Form 1-A Issuer Information UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 1-A
REGULATION A OFFERING STATEMENT
UNDER THE SECURITIES ACT OF 1933
OMB APPROVAL

FORM 1-A

OMB Number: 3235-0286


Estimated average burden hours per response: 608.0

1-A: Filer Information

Issuer CIK
0001875877
Issuer CCC
XXXXXXXX
DOS File Number
Offering File Number
024-11648
Is this a LIVE or TEST Filing? LIVE TEST
Would you like a Return Copy?
Notify via Filing Website only?
Since Last Filing?

Submission Contact Information

Name
Phone
E-Mail Address

1-A: Item 1. Issuer Information

Issuer Infomation

Exact name of issuer as specified in the issuer's charter
Landa App 2 LLC
Jurisdiction of Incorporation / Organization
DELAWARE
Year of Incorporation
2021
CIK
0001875877
Primary Standard Industrial Classification Code
REAL ESTATE OPERATORS (NO DEVELOPERS) & LESSORS
I.R.S. Employer Identification Number
87-1767314
Total number of full-time employees
0
Total number of part-time employees
0

Contact Infomation

Address of Principal Executive Offices

Address 1
6 W. 18th Street
Address 2
City
New York
State/Country
NEW YORK
Mailing Zip/ Postal Code
10011
Phone
646-905-0931

Provide the following information for the person the Securities and Exchange Commission's staff should call in connection with any pre-qualification review of the offering statement.

Name
Yishai Cohen
Address 1
Address 2
City
State/Country
Mailing Zip/ Postal Code
Phone

Provide up to two e-mail addresses to which the Securities and Exchange Commission's staff may send any comment letters relating to the offering statement. After qualification of the offering statement, such e-mail addresses are not required to remain active.

Financial Statements

Industry Group (select one) Banking Insurance Other

Use the financial statements for the most recent period contained in this offering statement to provide the following information about the issuer. The following table does not include all of the line items from the financial statements. Long Term Debt would include notes payable, bonds, mortgages, and similar obligations. To determine "Total Revenues" for all companies selecting "Other" for their industry group, refer to Article 5-03(b)(1) of Regulation S-X. For companies selecting "Insurance", refer to Article 7-04 of Regulation S-X for calculation of "Total Revenues" and paragraphs 5 and 7 of Article 7-04 for "Costs and Expenses Applicable to Revenues".

Balance Sheet Information

Cash and Cash Equivalents
$ 0.00
Investment Securities
$ 0.00
Total Investments
$
Accounts and Notes Receivable
$ 0.00
Loans
$
Property, Plant and Equipment (PP&E):
$ 0.00
Property and Equipment
$
Total Assets
$ 0.00
Accounts Payable and Accrued Liabilities
$ 0.00
Policy Liabilities and Accruals
$
Deposits
$
Long Term Debt
$ 0.00
Total Liabilities
$ 0.00
Total Stockholders' Equity
$ 0.00
Total Liabilities and Equity
$ 0.00

Statement of Comprehensive Income Information

Total Revenues
$ 0.00
Total Interest Income
$
Costs and Expenses Applicable to Revenues
$ 0.00
Total Interest Expenses
$
Depreciation and Amortization
$ 0.00
Net Income
$ 0.00
Earnings Per Share - Basic
$ 0.00
Earnings Per Share - Diluted
$ 0.00
Name of Auditor (if any)
Marcum LLP

Outstanding Securities

Common Equity

Name of Class (if any) Common Equity
Series Membership Interests
Common Equity Units Outstanding
62030
Common Equity CUSIP (if any):
000000000
Common Equity Units Name of Trading Center or Quotation Medium (if any)
N/A

Preferred Equity

Preferred Equity Name of Class (if any)
N/A
Preferred Equity Units Outstanding
0
Preferred Equity CUSIP (if any)
000000000
Preferred Equity Name of Trading Center or Quotation Medium (if any)
N/A

Debt Securities

Debt Securities Name of Class (if any)
N/A
Debt Securities Units Outstanding
0
Debt Securities CUSIP (if any):
000000000
Debt Securities Name of Trading Center or Quotation Medium (if any)
N/A

1-A: Item 2. Issuer Eligibility

Issuer Eligibility

Check this box to certify that all of the following statements are true for the issuer(s)

1-A: Item 3. Application of Rule 262

Application Rule 262

Check this box to certify that, as of the time of this filing, each person described in Rule 262 of Regulation A is either not disqualified under that rule or is disqualified but has received a waiver of such disqualification.

Check this box if "bad actor" disclosure under Rule 262(d) is provided in Part II of the offering statement.

1-A: Item 4. Summary Information Regarding the Offering and Other Current or Proposed Offerings

Summary Infomation

Check the appropriate box to indicate whether you are conducting a Tier 1 or Tier 2 offering Tier1 Tier2
Check the appropriate box to indicate whether the financial statements have been audited Unaudited Audited
Types of Securities Offered in this Offering Statement (select all that apply)
Equity (common or preferred stock)
Does the issuer intend to offer the securities on a delayed or continuous basis pursuant to Rule 251(d)(3)? Yes No
Does the issuer intend this offering to last more than one year? Yes No
Does the issuer intend to price this offering after qualification pursuant to Rule 253(b)? Yes No
Will the issuer be conducting a best efforts offering? Yes No
Has the issuer used solicitation of interest communications in connection with the proposed offering? Yes No
Does the proposed offering involve the resale of securities by affiliates of the issuer? Yes No
Number of securities offered
330000
Number of securities of that class outstanding
0

The information called for by this item below may be omitted if undetermined at the time of filing or submission, except that if a price range has been included in the offering statement, the midpoint of that range must be used to respond. Please refer to Rule 251(a) for the definition of "aggregate offering price" or "aggregate sales" as used in this item. Please leave the field blank if undetermined at this time and include a zero if a particular item is not applicable to the offering.

Price per security
$ 1.0000
The portion of the aggregate offering price attributable to securities being offered on behalf of the issuer
$ 7337529.00
The portion of the aggregate offering price attributable to securities being offered on behalf of selling securityholders
$ 0.00
The portion of the aggregate offering price attributable to all the securities of the issuer sold pursuant to a qualified offering statement within the 12 months before the qualification of this offering statement
$ 528519.51
The estimated portion of aggregate sales attributable to securities that may be sold pursuant to any other qualified offering statement concurrently with securities being sold under this offering statement
$ 0.00
Total (the sum of the aggregate offering price and aggregate sales in the four preceding paragraphs)
$ 7866048.51

Anticipated fees in connection with this offering and names of service providers

Underwriters - Name of Service Provider
Underwriters - Fees
$
Sales Commissions - Name of Service Provider
Dalmore Group, LLC
Sales Commissions - Fee
$ 0.00
Finders' Fees - Name of Service Provider
Finders' Fees - Fees
$
Audit - Name of Service Provider
Marcum LLP
Audit - Fees
$ 0.00
Legal - Name of Service Provider
Goodwin Procter LLP
Legal - Fees
$ 0.00
Promoters - Name of Service Provider
Promoters - Fees
$
Blue Sky Compliance - Name of Service Provider
Blue Sky Compliance - Fees
$
CRD Number of any broker or dealer listed:
136352
Estimated net proceeds to the issuer
$
Clarification of responses (if necessary)
* The Company is offering Shares in separate Series. See Part II for a description for the price per Share for each Series offering. ** Audit and Legal Fees and all fees paid to the Broker Dealer are paid for by the manager, Landa Holdings, Inc.

1-A: Item 5. Jurisdictions in Which Securities are to be Offered

Jurisdictions in Which Securities are to be Offered

Using the list below, select the jurisdictions in which the issuer intends to offer the securities

Selected States and Jurisdictions
ALABAMA
ALASKA
ARIZONA
ARKANSAS
CALIFORNIA
COLORADO
CONNECTICUT
DELAWARE
FLORIDA
GEORGIA
HAWAII
IDAHO
ILLINOIS
INDIANA
IOWA
KANSAS
KENTUCKY
LOUISIANA
MAINE
MARYLAND
MASSACHUSETTS
MICHIGAN
MINNESOTA
MISSISSIPPI
MISSOURI
MONTANA
NEBRASKA
NEVADA
NEW HAMPSHIRE
NEW JERSEY
NEW MEXICO
NEW YORK
NORTH CAROLINA
NORTH DAKOTA
OHIO
OKLAHOMA
OREGON
PENNSYLVANIA
RHODE ISLAND
SOUTH CAROLINA
SOUTH DAKOTA
TENNESSEE
TEXAS
UTAH
VERMONT
VIRGINIA
WASHINGTON
WEST VIRGINIA
WISCONSIN
WYOMING
DISTRICT OF COLUMBIA
PUERTO RICO

Using the list below, select the jurisdictions in which the securities are to be offered by underwriters, dealers or sales persons or check the appropriate box

None
Same as the jurisdictions in which the issuer intends to offer the securities
Selected States and Jurisdictions

1-A: Item 6. Unregistered Securities Issued or Sold Within One Year

Unregistered Securities Issued or Sold Within One Year

None

Unregistered Securities Issued

As to any unregistered securities issued by the issuer of any of its predecessors or affiliated issuers within one year before the filing of this Form 1-A, state:

(a)Name of such issuer
The Open Series (as defined in Part II) of Landa App 2 LLC
(b)(1) Title of securities issued
Membership Interests
(2) Total Amount of such securities issued
62030
(3) Amount of such securities sold by or for the account of any person who at the time was a director, officer, promoter or principal securityholder of the issuer of such securities, or was an underwriter of any securities of such issuer.
0
(c)(1) Aggregate consideration for which the securities were issued and basis for computing the amount thereof.
$528,519.51 computed from 62,030 shares at prices per share set forth in Part II.
(2) Aggregate consideration for which the securities listed in (b)(3) of this item (if any) were issued and the basis for computing the amount thereof (if different from the basis described in (c)(1)).

Unregistered Securities Act

(e) Indicate the section of the Securities Act or Commission rule or regulation relied upon for exemption from the registration requirements of such Act and state briefly the facts relied upon for such exemption
Regulation A

 

EXPLANATORY NOTE

 

This is a Post-Qualification Amendment No. 1 (“Amendment”) to the offering statement on Form 1-A originally filed by Landa App 2 LLC (the “Company”) on September 17, 2021 (file number 024-11648), as amended, and originally qualified by the U.S. Securities and Exchange Commission (“SEC”) on December 2, 2021 (the “Offering Statement” available here). The purpose of this Amendment is to add to the offering circular contained within the Offering Statement (the “Offering Circular”) to offer Shares (as defined in the Offering Circular) in new Series (as defined in the Offering Circular) and to amend, update and/or replace certain information contained in the Offering Circular.

 

 

 

 

This Offering Circular is following the offering circular format described in Part II (a)(1)(i) of Form 1-A.

 

PART II – INFORMATION REQUIRED IN OFFERING CIRCULAR

 

Preliminary Offering Circular (Subject to Completion) dated May 4, 2022

 

An offering statement pursuant to 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 Securities and Exchange Commission is qualified. This Preliminary Offering Circular shall not constitute an offer to sell or the solicitation of an offer to buy nor may there be 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 may elect to satisfy our obligation to deliver a Final Offering Circular by sending you 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

 

 

 

LANDA APP 2 LLC

6 W. 18th Street

New York, NY 10011

(646) 905-0931

Landa.app

 

Best Efforts Offering of Series Membership Interests

 

Landa App 2 LLC, a Delaware series limited liability company (the “Company,” “us,” “we,” or “our”) is offering a maximum of 10,000 membership interests (each a “Share” and collectively, the “Shares”) in each of the protected series of the Company (each a “Series,” and collectively, the “Series”), at the respective purchase prices set forth in the table below.

 

The Company has registered and will continue to form Series from time to time for the purpose of offering a unique investment opportunity for eligible investors to benefit from the performance of curated and fully managed rental real estate properties. Each Series will hold a residential rental property as its primary asset (each a “Property,” and collectively, the “Properties”), as specified in the table below.

 

We are offering each Series at the price per Share at the respective purchase prices set forth in the table below (the offerings of Shares of each Series each individually referred to herein as an “Offering”). The purchase of Shares in a Series is an investment only in that specific Series and not an investment in any other Series or the Company.

 

 

 

 

No Series will offer or sell Shares until the offering statement of which this Offering Circular forms a part has been qualified by the Securities and Exchange Commission (“SEC”).

 

We expect to offer Shares in each respective Series until the earliest of (i) the date we raise the “Maximum Offering Amount” listed on the table below for such Series (herein referred to as the “Maximum Offering Amount” of each Series), (ii) the second anniversary of the first qualification date of the offering statement of which this Offering Circular forms a part pursuant to which Shares of such Series were able to be offered, and (iii) a date determined by the Manager (as defined below), in its sole discretion, based on a number of factors, including the level of current or anticipated interest in a Series.

 

SERIES’ SHARE INFORMATION

 

Series   Address   $ Per Share 
(1)(2)
    Maximum
Offering
Amount
(3)(4)
 
Landa Series 2174 Scarbrough Road   2174 Scarbrough Road, Stone Mountain, GA, 30088   $ 6.6954     $ 66,954  
Landa Series 153 Spring Valley Circle   153 Spring Valley Cir, Stockbridge, GA, 30281   $ 8.5307     $ 85,307  
Landa Series 126 Wildwood Road   126 Wildwood Road, Stockbridge, GA, 30281   $ 6.9321     $ 69,321  
Landa Series 137 Spring Valley Circle   137 Spring Valley Cir, Stockbridge, GA, 30281   $ 6.8203     $ 68,203  
Landa Series 4085 Springvale Way   4085 Springvale Way, McDonough, GA, 30252   $ 11.3687     $ 113,687  
Landa Series 8337 Blackfoot Trail   8337 Blackfoot Trail, Jonesboro, GA, 30236   $ 24.6350     $ 246,350  
Landa Series 1662 Oak Forest Drive SE   1662 Oak Forest Drive SE, Conyers, GA, 30013   $ 25.2082     $ 252,082  
Landa Series 189 Iris Court   189 Iris Court, Riverdale, GA, 30274   $ 24.1303     $ 241,303  
Landa Series 363 Coral Circle   363 Coral Circle, McDonough, GA, 30253   $ 19.7861     $ 197,861  
Landa Series 215 Clearview Circle   215 Clearview Circle, McDonough, GA, 30253   $ 30.0371     $ 300,371  
Landa Series 201 Signet Court   201 Signet Court, Stockbridge, GA, 30281   $ 26.6907     $ 266,907  
Landa Series 2530 Corner Stone Trail   2530 Corner Stone Trail, Decatur, GA, 30034   $ 24.5352     $ 245,352  
Landa Series 7572 Somerton Drive   7572 Somerton Drive, Jacksonville, FL, 32210   $ 22.5160     $ 225,160  
Landa Series 2875 Lorimier Terrace   2875 Lorimier Terrace, Jacksonville, FL, 32207   $ 28.8486     $ 288,486  
Landa Series 6323 Shetland Road   6323 Shetland Road, Jacksonville, FL, 32277   $ 24.5156     $ 245,156  
Landa Series 5921 Norde Drive E   5921 Norde Drive E, Jacksonville, FL, 32244   $ 24.2857     $ 242,857  
Landa Series 5938 Mount Zion Boulevard   5938 Mount Zion Boulevard, Ellenwood, GA, 30294   $ 25.9661     $ 259,661  
Landa Series 6249 Ellenwood Drive   6249 Ellenwood Drive, Rex, GA, 30273   $ 21.8182     $ 218,182  
Landa Series 3360 Brookside Lane   3360 Brookside Lane, Jonesboro, GA, 30236   $ 28.4968     $ 284,968  
Landa Series 5625 Windwood Road   5625 Windwood Road, Atlanta, GA, 30349   $ 17.1789     $ 171,789  
Landa Series 1419 Hatchcover Circle   1419 Hatchcover Circle, Jonesboro, GA, 30238   $ 20.9912     $ 209,912  
Landa Series 7552 Wheat Road   7552 Wheat Road, Jacksonville, FL, 32244   $ 24.4497     $ 244,497  
Landa Series 8170 Cumberland Gap Trail   8170 Cumberland Gap Trail, Jacksonville, FL, 32244   $ 28.1531     $ 281,531  
Landa Series 9193 Welch Court   9193 Welch Court, Jonesboro, GA, 30238   $ 23.2149     $ 232,149  
Landa Series 99 Creek Circle   99 Creek Circle, Stockbridge, GA, 30281   $ 24.9738     $ 249,738  
Landa Series 2137 D Hickory Bend SE   2137 D Hickory Bend SE, Conyers, GA, 30013   $ 17.7360     $ 177,360  
Landa Series 4126 Oriely Drive W   4126 Oriely Drive W, Jacksonville, FL, 32210   $ 25.1465     $ 251,465  
Landa Series 2962 Hunt Street   2962 Hunt Street, Jacksonville, FL, 32254   $ 20.6157     $ 206,157  
Landa Series 5066 Greenway Drive   5066 Greenway Drive, Jacksonville, FL, 32244   $ 28.0915     $ 280,915  
Landa Series 7848 Dalehurst Drive S   7848 Dalehurst Drive S, Jacksonville, FL, 32277   $ 26.2984     $ 262,984  
Landa Series 2231 Lake Forest Avenue   2231 Lake Forest Avenue, Spring Hill, FL, 34609   $ 29.7196     $ 297,196  
Landa Series 235 Celery Avenue N   235 Celery Avenue N, Jacksonville, FL, 32220   $ 28.0599     $ 280,599  
Landa Series 3390 Jacqueline Drive   3390 Jacqueline Drive, Jacksonville, FL, 32277   $ 27.3069     $ 273,069  
TOTAL               $ 7,337,529  

 

 

 

 

(1) The prices per Share for each Series listed above were determined by the Manager. See “Determination of Purchase Price” for additional information.

 

(2)There are no underwriting discounts or commissions as part of the Offerings. We do not intend to use commissioned sales agents or underwriters as part of the Offerings. We expect that the officers of the Manager will offer and sell the Shares in reliance upon the exemption from registration contained in Rule 3a4-1 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and will not receive any compensation from the offer or sale of the Shares of any Series. Dalmore Group, LLC will be acting as the broker dealer of record in connection with each Offering (the “Broker Dealer”) and will be entitled to a brokerage fee (the “Broker Fee”) calculated in the manner set forth under “Plan of Distribution.” The Manager will pay the Broker Fee to the Broker Dealer. See “Plan of Distribution.”

