521 Hunter Manor Dr — Keller
1 room · whole-unit listing
$1,500.00
Income
$0.00
Expenses
$1,500.00
Net Income
Income by Room
Master bedroom, private bath & entrance Benjamin Elias (long-term); Whole-unit listing | $1,500.00 |
Expenses
| No expenses logged |
1608 Scarlet Crown Dr — Fort Worth
Rooms #0–#5
$6,986.97
Income
-$3,323.31
Expenses
$3,663.66
Net Income
Income by Room
Room #0 Danielle Hannah (long-term) | $900.00 |
Room #1 — Master suite, private bath Airbnb during vacancy | $1,136.24 |
Room #2 — Big private room, private bath Pablo Rodriguez (long-term) | $1,763.18 |
Room #3 — Comfortable, shared bath James Lawton (long-term) | $1,143.98 |
Room #4 — Lovely, shared bath | $614.94 |
Room #5 — Executive, luxury king bed Marco Chavez (long-term) | $1,428.63 |
Expenses
| Property Rent (paid out) | -$3,000.00 |
| Landscaping | -$80.00 |
| Spectrum (bill) | -$50.26 |
| City of Fort Worth Water (bill) | -$193.05 |
Partner Distribution — August 2026
Partner 1 = Income x 30% . Partner 2 = Net Income - Partner 1
Partner 1 Share
$2,096.09
30% of $6,986.97 total income
Partner 2 Share
$1,567.57
Net income minus Partner 1's share
237 Territory Trail — Fort Worth
Rooms #6–#8
$2,311.57
Income
-$2,500.00
Expenses
-$188.43
Net Income
Income by Room
Room #6 — Comfortable, shared bath | $1,407.10 |
Room #7 — Private, twin beds, shared bath | $255.64 |
Room #8 — Master suite, attached private bath | $648.83 |
Expenses
| Property Rent (paid out) | -$2,500.00 |
Partner Distribution — August 2026
Partner 1 = Income x 20% . Partner 2 = Net Income - Partner 1
Partner 1 Share
$462.31
20% of $2,311.57 total income
Partner 2 Share
-$650.74
Net income minus Partner 1's share
9029 Pearfield Rd — Fort Worth
Rooms #9–#12
$4,064.17
Income
-$2,586.47
Expenses
$1,477.70
Net Income
Income by Room
Room #9 — Beautiful master, attached bath Isidro Hernandez (long-term) | $1,478.24 |
Room #10 — Comfortable, shared bath | $631.44 |
Room #11 — Classic, shared bath Muhammad (long-term) | $900.00 |
Room #12 — The affordable room | $1,054.49 |
Expenses
| Property Rent (paid out) | -$2,200.00 |
| Landscaping | -$80.00 |
| Atmos Energy (bill) | -$36.18 |
| Rhythm (bill) | -$157.37 |
| City of Fort Worth Water (bill) | -$112.92 |
4816 Buckskin Dr — Fort Worth
Rooms #13–#15
$1,891.46
Income
-$2,326.44
Expenses
-$434.98
Net Income
Income by Room
Room #13 — Shared bath | $789.06 |
Room #14 — Shared bath | $480.12 |
Room #15 — Master, attached bath | $622.28 |
Expenses
| Property Rent (paid out) | -$2,200.00 |
| Spectrum (bill) | -$126.44 |