521 Hunter Manor Dr — Keller
1 room · whole-unit listing
$1,061.40
Income
$0.00
Expenses
$1,061.40
Net Income
Income by Room
Master bedroom, private bath & entrance Whole-unit listing | $1,061.40 |
Expenses
| No expenses logged |
1608 Scarlet Crown Dr — Fort Worth
Rooms #0–#5
$5,031.26
Income
-$3,643.16
Expenses
$1,388.10
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 | $877.69 |
Room #2 — Big private room, private bath Javier R. Baltazar Flores (long-term) | $1,200.00 |
Room #3 — Comfortable, shared bath | $914.62 |
Room #4 — Lovely, shared bath | $338.95 |
Room #5 — Executive, luxury king bed Akash Desai (long-term) | $800.00 |
Expenses
| Property Rent (paid out) | -$3,000.00 |
| Landscaping | -$80.00 |
| Atmos Energy (bill) | -$76.46 |
| Rhythm (bill) | -$253.73 |
| Spectrum (bill) | -$50.26 |
| City of Fort Worth Water (bill) | -$182.71 |
Partner Distribution — July 2026
Partner 1 = Income x 30% . Partner 2 = Net Income - Partner 1
Partner 1 Share
$1,509.38
30% of $5,031.26 total income
Partner 2 Share
-$121.28
Net income minus Partner 1's share
237 Territory Trail — Fort Worth
Rooms #6–#8
$3,581.18
Income
-$2,500.00
Expenses
$1,081.18
Net Income
Income by Room
Room #6 — Comfortable, shared bath | $1,151.44 |
Room #7 — Private, twin beds, shared bath | $1,173.73 |
Room #8 — Master suite, attached private bath | $1,256.01 |
Expenses
| Property Rent (paid out) | -$2,500.00 |
Partner Distribution — July 2026
Partner 1 = Income x 20% . Partner 2 = Net Income - Partner 1
Partner 1 Share
$716.24
20% of $3,581.18 total income
Partner 2 Share
$364.94
Net income minus Partner 1's share
9029 Pearfield Rd — Fort Worth
Rooms #9–#12
$2,324.45
Income
-$2,350.23
Expenses
-$25.78
Net Income
Income by Room
Room #9 — Beautiful master, attached bath | $605.24 |
Room #10 — Comfortable, shared bath | $364.53 |
Room #11 — Classic, shared bath | $300.19 |
Room #12 — The affordable room | $1,054.49 |
Expenses
| Property Rent (paid out) | -$2,200.00 |
| Landscaping | -$80.00 |
| Atmos Energy (bill) | -$27.71 |
| Rhythm (bill) | -$42.52 |
4816 Buckskin Dr — Fort Worth
Rooms #13–#15
$0.00
Income
$0.00
Expenses
$0.00
Net Income
Income by Room
| No income this month |
Expenses
| No expenses logged |