 

(3)The Maximum Offering Amounts represent the gross proceeds from a subscription of 10,000 Shares of the respective Series. For additional information, see “Use of Proceeds.”

 

(4)There is no minimum offering amount.

 

(5) Represents the proposed Maximum Offering Amount aggregated across all Series introduced under this Offering Circular.

 

 

 

 

All Shares will be offered and sold initially through the Landa mobile application which is available on iOS and Android devices (the “Landa Mobile App”). The Offerings are being conducted on a “best efforts,” no offering minimum basis pursuant to Regulation A (“Regulation A”) of Section 3(6) of the Securities Act of 1933, as amended (the “Securities Act”), for Tier 2 offerings. The Offerings are being conducted as a continuous offering pursuant to Rule 251(d)(3) of Regulation A of the Securities Act, meaning that while the offering of securities is continuous, active sales of securities may happen sporadically over the term of the Offerings. Each Offering will commence within two (2) calendar days after the first qualification date of the offering statement of which this Offering Circular forms a part and, unless earlier terminated by the Manager, each Series will offer Shares until no later than the second anniversary of such qualification date.

 

We expect that there will be multiple closings for each Offering at which time Shares will be sold and the subscription price will be transferred to the operating account of the Series (each, a “Closing”). We expect that each Closing will occur promptly following the acceptance of a subscription. A subscription will be accepted or rejected in whole or in part in the Manager’s sole discretion within ten (10) business days following receipt of the Subscription Agreement (as defined below). The Manager will accept subscriptions on a first-come, first-served basis subject to the right to reject or reduce subscriptions.

 

All Shares will be issued in electronic form only and will not be listed or quoted on any securities exchange. 

 

We expect that after a Series’ Offering has concluded, the Public Private Execution Network Alternative Trading System, or PPEX ATS (the “Secondary Trading Platform”), which is registered with the SEC and operated by North Capital Private Securities Corporation (“North Capital”), will be a venue available for the resale of such Series’ Shares through the Broker Dealer, as a broker dealer member of the Secondary Trading Platform; provided, however, any such resale of a Series’ Shares will be subject to federal and state securities laws and the restrictions in the Master Agreement (as defined below) and the Series Designation (as defined in the Master Agreement), as applicable, and there can be no assurance that an active market for any Shares will develop on the Secondary Trading Platform, that the Secondary Trading Platform will be available to allow resales of Shares to residents of all states, or that the Secondary Trading Platform will be available at all. For these reasons, investors must be prepared to hold their Shares indefinitely. See “Plan of Distribution - Transferability of the Shares.”

 

Each Share will entitle each holder to the opportunity to receive monthly distributions of a portion of the net rental income of a given Series, which we also refer to as “dividends” in this Offering Circular, in the applicable Series Materials, and Property Page (each as defined below). The total distribution amount by a Series will be calculated by the Manager, acting in its sole discretion, and will be based on a number of factors, including, but not limited to, the total number of Shares sold, the Monthly Management Fee, expenses (including any unanticipated capital expenditures), taxes, amounts allocated to Reserves (as defined below), economic conditions, debt service requirements, actual and accrued cash flows of the applicable Series, and other factors that could differ materially from our current expectations. The total distribution amount, if any, will be allocated to each holder of Shares of the applicable Series on a pro-rata basis based on the number of Shares of that Series held. We cannot assure you that a Series will have enough net rental income in a given month to make any monthly cash distributions per Share. For any holder that acquires Shares on the Secondary Trading Platform, the initial distribution paid to such holder, if any, will be made on a pro-rated basis, based on the number of days that such holder held the Shares. In addition, liquidating distributions may be made upon the sale of a Series’ Property.

 

Holders of Shares in a Series will have no rights to direct or vote on any matter concerning such Series or direct the Manager on the management of its affairs, including whether or not a Series should liquidate its underlying Property or dissolve. In addition, holders will have no claim or recourse to any of the Properties and will have no rights to share in the success of any other Series or the other Series’ Properties, as fully described in the Amended and Restated Limited Liability Company Operating Agreement of Landa App 2 LLC (the “Master Agreement”). See “Description of Shares” for more information.

 

 

 

 

Each Series will be treated as a separate entity for U.S. federal income tax purposes. In addition, we intend that each Series will elect to be treated as a corporation for U.S. federal income tax purposes. Since each Series is separately protected under Section 18-215 of the Delaware Limited Liability Company Act (the “LLC Act”), 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 the LLC Act. Each Series will be governed according to the terms of the Master Agreement and the Series Designation for such Series. Each Series’ Offering will be independent of, and not contingent upon, the other Series’ Offerings. You may choose to participate in one or more Series’ Offerings. 

 

Landa Holdings, Inc. will serve as manager for the Company and each Series (along with its affiliates, the “Manager” or “Landa Holdings”). The Manager is not a registered broker-dealer, an investment adviser, crowdfunding platform or other securities intermediary.

 

Investing in the Shares involves a high degree of risk. See “Risk Factors” beginning on page 16 for a discussion of certain risks that you should consider in connection with an investment in the Shares.

 

THE SECURITIES AND EXCHANGE COMMISSION (THE “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 SOLICITATION MATERIALS. THESE SECURITIES ARE OFFERED PURSUANT TO AN EXEMPTION FROM REGISTRATION WITH THE SEC; HOWEVER, THE SEC HAS NOT MADE AN INDEPENDENT DETERMINATION THAT THE SECURITIES OFFERED ARE EXEMPT FROM REGISTRATION.

 

Generally, no sale may be made to you in the Offerings if the aggregate purchase price you pay is more than ten percent (10%) of the greater of your annual income or net worth. Different rules apply to accredited investors and non-natural persons. Before making any representation that your investment does not exceed applicable thresholds, we encourage you to review Rule 251(d)(2)(i)(C) of Regulation A. For general information on investing, we encourage you to refer to www.investor.gov.

 

The date of this Offering Circular is     , 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TABLE OF CONTENTS

 

Cautionary statement regarding forward-looking statements ii
   
Important information about this offering circular v
   
Important notices to investors vi
   
State law exemption and purchase restrictions vii
   
Market and other industry data vii
   
Questions and answers about the offerings 1
   
Offering summary 11
   
The OfferinG 13
   
Risk Factors 16
   
Use of Proceeds 31
   
Description of our business 38
   
Description of the properties 45
   
Management’s discussion and analysis of financial condition and results of operationS 53
   
Determination of purchase price 59
   
Plan of Distribution 60
   
Regulations

64

   
Security ownership of certain beneficial owners and management 65
   
Directors, executive officers and significant employees 66
   
Compensation of directors and executive officers 67
   
Interest of management and others in certain transactions 67
   
Description of shares 69
   
U.S. Federal income tax considerations 73
   
Legal matters 75
   
Experts 75
   
Additional information 75
   
FINANCIAL STATEMENTS F-1
   
Exhibit index 76
   
Signatures 78

 

i

 

  

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

The information contained in this Offering Circular includes some statements that are not historical and that are considered “forward-looking statements.” Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends, and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “should,” “will” and “would” or the negatives of these terms or other comparable terminology.

 

The forward-looking statements are based on our beliefs, assumptions, and expectations of our future performance, including the future performance of each of the Series, taking into account all information currently available to us. These beliefs, assumptions, and expectations can change as a result of many possible events or factors, not all of which are known to us or are within our control. If a change occurs, our business, financial condition, liquidity, and results of operations may vary materially from those expressed in our forward-looking statements. You should carefully consider the risks described in the “Risk Factors” section of this Offering Circular before you make an investment decision with respect to the Shares, along with the following factors that could cause actual results to vary from our forward-looking statements:

 

  Our business plan is largely untested, and our Manager has limited experience and track record executing our business plan, as well as with real estate financings and acquisitions. If we are unable to execute our business plan, we will not be able to generate any revenues, and our results of operations would be adversely affected.

 

  We have recently commenced operations, and the future performance of each Series is difficult to evaluate.

 

  Our dependence upon external sources for the financing of our operations, particularly given that there are concerns about our ability to continue as a “going concern.”

 

  Changes in national, regional or local economic, demographic, or real estate market conditions may adversely affect our results of operations and returns to our investors.

 

  The market in which we participate is competitive and, if we do not compete effectively, our operating results could be harmed.

 

  We expect to acquire Properties from our affiliate and wholly-owned subsidiary of our Manager, Landa Properties LLC (“Landa Properties”), who previously acquired the owner-occupied Properties from third party sellers, which were not leased to tenants prior to the acquisition by Landa Properties. As a result, we only have limited historical financial performance information for the Properties.

 

 

Each Series will hold a single-family property as its primary asset. As a result, each Series is subject to risks inherent in investments in such property. Because each Property is in the residential sector, the potential effects on our revenue and profits resulting from a downturn or slowdown in the residential sector could be more pronounced than if a Series held a more diversified investment.

     
  An increase in interest rates may result in failure to attract potential investors for a given Series because of the attractiveness of alternative investments, which may result in a Series’ inability to raise the necessary proceeds to fully repay its debt obligations, including the Acquisition Note (as defined below).

 

  The illiquidity of real estate investments could significantly impede our ability to respond to adverse changes in the performance of the Properties and harm the Series’ financial conditions.

 

ii

 

 

  The actual rental income a Series receives for its Property may be less than the estimated market rent for such Property, and the Series may experience a decline in realized rental rates from time to time, which could adversely affect the Series’ financial condition, results of operations and cash flow.

 

  Vacant Properties could be difficult to rent or sell, which could diminish the return on these Properties.

 

  We may enter into long-term leases with tenants in certain Properties, which may not reflect or result in fair market rental rates over time.

 

  Each Property will depend on its tenant for its revenue; lease defaults, evictions, terminations, or other events preventing collection of rents could reduce its net income and limit its ability to make distributions to investors.

 

  Any unforeseen expenses incurred by a Series or a Property may negatively affect the results of operations of that Series beyond the Manager’s control and could materially affect the return on investment for our investors.

 

  Costs incurred as a result of governmental laws and regulations may reduce a Series’ net income and the cash available for distributions to investors.

 

  Each Series may be liable for any potential violations under the Americans with Disabilities Act (the “ADA”).

 

  Uninsured losses relating to a Property or costly premiums for insurance coverage could reduce a Series’ cash flows and the return on the investors’ investment.

 

  The return on an investor’s investment in Shares of a Series (including any monthly distributions) depends on the rental income of the applicable Property and the increase, if any, in the Property’s value.

 

  No public market for the Shares currently exists and the Shares will not be listed or quoted on any national securities exchange.

 

  If we do not successfully implement or maintain the Secondary Trading Platform or cannot successfully liquidate a Series, or if significant liquidity does not develop in connection with the Secondary Trading Platform, a holder of Shares may have to hold their Shares for an indefinite period.

 

  There can be no assurance that an active market for any Shares will develop on the Secondary Trading Platform, that the Secondary Trading Platform will be available to allow resales of Shares to residents of all states, or that the Secondary Trading Platform will be available at all. For these reasons, investors must be prepared to hold their Shares indefinitely.

 

  No independent party has made any review of us, the Manager or the Shares offered by any Series on the Landa Mobile App. Therefore, investors do not have the benefit of an independent due diligence review conducted by an unaffiliated party to form a basis for their investment decision.

 

  Any investment is an investment in the Shares of a specific Series, which will invest only in a designated Property, and is not a diversified investment in multiple Properties, Series, the Company or the Manager. An investor will not have any interest in, nor will their investment be secured by, any assets owned by another Series, the Company, or the Manager. Any return on investment will depend solely on the revenue of, and ultimately on the return on, the given Series, and the Property held by it.

 

iii

 

 

  We may require additional capital to operate each Series and may be unable to obtain such capital on favorable terms or at all. Difficulty in obtaining necessary capital could adversely affect results from operations.

 

  Adverse results from litigation or governmental investigations and/or actions can impact our business practices and operating results.

 

  New and existing regulations, including with regard to Internet commerce, could cause additional costs of compliance and harm our business.

 

  The Master Agreement does not require the Manager to seek member approval to liquidate any of the Series’ assets (including the Properties) by a specified date, nor does our Master Agreement require the Manager to list Shares for trading by a specified date or at all. No public market for the Shares currently exists and the Shares will not be listed or quoted on any national securities exchange.
     
  Investors will not have voting rights or control over the management of the Series or the Series’ Property.

 

  The Manager relies on third parties, such as appraisers and inspectors, in evaluating a Property, and if those third parties perform in an unsatisfactory manner, it may harm the performance of a given Series.

 

  The Manager’s assessment and/or management of a Property may not be correct, which may negatively affect the results of operations of that Series.
     
  The liquidation value of each Series substantially depends on the value of its underlying Property and the valuation of each Property may change significantly from time to time.

 

  Each Series will be subject to certain fees and expenses, including repayment of debt, unforeseen expenses, payment of a Monthly Management Fee (defined below), and, as a result, there may be no available funds to make any distributions on the Shares.

 

  Our ability to implement our investment strategy depends, in part, upon our ability to successfully conduct the Offerings through the Landa Mobile App, which makes an investment in a Series more speculative.

 

  Investors could be harmed if we are unable to maintain and grow the Landa Mobile App.

 

  If the security of our investors’ confidential information stored in our systems is breached or otherwise subjected to unauthorized access, investors’ secure information may be stolen.

 

  Any significant disruption in service on the Landa Mobile App or in our computer systems and/or networks could reduce the attractiveness of the Landa Mobile App and result in a loss of users or user confidence, which may adversely affect holders of Shares of a given Series.

 

  We rely on third-party financial services providers and on third-party computer hardware and software. If we are unable to continue utilizing these services, our business and ability to service the corresponding equity investments may be adversely affected.

 

  If we experience design defects, errors, failures, or delays with the Landa Mobile App, each Series could suffer serious harm.

 

  The series limited liability company structure is relatively new and state law outside Delaware may not treat series within a series limited liability company as separate entities, including for purposes of treating liabilities of each Series as separate from the liabilities of other Series. In addition, changes to bankruptcy, tax or other laws with respect to series limited liability companies may adversely affect our business.

 

iv

 

 

IMPORTANT INFORMATION ABOUT THIS OFFERING CIRCULAR

 

Please carefully read the information in this Offering Circular and any accompanying offering circular supplements, which we refer to collectively herein as the “Offering Circular.” You should rely only on the information contained in this Offering Circular. We have not authorized anyone to provide you with different information. This Offering Circular may only be used in any jurisdictions where it is not unlawful to offer and sell these securities. You should not assume that the information contained in this Offering Circular is accurate as of any date later than the date hereof or such other dates as are stated herein or as of the respective dates of any documents or other information incorporated herein by reference.

 

This Offering Circular is part of an offering statement that we filed with the SEC, using a continuous offering process pursuant to Rule 251(d)(3) of Regulation A. Periodically, as we make material acquisitions or have other material developments, we will provide an offering circular supplement that may add, update or change information contained in this Offering Circular. Any statement that we make in this Offering Circular will be modified or superseded by any inconsistent statement made by us in a subsequent offering circular supplement. The offering statement we filed with the SEC includes exhibits that provide more detailed descriptions of the matters discussed in this Offering Circular. You should read this Offering Circular and the related exhibits filed with the SEC and any offering circular supplement, together with additional information contained in our annual reports, semi-annual and other reports and information statements that we will file periodically with the SEC.

 

In addition, you should read the Master Agreement and the Series Designation for such Series, the applicable management agreement between any such Series and the Manager (each, a “Management Agreement”), the form of which is an exhibit to the Offering Statement of which this Offering Circular is a part, the form of subscription agreement to be executed by each investor in connection with each Offering (“Subscription Agreement”), the form of which is an exhibit to the Offering Statement of which this Offering Circular is a part, and the information concerning the particular Property held by any such Series set forth in the “Description of the Properties” and “Use of Proceeds” sections herein, including, but not limited to, the Acquisition Fee, the Monthly Management Fee, and, if applicable, the Broker Fee (each as defined below), which information will also be available on the Landa Mobile App (for each Property, information can be found on the Property’s “Property Page”), and any related offering and/or series materials on the Landa Mobile App and approved by us prior to making an investment decision (collectively, the “Series Materials”).

 

The offering statement and all supplements and reports that we have filed or will file in the future can be obtained from the SEC’s website, www.sec.gov or at Landa Holding’s website at www.landa.app. The contents of the Landa Mobile App (other than the Series Materials) are not incorporated by reference in or otherwise a part of this Offering Circular.

 

The Manager will be permitted to make determinations as to whether potential purchasers of Shares in the Offerings are “qualified purchasers” (as defined below) in reliance on the information and representations provided by the potential purchasers regarding the potential purchasers’ financial situation. Before making any representation that your investment does not exceed applicable thresholds, we encourage you to review Rule 251(d)(2)(i)(C) of Regulation A. For general information on investing, we encourage you to refer to www.investor.gov.

 

v

 

 

IMPORTANT NOTICES TO INVESTORS

 

INVESTMENT IN THE SHARES INVOLVES A HIGH DEGREE OF RISK, AND INVESTORS SHOULD NOT INVEST ANY FUNDS IN THESE OFFERINGS UNLESS THEY CAN AFFORD TO LOSE THEIR ENTIRE INVESTMENT. IN MAKING AN INVESTMENT DECISION, INVESTORS MUST RELY ON THEIR OWN EXAMINATION OF THE ISSUER AND THE TERMS OF THE OFFERINGS, INCLUDING THE MERITS AND RISKS INVOLVED.

 

NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS IN CONNECTION WITH THE OFFERS MADE BY THIS OFFERING CIRCULAR, NOR HAS ANY PERSON BEEN AUTHORIZED TO GIVE ANY INFORMATION OR MAKE ANY REPRESENTATION OTHER THAN THOSE CONTAINED IN THIS OFFERING CIRCULAR, AND IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON. THIS OFFERING CIRCULAR DOES NOT CONSTITUTE AN OFFER TO SELL OR SOLICITATION OF AN OFFER TO BUY IN ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION WOULD BE UNLAWFUL OR ANY PERSON TO WHO IT IS UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS OFFERING CIRCULAR NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE ISSUER SINCE THE DATE HEREOF.

