521 Hunter Manor Dr — Keller
1 room · whole-unit listing
$1,666.67
Income
$0.00
Expenses
$1,666.67
Net Income
Income by Room
Master bedroom, private bath & entrance Whole-unit listing | $1,666.67 |
Expenses
| No expenses logged |
1608 Scarlet Crown Dr — Fort Worth
Rooms #0–#5
$6,642.27
Income
-$3,714.05
Expenses
$2,928.22
Net Income
Income by Room
Room #0 Danielle Hannah (long-term) | $900.00 |
Room #1 — Master suite, private bath Benjamin Elias (long-term); Airbnb during vacancy | $2,383.17 |
Room #2 — Big private room, private bath Javier R. Baltazar Flores (long-term) | $1,200.00 |
Room #3 — Comfortable, shared bath | $991.55 |
Room #4 — Lovely, shared bath | $167.55 |
Room #5 — Executive, luxury king bed Akash Desai (long-term) | $1,000.00 |
Expenses
| Property Rent (paid out) | -$3,000.00 |
| Landscaping | -$80.00 |
| Atmos Energy (bill) | -$39.74 |
| Rhythm (bill) | -$172.20 |
| Spectrum (bill) | -$50.26 |
| City of Fort Worth Water (bill) | -$371.85 |
Partner Distribution — June 2026
Partner 1 = Income x 30% . Partner 2 = Net Income - Partner 1
Partner 1 Share
$1,992.68
30% of $6,642.27 total income
Partner 2 Share
$935.54
Net income minus Partner 1's share
237 Territory Trail — Fort Worth
Rooms #6–#8
$2,891.69
Income
-$2,500.00
Expenses
$391.69
Net Income
Income by Room
Room #6 — Comfortable, shared bath | $973.26 |
Room #7 — Private, twin beds, shared bath | $1,298.64 |
Room #8 — Master suite, attached private bath | $619.79 |
Expenses
| Property Rent (paid out) | -$2,500.00 |
Partner Distribution — June 2026
Partner 1 = Income x 20% . Partner 2 = Net Income - Partner 1
Partner 1 Share
$578.34
20% of $2,891.69 total income
Partner 2 Share
-$186.65
Net income minus Partner 1's share
9029 Pearfield Rd — Fort Worth
Rooms #9–#12
$464.83
Income
$0.00
Expenses
$464.83
Net Income
Income by Room
Room #9 — Beautiful master, attached bath | $464.83 |
Expenses
| No expenses logged |