,921 
933 Burlington   —    —    —    6,336    6,336 
904 Crimson   —    —    —    5,743    5,743 
Total  $2,108   $—   $—   $17,000   $19,108 
Six months ended June 30, 2025                         
7260 Scotlyn  $2,108   $—   $—   $—   $2,108 
7280 Scotlyn   —    —    —    —    — 
9308 SW   —    —    —    —    — 
933 Burlington   —    —    —    —    — 
904 Crimson   —    —    —    —    — 
Total  $2,108   $—   $—   $—   $2,108 

 

NOTE 7 – MEMBERS’ EQUITY (DEFICIT)

 

Each Series is managed by Concreit Inc., a Delaware corporation and managing member of the Series. The Manager is authorized to create and issue membership interest as necessary without amendment to the Series operating agreement up to $75,000,000. 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 Series.

 

F-32

 

 

The Manager will be responsible for directing the management of Series’ business and affairs, and implementing the Series’ investment strategy. The Manager has 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 quarterly basis. However, the Manager may change the timing of distribution or determine that no distributions shall be made, in its sole discretion.

 

Profits and losses shall be allocated to holders of membership interest in a Series in proportion to their respective ownership of issued membership interests.

 

Membership Interests – As of June 30, 2026, Series 7260 Scotlyn had closed on its public offering for gross proceeds of $421,700. The remaining Series have not yet closed on their respective offerings. The following table outlines each Series:

 

Series  # of Shares
Issued
  Gross proceeds from the
issuance of membership interests
  Issuance expense
(0.90%)
  Offering expense
(2%)
7260 Scotlyn   42,170   $421,700   $3,795   $8,399 
7280 Scotlyn   —    —    —    — 
9308 SW   —    —    —    — 
933 Burlington   —    —    —    — 
904 Crimson   —    —    —    — 
Total   42,170   $421,700   $3,795   $8,399 

 

In connection with the purchase of a property, each Series incurred brokerage fees of 0.90% of gross proceeds, which is typically paid directly to the broker as a deduction from gross proceeds. Additionally, 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 following were reimbursements and fees paid to the Manager:

 

  ● Acquisition Expenses: Acquisition expenses are typically 1.2% of gross offering proceeds and are reimbursed to the Manager from the proceeds of a Series offering when it closes. Acquisition expense reimbursements were $0 for each of the six months ended June 30, 2026 and 2025, because no Series offering closed during those periods.

 

  ● Sourcing Fees: Sourcing fees are up to 3% of gross offering proceeds and are paid to the Manager from the proceeds of a Series offering when it closes. Sourcing fees were $0 for each of the six months ended June 30, 2026 and 2025, because no Series offering closed during those periods.

 

Cash Distributions – There are two general categories of income derived from a Series:

 

  1. Periodic Cash Flow – This is income that is generally made on a periodic basis with a certain frequency. An example of Periodic Cash Flow may be rental income from a property, and/or other periodic cash flow generated from a property.

 

  2. Capital Transaction Proceeds - These are transaction-based income derived from a property. Transaction-based income includes, without limitation, the sale, refinance, and/or disposition of a property. In the event of uncertainty or ambiguity as to whether a source of income is categorized as Periodic Cash Flow or Capital Transaction Proceeds, the Manager shall have the sole and absolute discretion to determine such a category. The manner in which income is distributed from a Series will depend on the source of income.

 

F-33

 

 

For the six months ended June 30, 2026 and 2025, Series 7260 Scotlyn Way (The Belfort) paid distributions to its members’ of $4,647 and $10,331, respectively. These were recognized as a reduction of members’ capital. No other Series paid distributions during either period. Cumulative distributions paid by The Belfort since its offering closed totaled $47,600 as of June 30, 2026.

 

Redemptions – There is no guarantee that the Series will have sufficient funds to cause the redemption of any membership interests. Therefore, any investment in a Series should be considered illiquid.

 

NOTE 8 – SUBSEQUENT EVENTS

 

In accordance with ASC Topic 855, Subsequent Events, the Company evaluated subsequent events through September 25, 2026, the date these financial statements were available to be issued, except for the matter described under “Planned sale – Series 904 Crimson Wolf Rd” below, as to which the date is October 20, 2026. Other than the events described below, no subsequent events required recognition or disclosure in the financial statements.

 

Extension of bridge note – Series 9308 SW 20th Street. On September 1, 2026, the Manager and Series 9308 SW 20th Street agreed to extend the maturity of that Series’ $218,706 bridge note from September 1, 2026 to September 1, 2027. All other terms are unchanged, including interest at 4.5% per annum payable at maturity. No principal or accrued interest was paid in connection with the extension.

 

Upcoming maturities. The bridge notes of Series 933 Burlington Avenue ($281,615) and Series 904 Crimson Wolf Rd ($255,254) mature on December 20, 2026. Management’s plans for these maturities are described under “Going Concern / Management’s Plans” in Note 1.

 

Distributions. On July 15, 2026, the Manager declared a distribution of $4,668 for Series 7260 Scotlyn Way for the quarter ended June 30, 2026, which was paid on July 24, 2026.

 

Offering activity. No Series offering closed, and no membership interests were issued, after June 30, 2026.

 

Planned sale – Series 904 Crimson Wolf Rd. In October 2026, the Manager approved a plan to sell the property held by Series 904 Crimson Wolf Rd and determined that the Series will not be offered under the Company’s offering statement. As of June 30, 2026, the property did not meet the criteria for classification as held for sale and is presented as property held for investment, net, of $248,581. The Manager expects to use the net sale proceeds to repay the Series’ bridge note payable to the Manager ($255,254 of principal plus accrued interest). The sale price and timing have not been determined, and there can be no assurance that the net proceeds will be sufficient to repay the note in full.

 

F-34