 

THIS OFFERING CIRCULAR MAY NOT BE REPRODUCED IN WHOLE OR IN PART. THE USE OF THIS OFFERING CIRCULAR FOR ANY PURPOSE OTHER THAN AN INVESTMENT IN SECURITIES DESCRIBED HEREIN IS NOT AUTHORIZED AND IS PROHIBITED.

 

THE PURCHASE PRICES OF THE SECURITIES TO WHICH THIS OFFERING CIRCULAR RELATES HAVE BEEN DETERMINED BY THE ISSUER AND DO NOT NECESSARILY BEAR ANY SPECIFIC RELATION TO THE ASSETS, BOOK VALUE OR POTENTIAL EARNINGS OF ANY SERIES OR ANY OTHER RECOGNIZED CRITERIA OF VALUE.

 

IN MAKING AN INVESTMENT DECISION, INVESTORS MUST RELY ON THEIR OWN EXAMINATION OF THE SERIES AND THE TERMS OF THE OFFERINGS, INCLUDING THE MERITS AND RISKS INVOLVED. THESE SECURITIES HAVE NOT BEEN RECOMMENDED BY ANY FEDERAL OR STATE SECURITIES COMMISSION OR REGULATORY AUTHORITY. FURTHERMORE, THE FOREGOING AUTHORITIES HAVE NOT CONFIRMED THE ACCURACY OR DETERMINED THE ADEQUACY OF THIS OFFERING CIRCULAR. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE. THESE SECURITIES ARE SUBJECT TO RESTRICTIONS ON TRANSFERABILITY AND RESALE AND MAY NOT BE TRANSFERRED OR RESOLD EXCEPT AS PERMITTED UNDER THE SECURITIES ACT AND THE APPLICABLE STATE SECURITIES LAWS, PURSUANT TO REGISTRATION OR EXEMPTION THEREFROM. INVESTORS SHOULD BE AWARE THAT THEY WILL BE REQUIRED TO BEAR THE FINANCIAL RISKS OF THIS INVESTMENT FOR AN INDEFINITE PERIOD OF TIME.

 

THE SECURITIES OFFERED HEREBY HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OR THE SECURITIES LAWS OF CERTAIN STATES AND ARE BEING OFFERED AND SOLD IN RELIANCE ON AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF SAID ACT AND SUCH LAWS. THE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION, ANY STATE SECURITIES COMMISSION OR OTHER REGULATORY AUTHORITY, NOR HAVE ANY OF THE FOREGOING AUTHORITIES PASSED UPON OR ENDORSED THE MERITS OF THIS OFFERING OR THE ACCURACY OR ADEQUACY OF THE OFFERING CIRCULAR. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

 

vi

 

 

STATE LAW EXEMPTION AND PURCHASE RESTRICTIONS

 

The Shares are being offered and sold only to “qualified purchasers” (as defined in Regulation A). As Tier 2 offerings pursuant to Regulation A, the Offerings will be 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 securities offered hereby are offered and sold only to “qualified purchasers” or at a time when the securities are listed on a national securities exchange. “Qualified purchasers” include: (i) “accredited investors” under Rule 501(a) of Regulation D of the Securities Act (“Regulation D”) and (ii) all other investors so long as their investment in the securities does not represent more than 10% of the greater of their annual income or net worth (for natural persons), or 10% of the greater of their annual revenue or net assets at fiscal year-end (for non-natural persons). Accordingly, the Manager reserves the right to reject any investor’s subscription in whole or in part for any reason, including if it determines in its sole and absolute discretion such investor is not a “qualified purchaser” for purposes of Regulation A.

 

To determine whether a potential investor is an “accredited investor” for purposes of satisfying one of the tests in the “qualified purchaser” definition, the investor must be a natural person who:

 

  1. has an individual net worth, or joint net worth with the person’s spouse, that exceeds $1,000,000 at the time of the purchase, excluding the value of the primary residence of such person;

 

  2. has earned income exceeding $200,000 in each of the two most recent years or joint income with a spouse exceeding $300,000 for those years and has a reasonable expectation of the same income level in the current year;
     
  3. has certain professional certifications, designations or credentials or other credentials issued by an accredited educational institution, as designated by the SEC; or
     
  4. with respect to investments in a private fund, are “knowledgeable employees” of the fund, as defined in the Investment Company Act of 1940 (the “Investment Company Act”). 

 

The list above is non-exhaustive; prospective investors should review Rule 501 of Regulation D for more details on whether they are an “accredited investor.” If the investor is not a natural person, different standards apply. See Rule 501 of Regulation D for more details in this regard.

 

For purposes of determining whether a potential investor is a “qualified purchaser,” 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 primary residence (including furnishings) and automobiles.

 

MARKET AND OTHER INDUSTRY DATA

 

This Offering Circular includes market and other industry data and estimates that are based on the Manager’s knowledge and experience in the markets in which we operate. The sources of such data generally state that the information they provide has been obtained from sources they believe to be reliable, but we have not investigated or verified the accuracy and completeness of such information. Our own estimates are based on information obtained from our and our affiliates’ experience in the markets in which we operate and from other contacts in these markets. We are responsible for all of the disclosure in this Offering Circular, and we believe our estimates to be accurate as of the date of this Offering Circular or such other date stated in this Offering Circular. However, this information may prove to be inaccurate because of the method by which we obtained some of the data for the estimates or because this information cannot always be verified with complete certainty due to the limits on the availability and reliability of raw data, the voluntary nature of the data gathering process and other limitations and uncertainties. As a result, you should be aware that market and other industry data included in this Offering Circular, and estimates and beliefs based on that data, may not be reliable.

 

SERIES OFFERINGS

 

The table below (the “Master Series Table”) shows key information related to each Series and its underlying Property. This information will be referenced in the following sections when referring to the Master Series Table. In addition, please see the sections entitled “Description of the Properties” and “Use of Proceeds” included herein for more information regarding each of the Series and its underlying Property.

 

The Company is offering 10,000 Shares in each of the New Series and Open Series of the Company, for an aggregate total of 330,000 Shares.

 

As of the date of this Offering Circular, all of the Series designated as:

 

“Closed” in the column “Offering Status” in the Master Series Table have closed their respective offerings and are no longer offering membership interests (each a “Closed Series”);

 

“Open” in the column “Offering Status” in the Master Series Table were previously qualified by the SEC and have ongoing Offerings (each an “Open Series”); and

 

“New” in the column “Offering Status” have not yet launched their respective Offerings and will launch their Offerings within two (2) calendar days after the first qualification date of the offering statement of which this Offering Circular forms a part (each a “New Series”).

 

vii

 

 

Each Series designated as “Closed Series” or “Open Series” is referred to herein as a “Prior Series.”

 

Master Series Table

 

Series   Offering Status   Qualification Date     Closing Date     Total Number of Shares
Sold(2)
    Monthly Rental Income($)(3)     Lease Expiration
 Date(4)
    Monthly Property Tax($)     Insurance Expiration Date   Monthly Insurance Expense($)  
Landa Series 2174 Scarbrough Road (1)(8)   Open     12/2/2021       -       4,653       1,160       -       135     07/31/2022     46  
Landa Series 153 Spring Valley Circle (1)(7)   Open     12/2/2021       -       3,570       -       -       187     07/31/2022     44  
Landa Series 126 Wildwood Road (1)   Open     12/2/2021       -       9,936       1,470       03/31/2023       190     07/31/2022     44  
Landa Series 137 Spring Valley Circle (1)   Open     12/2/2021       -       3,892       1,400       04/1/2023       191     07/31/2022     46  
Landa Series 3192 Lake Monroe Road (1)   Closed     12/2/2021       04/22/2022       10,000       1,400       04/30/2023       73     07/31/2022     41  
Landa Series 45 Robertford Drive (1)   Closed     12/2/2021       04/22/2022       10,000       2,099       06/28/2022       157     07/31/2022     60  
Landa Series 303 Kellys Walk (1)   Closed     12/2/2021       04/27/2022       10,000       1,750       08/31/2022       35     07/31/2022     40  
Landa Series 4085 Springvale Way (1)   Open     12/2/2021       -       9,979       1,995       09/03/2022       222     07/31/2022     57  
Landa Series 8337 Blackfoot Trail(5)(6)   New     -       -       -       1,840       10/07/2022       160     07/31/2022     61  
Landa Series 363 Coral Circle(5)(6)   New     -       -       -       1,525       09/17/2022       106     07/31/2022     42  
Landa Series 1662 Oak Forest Drive SE(5)(6)   New     -       -       -       1,800       02/16/2023       192     07/31/2022     70  
Landa Series 189 Iris Court(5)(6)   New     -       -       -       1,845       10/14/2022       134     07/31/2022     31  
Landa Series 215 Clearview Circle(5)(6)   New     -       -       -       2,200       10/21/2022       61     07/31/2022     0  
Landa Series 201 Signet Court(5)(6)   New     -       -       -       1,995       10/21/2022       186     07/31/2022     34  
Landa Series 6249 Ellenwood Drive(5)(6)   New     -       -       -       1,600       11/11/2022       155     07/31/2022     69  
Landa Series 2137 D Hickory Bend SE(5)(6)   New     -       -       -       1,400       12/25/2022       18     07/31/2022     56  
Landa Series 2530 Corner Stone Trail(5)(6)   New     -       -       -       1,499       02/11/2023       117     07/31/2022     58  
Landa Series 1419 Hatchcover Circle(5)(6)   New     -       -       -       1,499       01/14/2023       115     07/31/2022     64  
Landa Series 7572 Somerton Drive(5)(6)   New     -       -       -       1,699       02/10/2023       183     07/31/2022     156  
Landa Series 2875 Lorimier Terrace(5)(6)(7)   New     -       -       -       -       -       96     07/31/2022     181  
Landa Series 5921 Norde Drive E   New     -       -       -       1,700       03/05/2023       85     07/31/2022     156  
Landa Series 6323 Shetland Road(5)(6)   New     -       -       -       1,775       02/09/2023       161     07/31/2022     172  
Landa Series 99 Creek Circle(5)(6)   New     -       -       -       1,600       01/14/2023       216     07/31/2022     198  
Landa Series 3360 Brookside Lane(5)(6)   New     -       -       -       1,900       1/20/2023       180     07/31/2022     85  
Landa Series 8170 Cumberland Gap Trail(5)(6)   New     -       -       -       2,000       02/27/2023       64     07/31/2022     194  
Landa Series 9193 Welch Court(5)(6)   New     -       -       -       1,695       01/20/2023       170     07/31/2022     73  
Landa Series 2962 Hunt Street (5)(6)   New     -       -       -       1,450       04/20/2023       68     07/31/2022     68  
Landa Series 4126 Oriely Drive W(5)(6)(7)   New     -       -       -       -       -       60     07/31/2022     95  
Landa Series 5066 Greenway Drive(5)(6)(7)   New     -       -       -       -       -       57     07/31/2022     96  
Landa Series 5625 Windwood Road(5)(6)   New     -       -       -       1,300       02/18/2023       99     07/31/2022     38  
Landa Series 5938 Mount Zion Boulevard(5)(6)   New     -       -       -       1,950       11/11/2022       162     07/31/2022     86  
Landa Series 7552 Wheat Road(5)(6)   New     -       -       -       1,800       02/20/23       181     07/31/2022     122  
Landa Series 7848 Dalehurst Drive S (5)(6)(7)   New     -       -       -       -       -       148     07/31/2022     94  
Landa Series 2231 Lake Forest Avenue(5)(6)   New     -       -       -       2,000       03/31/2023        30     07/31/2022     237  
Landa Series 235 Celery Avenue N(5)(6)(7)   New     -       -       -       -       -       64     07/31/2022     159  
Landa Series 3390 Jacqueline Drive(5)(6)(7)   New     -       -       -       -       -       143     07/31/2022     171  

 

(1) Title for this Property is held by its underlying Series.

 

viii

 

 

(2)

Reflected as of up to three (3) business days prior to the date of this Offering Circular. Each Series is offering up to a maximum of 10,000 Shares.

 

(3) The Monthly Rental Income amount reflects the monthly rental payment due under the applicable lease agreement for the Property.

 

(4) After the Lease Expiration Date, the applicable lease agreement will become a month-to-month lease, unless the tenant provides written notice within thirty (30) days of an intention to terminate the lease agreement.

 

(5) This Series’ Property is currently subject to a lease by and between Landa Properties and the tenant. Landa Properties will assign the rights under the lease agreement to the Series upon the transfer of title to the Property to the applicable Series. Please see the Form of GA Lease Agreement or the Form of FL Lease Agreement, as applicable, for more information, attached as exhibits in Part III of the offering statement of which this Offering Circular forms a part.

 

(6) Title for the Property underlying this Series is currently held by Landa Properties. We expect that Landa Properties will transfer title to the Property to the applicable Series prior to the initial Closing of sales of Shares of the Series.

 

(7)

This Property is currently vacant or the tenant is in the process of vacating this Property. This Series will not earn any income and the Manager will not earn its Management Fee on Property until the Manager enters into a new lease agreement with a tenant for the Property. In the event that we enter into a new lease agreement, we will disclose the new lease terms in a supplement to this Offering Circular, in an Offering Circular amendment filed post-qualification under Rule 253(g)(2), or in a current report on Form 1-U, as applicable. If the Property remains vacant after qualification of the offering statement, all fees and expenses will be paid using the Series’ Reserves or will be paid by the Manager. See “Description of the Properties” for more information.

 

(8) This Lease Agreement for this Property expired on March 31, 2022. The Manager has agreed to extend the tenant’s Lease Agreement until May 31, 2022, at a monthly rental amount of $1,160. Once vacant, this Series will not earn any income and the Manager will not earn its Management Fee on Property until the Manager enters into a new lease agreement with a tenant for the Property. In the event that we enter into a new lease agreement, we will disclose the new lease terms in a supplement to this Offering Circular, in an Offering Circular amendment filed post-qualification under Rule 253(g)(2), or in a current report on Form 1-U, as applicable. If the Property remains vacant after qualification of the offering statement, all fees and expenses will be paid using the Series’ Reserves or will be paid by the Manager. See “Description of the Properties” for more information.

 

ix

 

 

QUESTIONS AND ANSWERS ABOUT THE OFFERINGS

 

The following questions and answers about the Offerings highlight material information regarding us, the Series and the Offerings that is not otherwise addressed in the “Offering Summary” section of this Offering Circular. You should read this entire Offering Circular, including the section entitled “Risk Factors,” before deciding to purchase any Shares.

 

Q: What is Landa App 2 LLC?

 

A: Landa App 2 LLC was organized in June 2021 as a Delaware series limited liability company to offer a unique investment opportunity for eligible investors to benefit from the performance of curated and fully managed rental real estate properties, each of which will be owned by a separate Series of the Company.

 

The Company is managed by Landa Holdings pursuant to the Master Agreement and the Series Designation for such Series. The Company has no employees and will hold no assets other than through its Series.

 

Q: What is a Series?

 

A: Each Series is a separate series of the Company for purposes of accounting for assets and liabilities. Holders of Shares of a Series will only have a right to receive distributions, if any, from that Series alone and not any other Series or the Company as a whole.

 

We expect that each Series will engage Landa Holdings as its manager pursuant to a Management Agreement and the Master Agreement, and that such Series will hold a single Property as its primary asset.

 

None of the Series currently has, or expects to have, any employees.

 

The holders of the Shares will have the rights and be subject to the obligations described in the Master Agreement and the Series Designation for such Series. See the section titled “Description of Shares—Master Agreement; Series Designation” below. Holders of Shares of a Series will have no rights to direct or vote on any matter concerning such Series or direct the Manager on the management of its affairs, including whether or not a Series should sell its Property or dissolve.

 

Q: What types of Properties will each Series hold?

 

Each Prior Series holds, or, in the case of the New Series, intends to hold, one (1) Property as its primary asset.

 

Q: What securities are being offered?

 

A: We are offering and selling a maximum of 10,000 membership interests, or “Shares” of each of the New Series and Open Series of the Company, at the respective purchase prices set forth in the table on the cover page of this Offering Circular.

 

Each Series will use substantially all of the net proceeds from its Offering to pay down any affiliate indebtedness, including the Acquisition Notes (as defined below).

 

1

 

 

Each Series’ Offering will be independent of, and not contingent upon, the other Series’ Offerings. An investor will have no claim or recourse to the underlying Property of any Series, including the Series for which it holds Shares, and will have no rights to share in the success of any other Series. You may choose to participate in the Offerings of one or more Series.

 

Q: What is the purchase price for the Shares?

 

A: The Manager has set the prices per Share, specific to each Series, which are as disclosed in the table on the cover page of this Offering Circular. See “Determination of Purchase Price” for additional information.

 

Q: What type of offering is this?

 

A: We are offering the Shares of each Series through the Landa Mobile App on a “best efforts,” no offering-minimum basis to the public at the purchase prices listed on the cover page of this Offering Circular. Since Shares are offered to the public on a “best efforts” basis, we are only required to use our best efforts to sell the Shares of each Series. Neither the Manager nor any other party has a firm commitment or obligation to purchase any of the Shares. There is no minimum number of Shares that need to be sold in each Offering before a Closing may occur.

 

The Offerings will be conducted as a continuous offering pursuant to Rule 251(d)(3) of Regulation A, meaning that while the offering of securities is continuous, active sales of securities may happen sporadically over the term of the Offerings.

 

The Offering for each Series will be independent of, and not contingent upon, the other Series’ Offerings. By purchasing the Shares of a Series, investors will be acquiring equity interests in the Series and not the underlying Property, and, accordingly, investors will have no recourse to the underlying Property of the Series or any other Series. In addition, investors will have no rights to share in the success of any other Series or other Series’ Properties. An investor may choose to participate in the Offerings for one or more of the Series.

 

Further, the acceptance of subscriptions, whether via the Landa Mobile App or otherwise, may be briefly paused at times to allow us to effectively and accurately process and settle subscriptions that have been received.

 

The Company is not offering and does not anticipate selling Shares in any state where the Broker Dealer is not registered as a broker-dealer.

