01
If you stay
Rent stays $3,600. A regular lease still owns nothing.
Ten years of rent
$432,000
A lease owns $0. Here that is 2.11% of this home, $8,778 marked. You reach 25% in August 2037. Twelve years is $124,008.
Year 1: 2.11%, $8,778 marked. Rent paid $43,200.
Drag the years, or tap the chart. The teal line is this month.
| Year | Stake |
|---|---|
| 0 | 0.00% |
| 1 | 2.11% |
| 2 | 4.21% |
| 3 | 6.32% |
| 4 | 8.43% |
| 5 | 10.54% |
| 6 | 12.64% |
| 7 | 14.75% |
| 8 | 16.86% |
| 9 | 18.97% |
| 10 | 21.07% |
| 11 | 23.18% |
| 12 | 25.00% |
02
The building
Year 1. The home itself.
Value
$19,994,880
Bought at $19,680,000
Appreciation
+1.6%
$314,880 since close
Occupied
95.3%
48 homes
Average stay
2 years, 5 months
How long residents stay
Today, after 1 year, it is $19,994,880, occupied 95.3%, average stay 2 years, 5 months.
03
If you leave
Year 1. What you have built can move into the fund. The 6% is cash.
Leave in good standing and the dollars move from this home into the fund. Class B stops at 25% of the door. Class A pays 6% in cash when the fund has earned it.
This home only
$8,778
2.11% of Unit 4B.
The fund
$527cash a year
6% cash on $8,778, twice a year when earned. The $8,778 stays the claim. 0.015% of 3 buildings.
More buildings, same cash
Adding buildings does not cut the cash. It only makes $8,778 a thinner slice of a larger fund.
- 1 building0.044%$19,994,880
- 3 buildings · this fund0.015%$59,984,640
- 10 buildings0.0044%$199,948,800
The pilot is two or three buildings. Each one here is another Harbor Court.
Or carry the Class B to the next home, still capped at 25% of that door. Or put $8,778 toward a down payment. Neither is cash you can demand.
04
Glass box
Each month, written the same way.
12 months posted
September 2026
Yours $720/Building $2,880
$8,640 · 2.11%
August 2026
Yours $720/Building $2,880
$7,920 · 1.93%
July 2026
Yours $720/Building $2,880
$7,200 · 1.76%
June 2026
Yours $720/Building $2,880
$6,480 · 1.58%
May 2026
Yours $720/Building $2,880
$5,760 · 1.40%
Sample resident view, not an offer.