 

2

 

 

Q: What happens to my money after I add it to my Landa Mobile App Account (“Landa Account”)?

 

A: All funds deposited into your Landa Account will be placed into a non-interest-bearing custody account maintained by Synapse Financial Technologies, Inc. (the “Custodian”). All bank services provided by the Custodian will be provided directly by Evolve Bank & Trust, Member FDIC. Your Landa Account can be accessed through the Landa Mobile App. The funds in your Landa Account will not be commingled with the operating account of the applicable Series, until, if and when there is a Closing for the Offering of that specific Series with respect to the Shares that you have subscribed to, which will occur promptly following acceptance of any subscription. A subscription will be accepted or rejected in whole or in part in the Manager’s sole discretion within 10 business days following receipt of the subscription agreement. The Manager will accept subscriptions on a first-come, first-served basis subject to the right to reject or reduce subscriptions. In addition, the Manager may limit the amount of Series’ Shares that an individual investor may subscribe for.

 

If your subscription is rejected in whole or in part, you may withdraw the subscription funds related to the rejected portion of your subscription from your Landa Account promptly after notification of such rejection.

 

The Manager will be responsible for paying any fees paid to the Custodian. See “Plan of Distribution” for additional information.

 

Q: Who can buy Shares?

 

A: Generally, you may purchase Shares if you are a “qualified purchaser,” as defined in Regulation A. “Qualified purchasers” include:

 

“accredited investors” under Rule 501(a) of Regulation D; or

 

  all other investors so long as their investment in the Shares does not represent more than ten percent (10%) of the greater of their annual income or net worth (for natural persons), or ten percent (10%) of the greater of their annual revenue or net assets at fiscal year-end (for non-natural persons).

 

Q: How does the subscription process work?

 

A: You may subscribe to purchase the Shares of one or more Series in the Offerings by creating a new account, or logging into your existing account, on the Landa Mobile App. You will need to review the Series Materials, execute a Subscription Agreement, and pay for the Shares that you intend to purchase at the time you subscribe via the Landa Mobile App.

 

Once you subscribe to Shares of a given Series in the Landa Mobile App, the Broker Dealer will promptly review your information and subscription materials to confirm if you are eligible to invest in the applicable Offering. Once confirmed and within ten (10) business days of receipt of your subscription, the Manager, acting in its sole discretion, will either accept or reject your subscription (in whole or in part) and a Closing will occur with respect to those Shares accepted, if any.

 

When a Closing occurs, funds will be transferred by the Custodian from your Landa Account to the Series’ operating account and you will receive your Shares purchased. For more information, see “Plan of Distribution — How to Subscribe for Shares.”

  

The Manager reserves the right to reject any investor’s subscription in whole or in part for any reason, including if the Manager determines in its sole and absolute discretion that such investor is not a “qualified purchaser” for purposes of Regulation A. Please refer to the section above entitled “State Law Exemption and Purchase Restrictions” for more information.

 

Please see “Plan of Distribution— How to Subscribe for Shares” for additional information.

 

3

 

 

Q: What is the Landa Mobile App?

 

A: The Landa Mobile App is a mobile application for acquiring Shares in one or more Series. The Landa Mobile App gives investors the ability to:

 

  Browse and evaluate each Series’ Offering and obtain information about a Series and Property, including location, property type, and projected rental income;

 

  Connect a bank account to the Landa Mobile App, transfer funds to their Landa Account and monitor their Landa Account balance;

 

  Review the Series Materials for the applicable Series;

 

  Transact entirely online, by executing legal documentation, transferring funds and recording ownership;

 

  Manage and track investments through an online portfolio; and

 

  Receive distributions and regular financial and tax documentation.

 

The Landa Mobile App is the intellectual property of Landa Holdings and neither the Company nor any Series has any ownership rights in the Landa Mobile App.  Landa Holdings has granted a license to each Series in order to, among other things, use the Landa Mobile App for the Offerings, pursuant to a license agreement (the “Landa App License Agreement”).  Any fees associated with the Series’ use of the Landa Mobile App will be included as part of the Monthly Management Fee (as defined below).

 

Q: Is there any minimum investment required?

 

A: Yes. You must initially purchase at least one (1) Share in a Series in order to participate in its Offering. There is no minimum investment requirement on additional purchases after you have purchased the minimum amount, however, the Manager may revise the minimum purchase requirements in the future or, in certain instances, elect to waive any minimum purchase requirement.

 

Q: What will you do with the proceeds from the Offerings?

 

A: Each Series will use substantially all of the net proceeds from its Offering to pay down a portion of the affiliate indebtedness used to purchase the Property for such Series, including affiliate indebtedness with respect to Acquisition Fees, Property Diligence Expenses, Reserves and any applicable costs and fees to improve or renovate a Property (“Improvement Costs”). Any improvements or renovations to a Property are referred to herein as “Improvements”. In connection with the acquisition of its Property, each Series issued an Acquisition Note. See “—Will the Company use financing?” and the sections entitled “Use of Proceeds” and “Description of the Properties.”

 

Q: How long will each Offering last?

 

A: We expect that each Series Offering will remain open for investors until the earliest of (i) the date we raise the Maximum Offering Amount, (ii) the second anniversary of the first qualification date of the offering statement of which this Offering Circular forms a part pursuant to which Shares of such Series were able to be offered, and (iii) a date determined by the Manager, in its sole discretion, based on a number of factors, including the level of current or anticipated interest in a Series.

 

Q: Who will allocate the Properties among the Series?

 

A: Landa Holdings, as the Manager, has allocated the Properties among the Series as specified in the table on the cover page of this Offering Circular.

 

Q: Where will the title for each Property be held?

 

A: We intend for title to each Property to be held by its respective Series; provided, however, that, prior to a Series’ initial Closing, the Company, or any of its subsidiaries or affiliates, may hold title to a Property, eventually transferring title to its applicable Series. The Master Series Table indicates for each Property whether title is currently held by the applicable Series or the Company, or any of its subsidiaries or affiliates.

 

4

 

 

Q: How long will each Series hold its Property?

 

A: We expect each Series to hold its Property indefinitely, provided, however, the Manager may, acting in its sole discretion, sell or otherwise dispose of a Property pursuant to the terms of the Master Agreement. If a Property is sold or otherwise disposed of, a Series will liquidate in accordance with the terms of the Master Agreement.

 

Q: Where can I find general information and any updates about a Series or a Series’ Property?

 

A: This Offering Circular will contain information with respect to each Series, including the Acquisition Fee, Monthly Management Fee (each as defined below) and information about the underlying Property, including, but not limited to, lease terms, rental information, information about the city in which the Property is located and general information about the Property. Such information is available in the “Description of the Properties” section in this Offering Circular. This information may also be accessed on the applicable Property Page in the Landa Mobile App. In addition, on the Series’ Property Page in the Landa Mobile App, investors will be able to access executed copies of the Series Materials for the applicable Series and view the amount of funds currently held in the dedicated custody account of a Series.

 

5

 

 

All material information that investors would need to make an investment decision with respect to the Shares will be provided in this Offering Circular or attached as an exhibit to the offering statement of which this Offering Circular forms a part.

 

We will also amend this Offering Circular to reflect any material updates that may occur with respect to the Series for which we are offering Shares and their Properties. Investors may also refer to our current, semi-annual, and annual reports on Forms 1-U, 1-SA and 1-K, respectively, as well as the applicable Property Page in the Landa Mobile App, for updates regarding the Series and their Properties.

 

Q: How will I know whether there is an unexpected material event with a Property, any apartment unit included in a Property, and/or a Series prior to my investing in a Series?

 

A: Investors should be aware that unexpected material events, such as a vacancy, eviction, significant repair, destruction, or other significant event may occur at any time involving a Property, any apartment units included in a Property, and/or a Series. In the event that an unexpected material event occurs at a Property, we will disclose such event in a supplement to this Offering Circular, in an Offering Circular amendment filed post-qualification under Rule 253(g)(2) of Regulation A, or in a current report on Form 1-U, as applicable, to inform investors of such event and any other material information. This information will also be available on the Landa Mobile App.

 

See “Risk Factors — Each Series will depend on its tenant for its revenue, and lease defaults, terminations, or other events preventing collection of rents could reduce its net income and limit its ability to make distributions to investors.”

 

Q: What competitive advantages do you achieve through your relationship with the Manager?

 

A: The Manager will make use of its personnel and resources, including its proprietary technology, and select Properties to be acquired, evaluate returns, analyze property prices and manage each Series’ day-to-day operations. We will also use the Manager’s personnel and resources to identify and acquire new Properties for future Offerings by newly formed Series. We will use the Manager’s corporate and operating platforms, as well as cash reserves, to realize economies of scale and other benefits.

 

In addition, the Manager has provided financing to each of the Series through the Acquisition Note and may provide additional financing in the future. For more information, please see “Description of the Properties — Loans.”

 

Q: How is the liquidity of an investment in the Shares different from investing in shares of a listed or quoted company?

 

A: A fundamental difference between the Shares and shares in a company listed or quoted on a national securities exchange, such as Nasdaq, the New York Stock Exchange, or the Pink Sheets, is the daily liquidity of the shares of a listed or quoted company. While there is an established marketplace for the trading of shares of a company that is listed or quoted on a national securities exchange, the Shares will generally not be transferable except through the Secondary Trading Platform, to the extent an active market on the Secondary Trading Platform is established and maintained.

 

See “—Will I be able to transfer my Shares after I acquire them?” below for additional information.

 

For investors with a short-term investment horizon, a company that is listed or quoted on a national securities exchange may provide a more suitable alternative to investing in the Shares.

 

Additionally, companies that are listed or quoted on a national securities exchange are subject to more demanding public disclosure and corporate governance requirements than we will be subject to.

 

6

 

 

Q: Will I be able to transfer my Shares after I acquire them?

 

A: The Shares will be issued in electronic form only and will not be listed or quoted on any securities exchange. The Shares will generally not be transferable, except through the Secondary Trading Platform.

 

We expect that after a Series’ Offering has concluded, the Secondary Trading Platform will be available for the resale of such Series’ Shares; provided, however, such resale of a Series’ Shares will be subject to federal and state securities laws and the restrictions in the Master Agreement and the Series Designation for such Series, and there can be no assurance that an active market for any Shares will develop on the Secondary Trading Platform, that the Secondary Trading Platform will be available to allow resales of Shares to residents of all states, or that the Secondary Trading Platform will be available at all. For these reasons, investors must be prepared to hold their Shares indefinitely.

 

The Secondary Trading Platform is only available on the Landa Mobile App and prospective investors must create a Landa Account before being permitted to access the Secondary Trading Platform.

 

See “Plan of Distribution - Transferability of the Shares.”

 

Q: Will I be charged any fees in connection with any trades on the Secondary Trading Platform?

 

A: All transaction fees associated with buying or selling Shares on the Secondary Trading Platform will be paid by the Manager. The Manager reserves the right to charge transaction fees in the future.

 

Q: Will I have the opportunity to redeem my Shares?

 

A: No. The Shares are not redeemable at your option.

 

Q: Who will pay the Series’ organization and offering costs?

 

A: The Manager will pay all costs incurred in connection with each Series’ organization, including the Series’ registration fee and state franchise tax. In addition, the Manager will pay all costs incurred in connection with each Offering.

  

Q: What fees and expenses will each Series pay to the Manager or any of its affiliates?

 

A: In connection with the expected acquisition of its Property from Landa Properties, each Series issued an Acquisition Note to the Manager, which included payment to the Manager of an acquisition fee ranging from five percent (5%) to ten percent (10%) of the purchase cost of the Property (“Acquisition Fee”). For more information, please see “— Will the Company use financing?”

 

The Acquisition Fee for each Series was calculated by the Manager, acting in its sole discretion, based on several factors, including the purchase cost of the Property, as well as sourcing and due diligence costs incurred in connection with the acquisition of the Property. The Manager will pay the Broker Fee to the Broker Dealer, and no Series will be responsible for the Broker Fee. Information about the Acquisition Fee for each Series can be found in the sections of this Offering Circular entitled “Use of Proceeds” and “Description of the Properties” and on the Property Page for the applicable Series on the Landa Mobile App.

 

Each Series pays, or expects to pay, the Manager a monthly management fee pursuant to the Management Agreement (the “Monthly Management Fee”). The Monthly Management Fee is currently expected to be eight percent (8%) for each Series but may range from five percent (5%) to ten percent (10%) of the gross monthly rent amount collected by a Series (the “Gross Monthly Rent”), as set forth in the applicable Series Materials. The Monthly Management Fee will be calculated by the Manager acting in its sole discretion, based on factors such as the cost of a Property, the amount of rental income generated by a Property, the general condition and size of a Property, and rental market in the area in which a Property is located. The Manager may adjust the Monthly Management Fee at its sole discretion, but at no time will the Monthly Management Fee exceed ten percent (10%) of Gross Monthly Rent. Information about the expected Monthly Management Fee for each Series can be found in the sections of this Offering Circular entitled “Use of Proceeds” and “Description of the Properties” and on the Property Page for the applicable Series on the Landa Mobile App once it commences its Offering.

 

7

 

 

Further, each Series will also reimburse the Manager for any out-of-pocket expenses to be applied for, among other things, special servicing of non-performing Properties, liquidation of Properties, and any other fees or expenses associated with the Series or the Property. Finally, each Series will reimburse the Manager for any out-of-pocket expenses paid to third parties in connection with providing fixture and capital repair services for its underlying Property. This does not include the Manager’s overhead and administrative costs, employee costs borne by the Manager, or utilities or technology costs. In the case that the Manager provides a loan to a Series (other than the Acquisition Note), the Series will be obligated to pay interest no greater than seven percent (7%) on that loan at a rate to be determined solely by the Manager. See section entitled “Description of Our Business – Our Manager – Manager Compensation” for a more detailed explanation of the fees and expenses payable to the Manager.

 

Q: Will there be a lien or any other encumbrance on a Property?

 

A: Any third-party mortgage and/or other debt instruments that a Series enters into may be secured by a security interest in the title of such Property and/or any other assets of the applicable Series. See “— Will the Company use financing?”

 

Q: Will the Company use financing?

 

A: Yes. Initially, each Series issued a promissory note to the Manager to finance one hundred percent (100%) of the costs associated with the expected acquisition of its Property, including Acquisition Fees, Property Diligence Expenses, Reserves and any applicable Improvement Costs (each an “Acquisition Note” and collectively the “Acquisition Notes”).

 

Each Acquisition Note represents a related-party loan between each respective Series and the Manager. The Acquisition Notes bear an interest rate of up to four and half percent (4.5%) per annum; provided, however, that interest will not accrue on the Acquisition Notes issued by the Series, and no payment of amounts outstanding under such Acquisition Notes will be due, prior to the transfer to the applicable Series of title to its Property, and if such title transfer does not occur prior to the maturity of such Acquisition Note, such Acquisition Note will terminate with no obligation for the Series to make any payment thereunder.

 

Prior Series

 

Each Prior Series previously issued a commercial promissory note bearing interest at a rate of 4.8% per annum (each a “Refinance Note” and collectively the “Refinance Notes”) to Lending One LLC (“the “Lender”). Each Refinance Note is secured by the Property underlying the respective Prior Series. Each Prior Series paid down, or otherwise discharged, all or a portion of the outstanding balance of its Acquisition Note with the Refinance Note. Each Refinance Note is secured by the Property underlying the respective Prior Series.

 

New Series

 

We do not expect that any New Series will issue a Refinance Note, or similar debt instrument to a third-party lender. Rather, the proceeds from each New Series’ Offering is expected to pay down all or a portion of the Acquisition Note without the need for third party financing. See “Determination of Purchase Price” below.

 

Additional Borrowings

 

Each Series may also seek to refinance any outstanding indebtedness with a non-affiliate mortgage and/or other non-affiliate debt financing. We expect that any third-party mortgage and/or other debt instruments that a Series enters into in connection with a refinancing of a Property will be secured by a security interest in the title of such Property and any other assets of the Series. Each Series may also seek to further refinance any outstanding indebtedness if more favorable terms become available to it.

 

See the sections of this Offering Circular entitled “Description of the Properties,” “Use of Proceeds,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” for more information.

 

8

 

 

Q: How often will I receive distributions?

 

A: We intend for each Series to make distributions to the holders of Shares monthly. If any Shares are held by a holder for only a portion of the applicable month, the holder will be entitled to a pro-rata portion of the monthly distribution, if any, based on the number of days during the month that the holder held the Shares.

 

Any distributions that a Series makes will be at the complete and absolute discretion of the Manager and will be based on a number of factors, including, but not limited to, the total number of Shares sold, the Monthly Management Fee, expenses (including any unanticipated capital expenditures), taxes, amounts allocated to Reserves, and actual and accrued cash flows of the applicable Series. For Properties that are vacant, a Series may not be able to make distributions or may have to reduce the amount available for distributions, until such Property is fully leased.

 

Distributions for each Series will be calculated on a pro-rata basis; however the Manager intends to modify the total amount of each distribution based on the total number of Shares of that Series that are outstanding and entitled to participate in the distribution, such that each holder will receive a distribution on their Shares equal to what they would have otherwise received if all 10,000 authorized Shares of the Series were outstanding and entitled to participate in such distribution. Accordingly, the number of Shares that have been sold in the applicable Offering at the time of any distribution will not affect the per Share amount that will be paid in such distribution. Please see “Description of the Properties” section in this Offering Circular for more information.

 

Since the Offerings are being conducted as a continuous offering pursuant to Rule 251(d)(3) of Regulation A, any Closing for Shares you purchase may occur in the middle of a month, in which case you will be eligible to receive distributions, if any, beginning with the month in which you purchase your Shares calculated on a pro-rata basis, based on the number of days in the applicable month that you owned such Shares. For example, if you purchase the Shares in an Offering on the 15th day of a month, and assuming such month has 30 days and that the distributions to be paid per Share for that month equal $0.50, you will receive an initial distribution of $0.25 per Share for that month (calculated based on the 15 days you held the Shares, or 50% of the total distribution on those Shares).

 

For any holder that acquires Shares on the Secondary Trading Platform, the initial distribution paid to such holder, if any, will be made on a pro-rata basis, based on the number of days in the applicable month that such Shares were held by such holder. For example, if a buyer and a seller transact in Shares on the Secondary Trading Platform on the 15th day of a month, and assuming such month has 30 days and that the distributions to be paid per Share equal $0.50, the Series will pay to the seller a final distribution of $0.25 (calculated based on the 15 days the seller held the Shares, or 50% of the total distribution on those Shares), and will pay to the buyer the remaining $0.25 (calculated based on the remaining 15 days the buyer held the Shares, or 50% of the total distribution on those Shares).

 

We can provide no assurances that future cash flow will support payment of distributions or that we can maintain distributions at any particular level or at all.

 

Q: What will be the source of distributions on the Shares?

 

A: Distributions will be paid from the excess net operating income of a given Series, after necessary fees, debt service obligations, expenses and taxes are paid, and an allocation to Reserves is completed. We can provide no assurances that future cash flows will support payment of distributions or that we can maintain distributions at any particular level or at all. For Properties that are not fully leased, a Series may not be able to make distributions or may have to reduce the amount of distributions it can make, until such Series enters into a lease agreement. In addition, liquidating distributions may be made upon the sale of a Series’ Property in accordance with the terms of the Master Agreement. See “Description of Shares – Distributions” for a more detailed explanation of the flow of funds.

 

9

 

 

Q: Will the distributions I receive be taxable as ordinary income?

 

A: For U.S. federal income tax purposes, distributions made with respect to Shares of a Series will be treated as “dividends” to the extent of the current and accumulated earnings and profits of the Series. Any distributions in excess of earnings and profits will be treated first as a return of the holder’s adjusted tax basis in the Shares and thereafter as gain on a sale of the Shares. Dividends are ordinary income, but dividends received by non-corporate holders may qualify for a reduced rate of federal income tax as “qualified dividend income” if certain holding period requirements are satisfied. Distributions treated as gain will be capital gains if the Shares are held as a capital asset. For more information, please review the section of this Offering Circular entitled “U.S. Federal Income Tax Considerations.”

 

Q: May I reinvest my cash distributions in additional Shares?

 

A: Yes. You may reinvest distributions you receive into Offerings of Shares by other Series or any Series in which you previously invested, provided that such Offerings remain open and you continue to be a “qualified purchaser,” as defined by Regulation A at the time of such purchase.

 

Q: Are there any risks involved in buying the Shares?

 

A: Yes, investing in the Shares involves a high degree of risk. If we are unable to effectively manage the impact of these risks, we may not meet our investment objectives, and therefore, you should purchase Shares only if you can afford a complete loss of your investment. See “Risk Factors” beginning on page 16 for a discussion of certain risks that you should consider in connection with an investment in the Shares.

 

Q: May I make an investment through my IRA or other tax-deferred retirement account?

 

A: No.

 

Q: How will I be notified of how my investment is doing?

 

A: We will provide you with periodic updates on the performance of your investment in a Series and its related Property, including:

 

  An annual report on Form 1-K;

 

  A semi-annual report on Form 1-SA;

 

  Current event reports for specified material events within four business days of their occurrence on Form 1-U;

 

  Supplements to this Offering Circular, if we have material information to disclose to you; and

 

  Other reports that we may file or furnish to the SEC from time to time.

 

We will provide this information to you by filing such information on the SEC’s website at www.sec.gov.

 

Q: When will I get my detailed tax information?

 

A: Your IRS Form, including Forms 1099-DIV and 1099-B tax information, if required, will be provided by January 31 of the year following each taxable year.

 

Q: Who can help answer my questions about the Offerings?

 

A: If you have more questions about any Series or any Offering, or if you would like additional copies of the applicable Series Materials, you should contact us via email at hi@landa.app or by mail at:

 

Landa App 2 LLC

Attn: Landa Holdings, Inc.

6 W. 18th Street, 12th Floor

New York, NY 10011 

 

10

 

 

OFFERING SUMMARY

 

This Offering Summary highlights material information regarding our business and the Offerings that is not otherwise addressed in the sections entitled “Questions and Answers About the Offerings” in this Offering Circular. Because it is a summary, it may not contain all of the information that is important to you. To understand this offering fully, you should read this entire Offering Circular carefully, including the “Risk Factors” section prior to making a decision to invest in the Shares.

 

Overview

 

Landa Holdings, Inc.

 

Landa Holdings was formed as a Delaware limited liability company on February 7, 2019 and was subsequently converted to a Delaware corporation under the name Landa Holdings, Inc. on September 12, 2019. Landa Holdings will serve as the Manager to the Company and each Series and will identify a previously owner-occupied residential rental property for each Series to acquire. Landa Holdings will also manage these Properties on behalf of the Series and will earn compensation for these services.

 

From time to time, Landa Holdings may organize limited liability companies or series limited liability companies, such as the Company, and will raise funds for these entities through the Landa Mobile App by relying on offerings exempt from registration requirements pursuant to Regulation A. Landa Holdings’ aim is to grow the number of users on the Landa Mobile App, and provide investors with steady, monthly cash flows generated by the rental of the underlying Properties.

 

The Landa Mobile App maintains an investment minimum of at least one (1) Share in a Series in order to participate in an Offering. Each Series will use substantially all of the net proceeds from its Offering to pay down affiliate indebtedness (primarily in the form of its Acquisition Note) used to purchase the Property for such Series, including to pay down Acquisition Fees, Property Diligence Expenses, Reserves and any applicable Improvement Costs.

 

Landa Holdings serves as manager to our affiliate, Landa Properties. Landa Holdings also serves as manager to Landa App LLC, a Delaware series limited liability company also formed for the purpose of offering a unique investment opportunity for eligible investors to benefit from the performance of curated and fully managed rental real estate properties. Each series of Landa App LLC is similarly managed by Landa Holdings. The Manager may also manage other affiliate companies in the future. For more information related to the risks associated with Landa Holdings’ management of our affiliates who operate competing businesses, see “Risk Factors—Risk Related to the Company and the Manager–The Manager may have a conflict of interest as it manages multiple Series, the Company, and an affiliate company of ours that leases residential properties and has a financial interest in certain agreements of the Series, any of which could result in the Manager not acting in the best interest of a particular Series.”

 

Landa App 2 LLC

 

Landa App 2 LLC (the “Company”) was organized on June 15, 2021 as a Delaware series limited liability company. The Company previously formed Series and will continue to form new Series from time to time. Each Series will be treated as a corporation for U.S. federal income tax purposes.

 

See the Master Series Table and the section of this Offering Circular entitled “Description of the Properties” for a description of each Series and its underlying Property.

 

Property Acquisition Strategy

 

We intend to acquire residential properties on an opportunistic basis. We will focus on acquiring owner-occupied homes, which may include (i) newly constructed properties in neighborhoods with growing rental demand, strong rental history and in geographic regions which provide steady real estate asset growth and (ii) properties that may need improvements or renovations. We do not intend to acquire properties that were previously operated as rental properties. Our target markets are neighborhoods surrounding metropolitan statistical areas of at least one million (1,000,000) residents, which we estimate having historical capitalization rates ranging from approximately five percent (5%) to ten percent (10%) for single-family homes. In addition, we expect to target cities with growing populations or cities that show strong rental demand.

 

Property Acquisition Objectives

 

Our primary investment objective is to maximize net rental income so that an increasing amount of cash flow is distributed to holders on a monthly basis. We expect each Series will hold its Property indefinitely, however, as each Property reaches what the Manager believes to be its optimum value, the Manager will consider disposing of such Property. In addition, there is no assurance that our acquisition objectives will be realized with respect to any given Series.

 

11

 

 

Market Opportunities

 

We believe that the near and intermediate-term market for acquisitions of cash flow generating residential rental properties is strong from a risk-return perspective. We favor a strategy weighted toward maximizing monthly investor distributions, targeting acquisitions with strong monthly cash flows and above average capitalization rates.

 

The Manager

 

Landa Holdings, as the Manager, will manage day-to-day operations of the Company and each Series. The Manager is not a registered broker-dealer, an investment adviser, crowdfunding platform or other securities intermediary. A team of real estate professionals, acting through the Manager, will leverage their expertise and utilize the Manager’s proprietary technology to make all the decisions regarding the selection, negotiation, financing, management, and disposition of the Properties owned by each Series, subject to the limitations in the Master Agreement and the Series Designation for such Series. The Manager will also provide property management, marketing, investor relations and other administrative services on our behalf with the goal of maximizing the operating cash flow of each Series and the value of each Property. The Manager will be able to exercise significant control over our business, as well as the business of each Series. See “Description of Our Business – Our Manager” for additional information.

 

The Landa Mobile App

 

The Manager owns and operates the Landa Mobile App, a mobile app-based investment platform. We intend to distribute the Shares in the Offerings and in our other future Series’ Offerings exclusively through the Landa Mobile App. 

 

The Landa Mobile App is the intellectual property of Landa Holdings and neither the Company, nor any Series, have any ownership rights in the Landa Mobile App.  Landa Holdings has granted a license to each Series in order to, among other things, use the Landa Mobile App for the Offerings, pursuant to the Landa Mobile App License Agreement, which is attached as an exhibit to the offering statement of which this Offering Circular forms a part.  Any fees associated with the Series’ use of the Landa Mobile App will be included as part of the Monthly Management Fee.

 

The Landa Mobile App is available for download in application stores on iOS and Android devices and at www.landa.app.

 

Manager Compensation

 

The Manager will receive fees and expense reimbursements for services relating to the selection, acquisition, and management of the Properties. See “Description of Our Business – Our Manager - Manager Compensation” for a more detailed explanation of the fees and expenses payable to the Manager. The Manager will not receive any selling commissions or dealer manager fees in connection with the offer and sale of the Shares.

 

Corporate Information

 

Our office is located at 6 W. 18th Street, 12th Floor, New York, NY 10011, Attn: Landa Holdings, Inc. Our telephone number is (646) 905-0931. Information regarding our Company is also available on the Landa Mobile App, which is available for download in application stores on iOS and Android devices, and on Landa Holding’s website at www.landa.app. 

 

12

 

 

THE OFFERING

 

Issuer   A limited purpose Delaware limited liability company that will register separate Series. Each Series will hold a residential rental property as its primary asset.
     
Securities Offered   We are offering up to a maximum of 10,000 Shares of each of the New Series and Open Series of the Company. By purchasing Shares of a Series, investors will be purchasing a membership interest in that specific Series. Each Series’ Offering will be independent of, and not contingent upon, the other Series’ Offerings. You may choose to participate in the Offerings of one or more Series.
     
Prices per Share   The respective purchase prices per Share of each New Series and Open Series of the Company are set forth in the table on the cover page of this Offering Circular and in the applicable Series Materials.
     
Minimum and Maximum Offering Amounts   The Offerings are being conducted on a “best efforts” basis and there is no minimum offering amount. The Maximum Offering Amounts are set forth in the table on the cover page of this Offering Circular. The Manager, acting in its sole discretion, may close a Series’ Offering prior to selling the Maximum Offering Amount.
     
Offering Periods; Closings  

No Series will offer or sell Shares until the offering statement of which this Offering Circular forms a part has been qualified by the SEC.

 

The Offerings are being conducted as a continuous offering pursuant to Rule 251(d)(3) of Regulation A, meaning that while the offering of Shares of a Series is continuous, active sales of Shares may happen sporadically over the term the Offerings. Each Offering will commence within two (2) calendar days after the first qualification date of the offering statement of which this Offering Circular forms a part and, unless earlier terminated by the Manager, each Series will offer Shares until no later than the second anniversary of such qualification date.

    

We expect that there will be multiple Closings for each Offering at which time Shares will be sold and the subscription price will be transferred to the operating account of the Series. Each Closing will occur promptly following the acceptance of a subscription.

 

An Offering will remain open until the earliest to occur of (i) the date we raise the Maximum Offering Amount, (ii) the second anniversary of the first qualification date of the offering statement of which this Offering Circular forms a part pursuant to which Shares of such Series were able to be offered, and (iii) a date determined by the Manager, in its sole discretion, based on a number of factors, including the level of current or anticipated interest in a Series.

 

Since the Offerings are being conducted as a continuous offering pursuant to Rule 251(d)(3) of Regulation A, any Closing for Shares you purchase may occur in the middle of a month, in which case you will be eligible to receive distributions beginning with the month in which you purchase your Shares calculated on a pro-rata basis, based on the number of days in the applicable month that you owned such Shares. For example, if you purchase the Shares in an Offering on the 15th day of a month, and assuming such month has 30 days and that the distributions to be paid per Share for that month equal $0.50, you will receive an initial distribution of $0.25 per Share for that month (calculated based on the 15 days you held the Shares, or 50% of the total distribution on those Shares).

     
Broker Dealer  

We entered into a broker dealer agreement with Dalmore Group, LLC, as our broker dealer in connection with the Offerings (the “Broker Dealer”). The Broker Dealer is registered with the SEC and is registered in each state where the Offerings will be made and with such other regulators as may be required to execute the sale transactions and provide related services in connection with the Offerings. The Broker Dealer is a member of the Financial Industry Regulatory Authority (“FINRA”) and the Securities Investor Protection Corporation.

 

The Manager will be responsible for paying the Broker Fee to the Broker Dealer.

 

13

 

 

Restrictions on Investment   Each investor must be a “qualified purchaser” as defined by Regulation A.  See “Plan of Distribution” for additional information.  The Manager may, in its sole discretion, decline to admit any prospective investor, or accept only a portion of such investor’s subscription, regardless of whether such person is a “qualified purchaser.”  Furthermore, the Manager anticipates only accepting subscriptions from prospective investors located in states where the Broker Dealer is registered.

 

Custody Accounts  

All funds deposited into your Landa Account will be placed into a non-interest-bearing custody account maintained by Synapse Financial Technologies, Inc. (the “Custodian”). See “Plan of Distribution – Landa Account” for additional information. All bank services provided by the Custodian will be provided directly by Evolve Bank & Trust, Member FDIC. Your Landa Account can be accessed through the Landa Mobile App. The funds in your Landa Account will not be commingled with the operating account of the applicable Series, until, if and when there is a Closing for the Offering of that specific Series with respect to the Shares that you have subscribed to, which will occur promptly following acceptance of any subscription.

 

The Manager will be responsible for paying any fees paid to the Custodian. See “Plan of Distribution” for additional information.

     
Voting Rights   None. You will have no rights to vote on any matter concerning the Series or direct the Manager on the management of its affairs, including whether or not a Series should liquidate its Property or dissolve. The Manager will exercise all voting and management control over each Series.
     
Use of Proceeds   See the section of this Offering Circular entitled “Use of Proceeds” for a discussion of the use of proceeds from the Offerings.
     
Fees; Expenses  

In connection with the expected acquisition of its Property from Landa Properties, each Series issued an Acquisition Note to the Manager, which included payment to the Manager of an Acquisition Fee ranging from five percent (5%) to ten percent (10%) of the purchase cost of the Property. The Acquisition Fee for each Series was calculated by the Manager acting in its sole discretion, based on several factors including the purchase price of the Property, as well as sourcing and due diligence costs incurred in connection with the expected acquisition, of the Property by such Series. Information about the Acquisition Fee for each Series can be found in the section of this Offering Circular entitled “Use of Proceeds” and on the Property Page for the applicable Series on the Landa Mobile App.

 

Each Series will also pay the Manager a Monthly Management Fee ranging from five percent (5%) to ten percent (10%) and currently expected to be eight percent (8%) of the Gross Monthly Rent for each Property, as set forth in the applicable Series Materials. The Manager may adjust the Monthly Management Fee at its sole discretion, but at no time will the Monthly Management Fee exceed ten percent (10%) of Gross Monthly Rent. The Monthly Management Fee will be calculated by the Manager acting in its sole discretion, based on factors such as the purchase cost of a Property, the amount of rental income generated by a Property, the general condition of a Property, and rental market in the area in which a Property is located. Information about the Monthly Management Fee for each Series can be found in the section of this Offering Circular entitled “Description of the Properties,” as well as on the Property Page for the applicable Series on the Landa Mobile App once it commences its Offering.

 

Further, each Series will also reimburse the Manager for any out-of-pocket expenses to be applied for, among other things, special servicing of non-performing Properties, liquidation of Properties, and any other fees or expenses associated with the Series or the Property.

 

Finally, each Series will reimburse the Manager for any out-of-pocket expenses paid to third parties in connection with providing fixture and capital repair services for its underlying Property. This does not include the Manager’s overhead, employee costs borne by the Manager, or utilities or technology costs. In the case that the Manager provides a loan to a Series, the Series will be obligated to pay interest no greater than seven percent (7%) on that loan at a rate to be determined solely by the Manager. Any excess funds held by a Series will be placed in its Reserve. Reserves may be used, for among other things, to pay any expenses associated with operating the Properties.

 

14

 

 

Transfer Agent and Registrar   Securitize LLC will serve as transfer agent and registrar for the Shares of each Series.
     
Transfers; Secondary Market  

The Shares will generally not be transferable except through the Secondary Trading Platform. We expect that after a Series’ Offering has concluded, the Secondary Trading Platform will be a venue available for the resale of such Series’ Shares through the Broker Dealer, as a broker dealer member of the Secondary Trading Platform; provided, however, any such resale of a Series’ Shares will be subject to federal and state securities laws and there can be no assurance that an active market for any Shares will develop on the Secondary Trading Platform, that the Secondary Trading Platform will be available to allow resales of Shares to residents of all states, or that the Secondary Trading Platform will be available at all. For these reasons, investors must be prepared to hold their Shares indefinitely.

 

See “Plan of Distribution – Transferability of the Shares.”

     
Transfer Limitations   The Manager may, acting in its sole discretion, limit any transfer, assignment or pledge of Shares that would result in there being more than (a) 2,000 beneficial owners of the Series or 500 beneficial owners of the Series that are not “accredited investors,” (b) the assets of the Series being deemed “plan assets” for purposes of ERISA, or (c) the Company, the Series or the Manager being subject to additional regulatory requirements. 
     
Series Materials  

The Series Materials for the Shares being offered hereby consist of this Offering Circular, as well as the Master Agreement and the Series Designation, Subscription Agreement, and Management Agreement for the applicable Series, and any related offering materials approved by us before making an investment decision.

 

Please carefully review the Series Materials. You may also access the Series Materials by navigating to the applicable Property Page on the Landa Mobile App.

     
Risk Factors   Investing in the Shares involves a high degree of risk. See “Risk Factors” beginning on page 16.

 

15

 

 

RISK FACTORS

 

An investment in a Series and the Shares involves a high degree of risk. You should carefully consider the following risk factors, together with the other information contained in the Series Materials, before purchasing Shares through the Landa Mobile App. Any of the following factors could harm our business and future results of operations and could result in a partial or complete loss of your investment.

 

RISKS RELATED TO THE PROPERTIES AND THE SERIES

 

The value of the underlying Property to be acquired by a Series is subject to many risks.

 

The value of the underlying Property to be acquired by a Series is affected significantly by its ability to generate cash flow and net income, which, in turn, depends on the amount of rental or other income that can be generated net of expenses required to be incurred with respect to such Property. Many expenditures associated with Properties (such as Operating Expenses (as defined below) and capital expenditures) cannot be reduced when there is a reduction in income from the Properties. The value of a Property may be adversely affected by a number of risks, including, but not limited to:

 

  adverse changes in national and local economic and real estate conditions, including as a result of the COVID-19 pandemic, general economic conditions and terrorist attacks;

 

  an oversupply of (or a reduction in demand for) residential rental properties in the areas where a Property is located and the attractiveness of such Property to prospective tenants, which could result in a decline in the rental income, including to zero, if such Series is unable to find a new tenant;

 

  the risk that the Company, or any Series, would default on its debt service if rental income decreased due to tenant default or failure to renew a lease or a lack of rental income due to failure to obtain a lease;

 

  the potential for uninsured or underinsured property losses;

 

  changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related compliance costs associated therewith and the potential for liability under applicable laws;

 

  natural disasters such as hurricanes, earthquakes and floods; and

 

  pandemic, epidemic or outbreak of an infectious disease in the United States and globally.

 

These factors may have a material adverse effect on the rental income that you might receive on account of your Shares as well as on the value that Series can realize from a sale of its underlying Property.

 

The COVID-19 pandemic may adversely affect our business.

 

The international spread of COVID-19 was declared a global pandemic by the World Health Organization, and in response, many states and localities have imposed, and continue to impose, limitations on commercial activity and public gatherings and events, as well as moratoria on evictions as a result of the spread of the COVID-19 virus. Concern about the spread of COVID-19 has caused and is likely to continue to cause quarantines, business shutdowns, reduction in business activity and financial transactions, labor shortages, supply chain interruptions, unprecedented unemployment levels and commercial property vacancy rates, and overall economic and financial market instability.

 

16

 

 

In addition, the impact of the COVID-19 pandemic and measures to prevent its spread could materially negatively impact our ability to launch and operate our business and our results of operations, financial condition and liquidity in a number of ways, including:

 

  an inability to sell the Shares in a Series resulting in a lack of capital sufficient to operate the applicable Property and meet debt obligations;

 

  a decrease in a Series’ revenues as a result of tenants’ inability to pay their rent timely, or at all;

 

  changes in residential preferences may make it less likely that home renters would want to live in the regions where the Properties are located;

 

  an inability to enforce tenants’ contractual rental obligations and/or limits on our ability to raise rents upon lease renewals due to restrictive measures imposed by local, regional or national governmental authorities;

 

  the risk of a prolonged COVID-19 outbreak causing long-term damage to economic conditions, which in turn could cause material declines in the fair market value of any of the Properties;

 

  the potential inability to hire and/or maintain adequate staffing for the management and maintenance of any of the Properties; and
     
 

a disruption in the supply chain for building, construction and related goods and materials.

 

The impacts of the COVID-19 pandemic may increase the risk that the tenants of the Properties will be unable to make their scheduled lease payments on time or seek to terminate their leases prior to the expiration dates of such leases. Furthermore, whenever we are required to locate a new tenant for a property, restrictions on providing access to view properties as a result of the pandemic could make it more difficult to secure a new tenant, which may result in decreases in a Series’ net rental income or a Series not having rental income at all.

 

The Properties were owner-occupied prior to the acquisition by Landa Properties, and thus, have no rental history, which makes future performance of the Properties difficult to evaluate.

 

The Properties underlying each Series were acquired by Landa Properties from third-party sellers. These Properties were owner-occupied and were not operated as rental properties. As a result, there is no established rental history for these Properties, which makes it more difficult to predict the rental rates that we may be able to achieve for these Properties and may increase the risk that we enter into leases with rental rates that are materially less than amounts realized on similar properties that are current being rented in the area which these Properties are located, which may result in lower distributions paid to investors. 

 

Changes in national, regional or local economic, demographic or real estate market conditions may adversely affect our results of operations and returns to our investors.

 

Each Series is subject to risks incident to the ownership of residential properties including, but not limited to, changes in national, regional or local economic, demographic or real estate market conditions; changes in supply of, or demand for, similar properties in an area; and changes in government rules, regulations and fiscal policies, including changes in tax, real estate, environmental and zoning laws. Additionally, we are unable to predict future changes in national, regional or local economic, demographic or real estate market conditions. For example, a recession or rise in interest rates could make it more difficult for us to acquire and lease the Properties. These conditions, or others we cannot predict, may adversely affect returns to investors.

 

Illiquidity of real estate investments could significantly impede our ability to respond to adverse changes in the performance of a Property.

 

Because real estate investments are relatively illiquid, our ability to facilitate a sale of a Property promptly in response to changing economic, financial, and investment conditions may be limited. In particular, our ability to facilitate a sale could be negatively impacted by weakness in the market, changes in the financial condition or prospects of prospective purchasers, changes in governmental laws and regulations, changes in regional, national or international economic conditions, changes in the condition of such Property, the occupancy of such Property or the rental income relative to market rates, and changes in laws, regulations or fiscal policies.

 

The actual rent a Series receives for its Property may be less than estimated market rent, and a Series may experience a decline in realized rental rates from time to time, which could adversely affect a Series’ financial condition, results of operations and cash flow.

 

As a result of numerous potential factors, including competitive pricing pressure in our markets, a general economic downturn and the desirability of a Property, a Series may be unable to realize its projected market rent for a Property. If a Series is unable to obtain adequate rental rates for its property, then its ability to generate cash flow growth will be negatively impacted. The rental rate of each Series’ Property will be determined at the sole discretion of the Manager and may be less than the market rental rate for similar properties.

 

17

 

 

Each Series will depend on its tenant for its revenue, and lease defaults, terminations, or other events preventing collection of rents could reduce its net income and limit its ability to make distributions to investors.

 

The success of each Series materially depends on the financial stability of its tenant. A default, termination, or other event preventing collection of rent from a tenant on their lease, such as eviction procedures, need for repairs, destruction of the Property, and environmental or other events outside of our control, would cause the applicable Series to lose the revenue associated with such leases and require a Series to find an alternative source of revenue to meet its monthly or other recurring expenses, including its mortgage payments and prevent a foreclosure, if the property is subject to a mortgage.

 

In the event of a tenant default or bankruptcy, a Series may experience delays in enforcing its rights as landlord and may incur substantial costs in protecting its investment and re-leasing its Property. If a tenant defaults on or terminates their leases, the applicable Series may be unable to lease the underlying Property for the rent previously received. Any vacancy could reduce a Series’ net income. These events could cause such Series to reduce the amount distributed to investors or hinder the Series’ ability to make distributions at all. If a Series is unable to find an alternative source of revenue to meet the mortgage payments and the underlying Property goes into foreclosure, the bank providing the mortgage will have priority in such Property over any investors in the Series.

 

A Series may be unable to service its indebtedness, which may be secured by its Property, and could result in the Series being forced to sell its Property, which could result in a significant loss to investors in the particular Series.

 

In connection with the expected acquisition of its Property from Landa Properties, each Series has issued an Acquisition Note and each Prior Series had issued a Refinance Note, which constitute significant debt obligations of the Series that, in the case of the Refinance Notes, will be secured by their respective Properties. Each Series’ ability to make scheduled payments on its indebtedness depends on and is subject to its financial and operating performance, which depends in part on its ability to lease its Property and timely collect rent from each tenant. If a Series’ cash flows and capital resources are insufficient to fund its debt service obligations, such Series may be forced to reduce or delay expenditures, seek additional capital, or restructure or refinance the indebtedness. Future borrowings may not be available in an amount sufficient to enable a Series to refinance its indebtedness or meet other liquidity needs. Even if refinancing indebtedness is available, any refinancing of a Series’ indebtedness could be at higher interest rates and may require compliance with more onerous covenants that could restrict a Series’ business operations.

 

If a Series is unable to make timely payments on its Refinance Note, it would be in default under its Refinance Note, which would entitle the Lender to accelerate all amounts due under the note. If the Series is not able to refinance the amounts due under its Refinance Note, the Lender would be entitled to foreclose on the Series’ Property and force its sale to recover unpaid amounts under the Refinance Note, which would likely result in a significant loss to investors of the particular Series.

 

A Series may not be able to control its operating costs, or its expenses may remain constant or increase, even if its revenues do not increase, causing its results of operations to be adversely affected.

 

Factors that may adversely affect a Series’ ability to control operating costs include the need to pay for insurance and other operating costs, including real estate taxes, which could increase over time, the need periodically to repair (including repairs resulting from significant damage by tenants), renovate and re-lease space, the cost of compliance with governmental regulation, including zoning, environmental and tax laws, the potential for liability under applicable laws, interest rate levels, principal loan amounts and the availability of financing. If a Series’ operating costs increase as a result of any of the foregoing factors, its results of operations may be adversely affected.

 

The expense of owning and operating a Property is not necessarily reduced when circumstances such as market factors and competition cause a reduction in income from a Property. As a result, if revenues decline, a Series may not be able to reduce its expenses accordingly. Costs associated with real estate investments, such as real estate taxes, insurance, loan payments, and maintenance and repairs, generally will not be reduced even if a Property is not fully occupied or other circumstances cause a Series’ revenues to decrease. If a Series is unable to decrease operating costs when demand for its Property decreases and its revenues decline, its financial condition, results of operations and ability to make distributions to holders may be adversely affected.

 

18

 

 

We may not be able to make any monthly cash distributions to holders of Shares.

 

We intend for each Series to make any monthly cash distributions per Share based on the net rental income generated by a Property. For Properties that are vacant, a Series may not be able to make distributions or may have to reduce the amount of distributions it can make, until such Series enters into a lease agreement. Any distributions that a Series makes will be at the complete discretion of the Manager and will depend on a number of factors, including, but not limited to, the total number of Shares sold, the Series’ rental income for the month, if any, the Monthly Management Fee, expenses (including any unanticipated capital expenditures), taxes, amounts allocated to Reserves, and actual and accrued cash flows of the applicable Series, many of which could vary substantially from month to month. Accordingly, there can be no assurance that you will receive monthly distributions on your Shares.

 

We may be unable to renew leases with existing tenants or enter into leases with new tenants.

 

The Series’ lease agreements are short-term in nature, typically one year, and in certain cases month-to-month, which exposes us to the risk that we may have to renew or re-lease a Property in the near term. If tenants do not renew their leases upon expiration or if we are required to make Improvements to a Property or somehow unable to freely enter into a lease agreement for a Property, we may be unable to re-lease such Property. Even if the existing tenants renew their leases or we are able to enter into a lease with a new tenant, the terms and conditions of the new lease may not be as favorable as the terms and conditions of the expired lease.  If the rental rates for a Property underlying a Series decrease, or in the event that a Property becomes vacant, such Series’ financial condition, results of operations, cash flow, the value of the Shares interests and the Series’ ability to satisfy its debt obligations and to make distributions could be adversely affected.

 

Our Properties may be subject to impairment charges.

 

We will periodically evaluate each of the Properties for impairment indicators. The judgment regarding the existence of impairment indicators is based on factors including market conditions, a tenant’s ability to pay rent, the short-term nature of each lease, and any unforeseen expenses or liabilities incurred by a Series or its Property. For example, the early termination of, or default under, a lease by a tenant may lead to an impairment charge. If we determine that an impairment has occurred, we would be required to make a downward adjustment to the net carrying value of a property. Impairment charges also indicate a potential permanent adverse change in the fundamental operating characteristics of the impaired Property. There is no assurance that these adverse changes will be reversed in the future and the decline in the impaired Property’s value could be permanent.

 

We may not be able to rebuild our existing properties to their existing specifications if we experience a substantial or comprehensive loss of such properties.

 

In the event that we experience a substantial or comprehensive loss of one of the Properties, we may not be able to rebuild such Property to its existing specifications. Further, reconstruction or Improvements of such a Property would likely require significant upgrades to meet zoning and building code requirements. Environmental and legal restrictions could also restrict the rebuilding of the Properties.

 

Each of the Series will hold the Property as its main asset.

 

Each Series will hold a Property as its primary asset.  The success of an investment in a Series will depend on the revenues generated by the Series’ Property and the appreciation of the value of the Property over time.  Such revenues are determined by a number of factors such social conditions, financial markets and the economy, competition from existing and future companies operating in our industry, as well as government rule and regulation (such as tax and building code charges).  The value of a Property may decline substantially after you purchase your Shares.

 

19

 

 

A concentration of our investments in single-family rental property may leave our profitability vulnerable to a downturn or slowdown in the sector.

 

The Properties held by each Series is comprised solely of single-family rental properties. As a result, we are subject to risks inherent in investments in this type of property. Because our investments are solely in the residential sector, the potential effects on our revenue and profits resulting from a downturn or slowdown in the residential sector could be more pronounced than if we had more fully diversified our investments.

 

Tenant relief laws may negatively impact our rental income and profitability.

 

As manager of numerous residential properties, the Manager may be involved in evicting residents who are not paying their rent or are otherwise in material violation of the terms of their leases. Eviction activities will impose legal and managerial expenses that will raise costs specific to the applicable Series. The eviction process is typically subject to legal barriers, mandatory “cure” policies and other sources of expense and delay, including restrictions on evictions enacted by many states as a result of the COVID-19 pandemic, each of which may delay our ability to gain possession and stabilize the home. Additionally, state and local landlord-tenant laws may impose legal duties to assist residents in relocating to new housing or restrict the landlord’s ability to recover certain costs or charge residents for damage that residents cause to the landlord’s premises. The Manager will be required to take all appropriate steps to comply with all applicable landlord-tenant laws, and each Series will need to incur supervisory and legal expenses to ensure such compliance. To the extent that a Series does not comply with state or local laws, the Series may be subjected to civil litigation filed by individuals, in class actions or by state or local law enforcement. A Series may be required to pay adversaries’ litigation fees and expenses if a judgment is entered against us in such litigation or if we settle such litigation.

 

Rent control or rent stabilization laws could prevent us from raising rents to offset increases in operating costs.

 

Various states, cities, or municipalities have a system of rent regulations, also known as rent stabilization and rent control. While these regulations generally apply only to tenants of regulated multifamily rental properties, given expansion of institutional ownership of single-family rental homes, municipalities may seek to impose them as well on our properties. Typical rent control or rent stabilization laws entitle tenants to receive required services, to have their leases renewed, and to not be evicted except on grounds allowed by law. If we acquire properties with these or other similar regulations, such regulations could limit the amount of rent we are able to collect, which could have a material adverse effect on our ability to fully take advantage of the investments that we make in our properties.  Further, there can be no assurance that changes to rent control or rent stabilization laws will not have a similar or greater negative impact on our ability to collect rents. 

 

The application of rent stabilization to apartments in our multifamily residential properties limits the amount of rent we are able to collect, which may have a material adverse effect on our cash flows and our ability to fully take advantage of the investments that we are making in our properties.

 

Compliance with governmental laws, regulations and covenants that are applicable to the residential properties held by the Series may adversely affect the Series’ business and growth strategies.

 

Residential rental properties are subject to various covenants, local laws, and regulatory requirements, including permitting and licensing requirements. Local regulations, including municipal or local ordinances, zoning restrictions, and restrictive covenants imposed by community developers, may restrict a Series’ use of its Property and may require the Series to obtain approval from local officials or community standards organizations at any time with respect to its Property, including prior to acquiring the Property or when undertaking renovations. Among other things, these restrictions may relate to fire and safety, seismic, asbestos clean-up or hazardous material abatement requirements.

 

Environmental laws also may impose liens on property or restrictions on the manner in which a Property may be used, and these restrictions may require substantial expenditures or prevent the Manager from operating such Properties. Some of these laws and regulations have been amended so as to require compliance with new or more stringent standards as of future dates. Compliance with new or more stringent laws or regulations or stricter interpretation of existing laws may require us to incur material expenditures. Future laws, ordinances or regulations may impose material environmental liability. The costs of defending against claims of environmental liability, of complying with environmental regulatory requirements, of remediating any contaminated property, or of paying personal injury, property damage or natural resource damage claims could reduce the amounts available for distribution to our investors.

 

20

 

 

We cannot assure you that existing laws or regulations will not adversely affect a Series or result in additional expenses relating to any future renovations or otherwise, or that additional laws or regulations will not be adopted that would result in additional expenses. A Series’ growth strategies may be materially and adversely affected by its ability to obtain permits, licenses, and zoning approvals. A Series’ failure to obtain such permits, licenses and zoning approvals could have a material adverse effect on its results of operations or financial condition and cause the value of your Shares to decline.

 

Each Series will face significant competition for tenants, which may hinder the Manager’s ability to find suitable tenants for a Series’ Property and prevent increases of rental rates for its Property.

 

There is significant competition in the real estate industry, including numerous real estate investment trusts (“REITs”) with property acquisition objectives similar to the Series. The size and financial wherewithal of our competitors may allow them to offer space at rental rates below current market rates or below the rental rates our Series charge their tenants. As a result, a Series may lose existing tenants or fail to obtain future tenants, and the downward pressure caused by our competitors may cause our Series to reduce their rental rates or to offer more substantial rent abatements, tenant Improvements, early termination rights or below-market renewal options in order to retain tenants when leases expire. Competition for tenants could adversely impact the net rental income for a given Series.

 

Increased competition, including increased affordability of single-family homes, could limit our ability to attract or retain residents, or increase or maintain rents.

 

Any residential properties we may acquire will most likely compete with numerous housing alternatives in attracting residents, including other single-family homes, as well as owner occupied single- and other multifamily homes available to rent. Competitive housing in a particular area and the increasing affordability of owner occupied single- and multifamily homes available to rent or buy caused by declining mortgage interest rates and government programs to promote home ownership could adversely affect our ability to attract or retain our residents or increase or maintain rents.

 

We may in the future purchase properties that contain lead-based paint, which may cause health problems, exposing us to third-party liability or may cause us to be in violation of environmental laws or regulations, either of which would adversely affect our operating results.

 

Many of the properties in our target markets were built prior to 1978, and housing built prior to such time may contain lead-based paint. The existence of lead-based paint is especially a concern in residential units and can cause health problems, particularly for children. As a result, Federal, state and local laws and regulations impose certain disclosure requirements and restrict and regulate renovation activities on housing built before 1978. Any violation of these restrictions could result in fines or criminal liability, and we could be subject to liability arising from lawsuits alleging personal injury or related claims. Although we will attempt to comply with all such regulations, we cannot guarantee that we will not incur any material liabilities as a result of the presence of lead-based paint in any Properties that are owned by the Series or that we may acquire in the future.

 

Uninsured losses relating to real property or expensive premiums for insurance coverage could reduce the Series’ cash flows and the return on your investment.

 

Each Property is currently insured up to an amount that the Manager deems to be reasonable. However, we cannot assure you that such insurance will be adequate to cover actual losses or that such insurance will continue to be available at reasonable costs, if at all, which could inhibit a Series’ ability to finance or refinance the underlying Property and result in uninsured losses.  In such instances, a Series may be required to provide other financial support, either through financial assurances or self-insurance, to cover potential losses.  A Series may not have adequate coverage for such losses.  If a Property incurs a loss that is not fully insured, the value of the Series’ asset will be reduced by any such uninsured loss, which would reduce the value of your investment. 

 

21

 

 

The liquidation value of the Series substantially depends on the value of its underlying Property and the valuation of each Property may change significantly from time to time. If we elect to dispose of a Series’ Property, and the value of such Property has declined, investors may not achieve expected returns from their investment, or may receive less in process than originally invested.

 

The value of a Series’ underlying Property may significantly change from time to time based on the following factors, among others:

 

  adverse changes in national and local economic and real estate conditions, including as a result of the COVID-19 pandemic, general economic conditions and terrorist attacks;

 

  an oversupply of (or a reduction in demand for) residential rental properties in the areas where the Property is located and the Property’s ability to attract tenants;

 

  changes in the Property’s condition over time; and

 

  changes in the appraised value of the Property.

 

Since each Property represents the primary asset of each Series, if its value declines, the liquidation value of the Series may decline significantly. If we elect to dispose of a Series’ Property, and the value of such Property has declined, investors may not achieve expected returns from their investment, or may receive less in proceeds than originally invested.

 

A Series cannot guarantee proceeds from the sale of its Property.

 

The Manager will have the discretion to determine whether to hold or sell a Property of a Series and may elect to hold and operate a Property for an indefinite period of time. While we do not intend to sell any of the Properties in the near term, if the Manager, acting in its sole discretion, elects to sell a Property, the sales price to be realized upon the sale or other disposition of the Property will depend upon many factors, including the availability and pricing of financing for purchasers from time to time, whether the Property has a tenant, the availability and price of comparable properties, and conditions in the real estate market in general. A Series cannot assure you that the price and terms of any such sale or other disposition will be sufficient to pay any return at all, or that there will not be a loss as a result of such transaction.

 

RISKS RELATED TO THE SHARES

 

If a Series in which you have invested does not successfully implement a liquidity transaction, you may have to hold your investment for an indefinite period.

 

The Master Agreement does not require the Manager to pursue a sale of the Property or other liquidity transaction. Investors will be unable to prompt the sale of a Property through a voting process. If the Manager does determine to pursue a liquidity transaction, such as the sale of a Property, the Manager would be under no obligation to conclude the process within a set time or any specific terms. The timing of any sale of the Property will depend on a number of factors, including real estate and financial markets, economic conditions in areas in which such Property is located, and anticipated federal income tax effects on investors that may prevail in the future. If the Property is not sold, and an active market has not developed on the Secondary Trading Platform, your Shares may continue to be illiquid and you may, for an indefinite period of time, be unable to convert your investment to cash easily and could suffer losses on your investment.

 

22

 

 

You may be unable to resell your Shares at desired times or prices, if at all.

 

While the initial sales of the Shares are exempt from state securities registration requirements under Regulation A, that exemption does not cover resales of the Shares to other investors by purchasers of the Shares. Each state has its own securities laws, often called “blue sky” laws. These laws limit resales of securities to a state’s residents unless the securities are registered in that state or qualify for an exemption from registration; these laws also govern the reporting requirements for broker-dealers doing business directly or indirectly in the state. The fact that the initial offering and sale of Shares qualifies for an exemption is not relevant to determining whether there is an exemption in a given state to allow a holder to resell the Shares to a resident of a given state. There may be significant state blue sky law restrictions on your ability to sell, and on purchasers to buy, your Shares.

 

Given the limited liquidity for the Shares, investors and potential investors may consider these investments to be less appealing and demand for these investments may decrease, which may adversely affect prices you may obtain on the Secondary Trading Platform or your ability to resell your Shares on the Secondary Trading Platform at all.

 

You should consider the resale market for our securities to be limited. You may be unable to resell your Shares, or you may be unable to resell them without the significant expense of state registration or qualification.

 

There is currently no public trading market the Shares.

 

There is currently no public trading market for any of the Shares, and an active market may not develop or be sustained. If an active public trading market for the Shares does not develop or is not sustained, it may be difficult or impossible for you to resell your interests at any price, unless the securities are registered in that state or qualify for an exemption from registration. Even if a public market does develop, the market price could decline below the amount you paid for your Shares.

 

The Shares will not be listed on any securities exchange, will generally not be transferable except, through the Secondary Trading Platform, to the extent such platform is established and maintained. You should be prepared to hold the Shares indefinitely.

 

The Shares will not be listed on any securities exchange, such as Nasdaq or the New York Stock Exchange. The Shares will generally not be transferable except through the Secondary Trading Platform, to the extent such platform is established and maintained. We expect that after a Series’ Offering has concluded, the Secondary Trading Platform will be a venue available for the resale of such Series’ Shares through the Broker Dealer, as a broker dealer member of the Secondary Trading Platform; provided, however, any such resale of a Series’ Shares will be subject to federal and state securities laws and the restrictions in the Master Agreement, and there can be no assurance that an active market for any Shares will develop on the Secondary Trading Platform, that the Secondary Trading Platform will be available to allow resales of Shares to residents of all states, or that the Secondary Trading Platform will be available at all. For these reasons, investors must be prepared to hold their Shares indefinitely. As a result, you may lose some or all of your investment. See “Plan of Distribution- Transferability of the Shares.” 

 

The trading price of Shares that trade on the Secondary Trading Platform may be extremely volatile.

 

Securities that trade on the Secondary Trading Platform, as with other public markets, likely will experience significant price and volume fluctuations. These fluctuations can be more pronounced for securities that have a small public float, such as the Shares. Share prices could fluctuate widely in price in response to various potential factors, many of which will be beyond our control, including the total number of available buyers or sellers at any point in time, property value, appraisals of the applicable Property, occupancy rates, and economic, market, geopolitical and other external factors. As a result, the market prices of the Shares that are listed may be volatile, and holders of such Shares may experience a decrease in the value of their Shares. No assurance can be given that the market price of the Shares will not fluctuate or decline significantly in the future or that you will be able to sell your Shares when desired on favorable terms or at all.

 

While we expect the Secondary Trading Platform will be available after the conclusion of a Series’ Offering, such resale of a Series’ Shares will be subject to federal and state securities laws and the restrictions in the Master Agreement, and there can be no assurance that an active market for any Shares will develop on the Secondary Trading Platform, that the Secondary Trading Platform will be available to allow resales of Shares to residents of all states, or that the Secondary Trading Platform will be available at all. For these reasons, investors must be prepared to hold their Shares indefinitely. See “Plan of Distribution – Transferability of the Shares.”

 

Because of the illiquid nature of the Series’ Shares, you should purchase the Shares only as a long-term investment and be prepared to hold them for an indefinite period of time.

 

23

 

 

The Series Offerings will not have a minimum offering amount, which could result in an Offering ending without reaching the Series’ funding target.

 

Each Series’ Offering will be conducted on a “best efforts” no minimum basis.  We expect that there will be multiple Closings for each Offering and each Closing will occur promptly following the acceptance of a subscription. We expect that each Series’ Offering will remain open for investors until the earliest of (i) the date subscriptions for the Maximum Offering Amount of such Series have been accepted by the Manager or (ii) any earlier date determined by the Manager, based on a number of factors, including the level of current or anticipated interest in a Series.  Therefore, an Offering may end without reaching the Series’ funding target such that the total proceeds amount may not be sufficient to pay down the Series’ Acquisition Note or Refinance Note.  As a result, a Series may have significant debt obligations which could adversely affect the Series’ financial condition, reduce the total distributions to each holder, and/or delay distributions to Series holder.

 

The purchase price for the Shares of each Series was determined by the Manager and may not necessarily reflect the actual value of the Shares.

 

The purchase price for the Shares of each Series was determined by the Manager and may not necessarily accurately reflect the actual value of the Shares. See section entitled “Determination of Purchase Price.”

 

No party has made an independent review of the Company, the Manager, any Series, Properties or the Shares offered on the Landa Mobile App. Therefore, investors do not have the benefit of an independent due diligence review conducted by an unaffiliated party to form a basis for their investment decision.

 

No independent party has undertaken any review of us, any Series, Properties or the Shares offered on the Landa Mobile App. Therefore, investors do not have the benefit of an independent due diligence review conducted by an unaffiliated party to form a basis for their investment decision in the Shares of a Series. You should consult your investment, accounting, legal, and tax advisors before investing in any Shares.

 

RISKS RELATED TO THE COMPANY AND THE MANAGER

 

Your investment is an investment in the Shares of a specific Series, which will invest only in a single Property, and is not a diversified investment in the Company or the Manager. You will not have any interest in, and your investment in a Series will not be secured by, any assets owned by the Company, the Manager, or any other Series. Any return on your investment will depend solely on the cash flows of, and ultimately on the return on, the Series in which you invest, and underlying Property held by such Series.

 

Your investment is an investment in the Shares of a Series and not an investment in the Company or the Manager. An investment in a Series is not a diversified investment in the Company, the Manager, any other Series, the Properties underlying the other Series, or the Landa Mobile App. You will not have any interest in, and your investment will not be secured by, assets owned by the Company or the Manager. If the Property does not operate profitably, you may not receive any distributions or may lose your entire investment without recourse to the Company’s or the Manager’s assets. For example, a Series with a vacant Property may not be able to make a distribution until such Series enters into a lease agreement. Your return, if any, will depend upon income derived from the Series in which you invest, and the underlying Property and the costs associated with it. You will not share in any increase in the value of the Manager.

 

You will not have control over the Series in which you invest.

 

The Master Agreement provides that the assets, affairs, and business of the applicable Series will be managed by the Manager. You will not elect or vote on the Manager, and, unlike the holders of common shares of a corporation, you will have no voting rights on matters affecting the business of a Series, including whether to dissolve and liquidate a Series, and therefore you will have no ability to influence decisions regarding the business of a Series. As a result, you will depend on the Manager’s skill and judgment for a return.

 

We have only recently commenced operations and our future performance is not assured and is difficult to evaluate.

 

The Manager has a limited history of operations with this business model. We therefore should be considered a development stage company. Our operations are subject to all of the risks inherent in the establishment of a new business enterprise, including, but not limited to, hurdles or barriers to the implementation of our business plans. Further, we have limited operating history upon which to evaluate the Manager’s ability to manage our operations and achieve our goals or our likely performance. No assurances can be given that we can operate profitably or raise sufficient capital to continue our operations. If we are unable to continue to operate, the Landa Mobile App could cease operations, in which case your ability to continue to receive rents from the Property or to otherwise realize the value of your investment could cease.

 

24

 

 

A Series may require additional capital and may be unable to obtain such capital on favorable terms or at all.

 

If funds generated from investors for a Series through the Landa Mobile App are insufficient, we may seek additional capital in the form of debt financing from other financing sources. Additional debt financing may not be available on reasonable terms, on a timely basis or at all, and if available, would result in additional payment obligations and may involve agreements that include restrictive covenants that limit a Series’ ability to take specific actions, such as incurring additional debt, making capital expenditures, creating liens or making distributions on Shares, which could adversely impact the Series’ ability to conduct its business or provide distributions on your Shares.

 

The Manager depends on key personnel to manage the Series, and if the Manager is unable to retain, attract and integrate qualified personnel, the Series’ ability to develop and successfully grow their businesses could be harmed.

 

We believe our success will depend on the efforts and talents of the executives and employees of our Manager and its affiliates. Our future success depends on our continuing ability to attract, develop, motivate, and retain highly qualified and skilled employees, including employees with sufficient experience in the real estate industry. Qualified individuals, including individuals with sufficient experience in the real estate industry, are in high demand, and we may incur significant costs to attract and retain them. In addition, the loss of any of the key employees or senior management of the Manager could have a material adverse effect on our ability to execute our business plan and strategy, and we may not be able to find adequate replacements on a timely basis, or at all. Our Manager’s executive officers and other employees are at-will employees, which means they may terminate their employment relationship with the Manager at any time, and their knowledge of our business and industry would be extremely difficult to replace. The Manager may not be able to retain the services of any members of its senior management or other key employees. If the Manager fails to attract well-qualified employees or retaining and motivating existing employees, it could have a material adverse effect on our business, financial condition and results of operations.

 

Adverse results from litigation or governmental investigations can impact our business practices and operating results.

 

From time to time, we may be party to litigation, regulatory and other proceedings with governmental authorities and administrative agencies. Adverse outcomes in lawsuits or investigations could result in significant monetary damages or injunctive relief that could adversely affect our business model, results of operations and financial condition.

 

The SEC has a broad range of civil sanctions under federal securities law, which it may seek against corporations and individuals, including injunctive relief, monetary penalties and compliance programs. These matters require the involvement of senior management of the Manager that could impinge on the time senior management has available to devote to other matters relating to the Series.

 

The Manager has limited experience and track record in real estate operations.

 

The results of operations of each Series will depend on the Manager’s ability to operate, lease and maintain such properties profitably. The Manager has limited experience in real estate operations. If the Manager manages the Property or a Series ineffectively, the ability of such Series to generate revenue and its results of operations may be adversely affected.

 

The Manager’s liability is limited under the Master Agreement, and each Series has agreed to indemnify the Manager against certain liabilities. As a result, a Series may experience poor performance or losses of which the Manager would not be liable.

 

Pursuant to the Master Agreement, the Manager will not assume any responsibility other than to render the services called for thereunder. The Manager maintains a contractual, as opposed to a fiduciary, relationship with the members in each Series. Under the terms of the Master Agreement, neither the Manager nor any director, officer, or employee of the Manager will be liable to the Series or any of its members for acts or omissions performed in accordance with and pursuant to the Master Agreement, except by reason of acts or omissions constituting gross negligence, willful misconduct, fraud, material misrepresentation or material violation, as determined by final adjudication. Accordingly, each Series and its members will only have recourse and be able to seek remedies against the Manager, or any director, officer, or employee of the Manager, to the extent it breaches its obligations pursuant to the Master Agreement. Furthermore, each Series has agreed to limit the liability of the Manager and to indemnify the Manager against certain liabilities. In addition, we or a Series may choose not to enforce, or to enforce less vigorously, our or its rights under the Master Agreement in order to maintain our or its ongoing relationship with the Manager.

 

Any adverse changes in the Manager’s financial health or our relationship with the Manager or its affiliates could hinder our operating performance and the return on your investment.

 

The Manager will utilize its personnel and resources to perform services on its behalf for us and for each Series. Each Series’ ability to achieve its investment objectives and to pay distributions to its investors is dependent upon the performance of the Manager and its affiliates, as well as the Manager’s real estate professionals in the management of the Series’ Property and operation of day-to-day activities of the Company and such Series. Any adverse changes in the Manager’s financial condition or a Series’ relationship with the Manager could hinder the Manager’s ability to successfully manage the Series’ operations and the Properties.

 

25

 

 

The Manager may fail to successfully operate the Properties, which could adversely affect the applicable Series and impede their growth.

 

The Manager’s ability to successfully develop, redevelop and/or operate the Properties may be exposed to significant risks. Series may be required to spend more than their budgeted amounts to make necessary Improvements to Properties and may not be able to obtain or maintain adequate insurance coverage for Properties. Any failure to operate acquired properties to meet our financial expectations could impede the growth or a Series and have an adverse effect on such Series, including its financial condition, results of operations, cash flow, and the market value of its interests.

 

The report of our independent registered public accounting firm contains an explanatory paragraph regarding substantial doubt about our ability to continue as a going concern, which could prevent us from obtaining new financing on reasonable terms or at all.

 

The report of our independent registered public accounting firm on our audited financial statements for the period ended June 15, 2021 contains an explanatory paragraph regarding substantial doubt about our ability to continue as a going concern. We have not yet commenced operations and will not commence our operations until the qualification of the offering statement of which this Offering Circular forms a part. Once we commence our planned principal operations, we will incur significant additional expenses, and will be dependent on additional capital resources. These going concern opinions could materially limit our ability to raise additional funds through the issuance of equity or debt securities or otherwise. Further reports on our financial statements may include an explanatory paragraph with respect to our ability to continue as a going concern. We will incur significant additional expenses in the conduct of our business and until we can generate significant recurring revenues, we expect to satisfy our future cash needs through debt or equity financing. We cannot be certain that additional funding will be available to us on acceptable terms, if at all, and these going concern opinions could materially limit our ability to raise additional funds through the issuance of equity or debt securities or otherwise. If funds are not available, we may be required to delay, reduce the scope of, or eliminate future business plans. This may raise substantial doubts about our ability to continue as a going concern.

 

The Manager may have a conflict of interest as it manages multiple Series, the Company, and affiliate companies of ours, such as Landa App LLC and Landa App 3 LLC, that leases residential properties and has a financial interest in certain agreements of the Series, any of which could result in the Manager not acting in the best interest of a particular Series.

 

Since the Manager receives compensation from each Series, and is a creditor to each Series, there are potential conflicts of interest that may affect the decision-making of the Manager as it manages each Series and the Company. For example, it may be in the best interest of the Manager for its personnel to focus more time rendering services to certain Series as opposed to others. In addition, the Manager manages Landa App LLC and Landa App 3 LLC, which lease residential properties in the United States, including in the State of Georgia, and offers membership interests in series that hold title to these residential rental properties though the Landa Mobile App, pursuant to Regulation A. The Manager may also manage other affiliate companies in the future. Any of these conflicts of interest could result in less net rental income or a decline in the Property value of the Series in which you invest. In addition, each Series expects to enter into similar agreements, none of which are expected to be negotiated at arm’s length, and accordingly, such terms may be less favorable than if the Series received a loan or management services from a non-affiliate.

 

In addition, since many of the Properties to be owned by the Series are located in nearby neighborhoods, if the Manager receives an interested tenant or purchaser of a property in a given neighborhood, the Manager may direct the interested individual to a Property owned by a Series that is not the Series in which you invested.

 

One or more Series may have conflicts of interest with the Manager and other affiliates, which could result in investment decisions that are not in your best interest.

 

There are numerous potential conflicts of interest between the interests of the Series and the interests of the Manager and its other affiliates, including conflicts arising out of the allocation of personnel, capital and time to devote to the activities of a specific Series.

 

Examples of these potential conflicts of interest include:

 

Competition for the time and services of Manager personnel that work for one or more Series;

The Manager has considerable discretion with respect to the terms and timing of maintenance, leasing and liquidity transactions;

 

26

 

 

The possibility that the competing demands for the time of the Manager, its affiliates and our officers may result in them spending insufficient time on the Property, which may result in the Property missing rental opportunities or maintenance requirements, which could reduce the profitability of the Property and the value of your investment; and

The Manager and/or its affiliates may lend money to the Company or any Series to cover Operating Expenses (as defined below) and any shortfalls in the event we do not raise enough money.

 

Any of these and other conflicts of interest between the Series and the Manager could have a material adverse effect on the returns on your investments.

 

RISKS RELATED TO COMPLIANCE AND REGULATION

 

New and existing regulations could harm our business.

 

We are subject to the same laws as other companies conducting business on and off the Internet. Today, there are still relatively few laws specifically directed towards online services. However, due to the increasing popularity and use of the Internet and online services, many laws relating to the Internet are being debated at all levels of government. In addition, it is not clear how existing laws apply to online businesses, and regulatory agencies or courts may claim or hold that we or the users of the Landa Mobile App are subject to licensure or that we are prohibited from conducting our business.

 

Our business could be negatively affected by the application of existing laws and regulations or the enactment of new laws or regulations applicable to our business. The cost to comply with such laws or regulations could be significant and would increase a Series’ Operating Expenses (as defined below), which could negatively impact the amount distributable to you. Regulatory and licensure claims could result in costly litigation or could require us to change the way we do business in ways that increase costs and reduce revenues. We could also be subject to fines or other penalties, and any of these outcomes could harm our business. 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 raising capital, which would adversely affect the viability of the Landa Mobile App.

 

In addition, because the Landa Mobile App is viewable worldwide, although use of the Landa Mobile App by anyone outside of the United States is prohibited by our terms of use, foreign jurisdictions may claim that we are required to comply with their laws. Compliance may be more costly or may require us to change our business practices or restrict our service offerings relative to those in the United States. In addition, we may be subject to overlapping legal or regulatory regimes that impose conflicting requirements on us. Our failure to comply with foreign laws could subject us to penalties ranging from criminal prosecution to bans on our services.

 

We are offering the Shares pursuant to recent amendments to Regulation A promulgated pursuant to the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and we cannot be certain if the reduced disclosure requirements applicable to Tier 2 issuers will make the Shares less attractive to investors as compared to a registered offering.

 

As a Tier 2 issuer, we will be subject to scaled disclosure and reporting requirements which may make an investment in the Shares less attractive to investors who are accustomed to enhanced disclosure and more frequent financial reporting. In addition, given the relative lack of regulatory precedence regarding the recent amendments to Regulation A, there is a significant amount of regulatory uncertainty in regard to how the SEC or the individual state securities regulators will regulate both the offer and sale of our securities, as well as any ongoing compliance that the Series may be subject to. If our scaled disclosure and reporting requirements, or regulatory uncertainty regarding Regulation A, reduce the attractiveness of the Shares, we may be unable to raise the funds necessary for one or more of the Series to commence operations, or to acquire and manage one or more of the Properties.

 

27

 

 

There may be deficiencies with our internal controls that require improvements, and if we are unable to adequately evaluate internal controls, we may be subject to sanctions.

 

As a Tier 2 issuer, we will not need to provide a report on the effectiveness of our internal control over financial reporting, and we will be exempt from the auditor attestation requirements concerning any such report so long as we are a Tier 2 issuer. We are in the process of evaluating whether our internal control procedures are effective and therefore there is a greater likelihood of undiscovered errors in our internal controls or reported financial statements as compared to issuers that have conducted such evaluations.

 

Our independent auditors identified a material weakness in our internal control over financial reporting, which, if not remedied, could have a significant adverse effect on our ability to report our financial results accurately and timely in the future.

 

Our independent auditors identified a material weakness in our internal controls in connection with the preparation of our financial statements, which management is taking steps to remediate. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Material Weakness in Internal Controls” for more information. There can be no assurance that any measures taken will remediate the identified material weakness, nor can there be any assurance as to how quickly management will be able to remediate the weakness. Failure to achieve and maintain an effective internal control environment could prevent us from providing reliable and accurate financial information and forecasts or from avoiding or detecting fraud.

 

As a non-listed company conducting an exempt offering pursuant to Regulation A, we are not subject to a number of corporate governance requirements, including the requirements for a board of directors or independent board committees.

 

As a non-listed company conducting an exempt offering pursuant to Regulation A, we are not subject to a number of corporate governance requirements that an issuer conducting an offering on Form S-1 or listing on a national stock exchange would be. Accordingly, we do not have a board of directors, nor are we required to have (i) a board of directors of which a majority consists of “independent” directors under the listing standards of a national stock exchange, (ii) an audit committee composed entirely of independent directors and a written audit committee charter meeting a national stock exchange’s requirements, (iii) a nominating/corporate governance committee composed entirely of independent directors and a written nominating/corporate governance committee charter meeting a national stock exchange’s requirements, (iv) a compensation committee composed entirely of independent directors and a written compensation committee charter meeting the requirements of a national stock exchange, and (v) independent audits of our internal controls. Accordingly, you may not have the same protections afforded to holders of companies that are subject to all of the corporate governance requirements of a national stock exchange.

 

If our series limited liability company structure is not respected, then investors may have to share any liabilities of our Company with all investors and not just those who hold the same Series as them.

 

Our Company is structured as a Delaware series limited liability company that issues membership interests in separate Series. Each Series will merely be a separate series and not a separate legal entity. Under Section 18-215 of the LLC Act, if certain conditions are met, the liability of investors holding interests in one Series is segregated from the liability of investors holding interests in another Series and the assets of one Series are not available to satisfy the liabilities of other series. Although this limitation of liability is recognized by the courts of Delaware, there is no guarantee that if challenged in the courts of another U.S. state or a foreign jurisdiction, such courts will uphold a similar interpretation of Delaware law, and in the past certain jurisdictions have not honored such interpretation. If our series limited liability company structure is not respected, then investors in a Series may have to share any liabilities of our Company with all investors and not just those who hold the same Shares of such Series as them. Furthermore, while we intend to maintain separate and distinct records for each Series and account for them separately and otherwise meet the requirements of the LLC Act, it is possible a court could conclude that the methods used did not satisfy Section 18-215 of the LLC Act and thus potentially expose the assets of a Series to the liabilities of another Series. The consequence of this is that the Series may have to bear higher than anticipated expenses which would adversely affect the value of the Shares or the likelihood of any distributions being made by a particular Series to its investors. In addition, we are not aware of any court case that has tested the limitations on inter-series liability provided by Section 18-215 in federal bankruptcy courts and it is possible that a bankruptcy court could determine that the assets of one Series should be applied to meet the liabilities of the other Series or the liabilities of our company generally where the assets of such other Series or of the Company generally are insufficient to meet our liability.

 

28

 

 

The initial Series we formed were formed as registered series under Section 18-218 of the LLC Act and subsequently converted to protected series under Section 18-215 of the LLC Act. Although this conversion is allowed under Delaware law and maintains the separate legal entity status of each Series, there can be no guarantee that even if the registered series were or would have been upheld as separate legal entities, the Series’ status as separate legal entities will be upheld after their conversion to protected series.

 

We may incur significant costs complying with the Americans with Disabilities Act of 1990 (“ADA”) and similar laws, which could adversely affect us, including our future results of operations and cash flows.

 

Under the ADA, all public accommodations must meet federal requirements related to access and use by disabled persons. We have not conducted a recent audit or investigation of all of the Properties underlying the Series to determine our compliance with these or other federal, state or local laws. If one or more of our Properties are not in compliance with such laws, then we could be required to incur additional costs to bring the property into compliance. We cannot predict the ultimate amount of the cost of compliance with such laws. Noncompliance with these laws could also result in the imposition of fines or an award of damages to private litigants and could require a Series to make significant unanticipated capital expenditures. Substantial costs incurred to comply with such laws, as well as fines or damages resulting from actual or alleged noncompliance with such laws, could adversely affect us, including our future results of operations and cash flows and a Series’ ability to pay any monthly distributions on its Shares.

 

RISKS RELATED TO THE LANDA MOBILE APP

 

Our ability to implement our investment strategy depends, in part, upon our ability to successfully conduct Offerings through the Landa Mobile App, which makes an investment in a Series more speculative.

 

We will conduct Offerings solely through the Landa Mobile App. The success of each Offering, and our ability to implement our business strategy, depends upon our ability to sell Shares to investors through the Landa Mobile App. If we are not successful in selling Shares through the Landa Mobile App, the ability of a Series to raise proceeds through an Offering will be limited and it may not have adequate capital to implement its investment strategy.

 

Our business and the business of each Series could be harmed if we are unable to maintain and grow the Landa Mobile App.

 

Our success and the success of each Series depends on our investors’ confidence in our ability to provide reliable, secure, real-time access to the Landa Mobile App. If the functionality of the Landa Mobile App is not reliable, or otherwise fails to perform, we could experience disruptions in service, slow delivery times, and insufficient capacity. These consequences could result in our investors deciding to stop using or to reduce their use of the Landa Mobile App, either of which would have a material adverse effect on our business, financial condition, and results of operations.

 

We rely on the Manager’s ability to continually improve and upgrade the Landa Mobile App to accommodate increases in investment volumes, irregular or heavy use of the Landa Mobile App, especially during peak times, regulatory changes, and the development of new and enhanced features to the Landa Mobile App, functionalities and ancillary solutions. The maintenance and expansion of the Landa Mobile App requires, and will continue to require, substantial financial, operational, and technical resources. As our operations grow in both size and scope, these resources will typically need to be committed well in advance of any potential increase in our revenues. We cannot assure you that we will always be able to maintain the Landa Mobile App without failure or degradation of performance, especially during periods of abnormally high volumes. If the Manager does not successfully adapt our existing Platform to the requirements of our investors or to emerging industry standards, our business, financial condition, and results of operations could be materially adversely affected.

 

29

 

 

The occurrence of a cyber incident, or a deficiency in our cyber security, could negatively impact our business by causing a disruption to our operations, a compromise or corruption of our confidential information, or damage to our business relationships, all of which could negatively impact our financial results.

 

The Landa Mobile App processes certain confidential information provided by our investors and tenants in the Properties underlying each Series. While we intend to take commercially reasonable measures to protect our investors’ confidential information and maintain appropriate cybersecurity, the security measures of the Landa Mobile App, our company’s information technology systems or those of the Manager or our service providers (including the Broker Dealer, the Custodian and North Capital) could be breached. A cyber incident is considered to be any adverse event that threatens the confidentiality, integrity, or availability of information resources. More specifically, a cyber incident is an intentional attack or an unintentional event that can include gaining unauthorized access to systems to disrupt operations, corrupt data, or steal confidential information. Any accidental or willful breach or other unauthorized access could cause such information to be stolen and used for criminal purposes, in which case our investors and/or tenants would be subject to increased risk of fraud or identity theft. Because techniques used to obtain unauthorized access or to sabotage systems change frequently and generally are not recognized until they are launched against a target, we may be unable to anticipate these techniques or to implement adequate preventative measures. In addition, many states have enacted laws requiring companies to notify individuals of data security breaches involving their personal data. These mandatory disclosures regarding a security breach are costly to implement and often lead to widespread negative publicity, which may cause our investors to lose confidence in the effectiveness of our data security measures. As our reliance on technology has increased, so have the risks that could directly result from the occurrence of a cyber incident, including operational interruption, damage to our relationship with our tenants, and private data exposure, any of which could negatively impact our reputation and financial results.

 

Any significant disruption in service on the Landa Mobile App or in its computer systems could reduce the attractiveness of the Landa Mobile App and result in a loss of users.

 

If a catastrophic event resulted in a platform outage and physical data loss, the Landa Mobile App’s ability to perform its functions would be adversely affected. Landa Mobile App’s hosting services infrastructure is provided by a third-party hosting provider (the “Hosting Provider”). We also maintain a backup system at a separate location that is owned and operated by a third party. Our operations depend on the Hosting Provider’s ability to protect its and our affiliate’s systems in its facilities against damage or interruption from natural disasters, power or telecommunications failures, air quality, temperature, humidity and other environmental concerns, computer viruses or other attempts to harm our systems, criminal acts and similar events. Any interruptions or delays in our service through the Landa Mobile App could materially affect our ability to perform any services for corresponding real estate investments or maintain accurate accounts, our relationships with users of the Landa Mobile App and our reputation. Additionally, in the event of damage or interruption, our insurance policies may not adequately compensate us for any losses that we may incur. We currently do not have a disaster recovery plan in place. Further, the Landa Mobile App has not been tested under actual disaster conditions, and we may not be able to recover all data and services in the event of an outage at a facility operated by the Hosting Provider. These factors could prevent us from processing or posting payments on the corresponding investments, damage our brand and reputation, divert our Manager’s attention and cause users to abandon the Landa Mobile App.

 

We rely on third-party banks and on third-party computer hardware and software. If we are unable to continue utilizing these services, our business and ability to service the corresponding equity investments may be adversely affected.

 

We and the Landa Mobile App rely on third-party and FDIC-insured depository institutions to process our transactions, including payments of corresponding equity investments, processing of subscriptions under each offering and distributions to our investors. Under the Automated Clearing House (ACH) rules, if we experience a high rate of reversed transactions (known as “chargebacks”), we may be subject to sanctions and potentially disqualified from using the system to process payments. The Landa Mobile App also relies on computer hardware purchased and software licensed from third parties. This purchased or licensed hardware and software may be physically located off-site, as is often the case with “cloud services.” This purchased or licensed hardware and software may not continue to be available on commercially reasonable terms, or at all. If the Manager cannot continue to obtain such services for the Landa Mobile App elsewhere, or if it cannot transition to another processor quickly, our ability to process payments will be materially affected and your ability to receive distributions will be delayed or impaired.

 

If there are design defects, errors, failures or delays in the Landa Mobile App, our business could suffer serious harm.

 

Despite testing, the Landa Mobile App may contain design defects and errors, including when new updates or enhancements are released. Such errors or defects may cause the Landa Mobile App to operate incorrectly or less effectively. When problems occur, it might be difficult to identify the source of the problem. In addition, we could experience delays while developing and introducing new or enhanced features to the Landa Mobile App, primarily due to difficulties in technology development, obtaining any applicable regulatory approval, licensing data inputs, or adapting to new operating environments.

 

If design defects, errors or failures are discovered in the Landa Mobile App, we may not be able to correct or work around them in a cost-effective or timely manner or at all. The existence of design defects, errors, failures or delays that are significant, or are perceived to be significant, could also result in rejection or delay in market acceptance of the Landa Mobile App, damage to our reputation, loss of investors and related revenues, diversion of resources, product liability claims, regulatory actions or increases in costs, any of which could materially adversely affect our business, financial condition or results of operations.

 

30

 

 

USE OF PROCEEDS

 

The tables included below set forth each Series’ estimated use of proceeds for its respective Offering, assuming the Series raises the Maximum Offering Amount for its Offering.

 

The Offerings are being conducted on a “best efforts” basis with no minimum offering amount, and neither the Manager nor any other party has a firm commitment or obligation to purchase any of the Series’ Shares. The amount disclosed in each of the tables below are the Maximum Offering Amounts for the applicable Series. The actual proceeds raised in the respective Offerings may be lower, in which case the proceeds available to pay down the applicable Acquisition Note would also be lower and may result in lower distributions paid to holders.

 

Initially, each Series issued an Acquisition Note to the Manager to finance one hundred (100%) of the costs associated with the expected acquisition of its Property from Landa Properties. Each Acquisition Note represents a related-party loan between each respective Series and the Manager. The Acquisition Notes issued by each Series bears an interest rate of up to four and a half percent (4.5%) per annum, provided, however, that interest will not accrue on the Acquisition Notes issued by such Series, and no payment of amounts outstanding under such Acquisition Notes will be due, prior to the transfer to the applicable Series of title to its Property, and if such title transfer does not occur prior to the maturity of such Acquisition Note, such Acquisition Note will terminate with no obligation for the Series to make any payment thereunder.

 

Each Prior Series has paid down or otherwise discharged, all or a portion of the outstanding balance of its Acquisition Note with the proceeds received from the Refinance Note. For more information on the principal amounts and terms of each Acquisition Note and the principal amounts and terms of each Refinance Note, see “Description of the Properties — Loans.”

 

The Offerings are being conducted on a “best efforts” basis with no minimum offering amount, and neither the Manager nor any other party has a firm commitment or obligation to purchase any of the Series’ Shares. The amount disclosed in each of the tables below are the Maximum Offering Amounts for the applicable Series.

 

31

 

 

The actual proceeds raised in the respective Offerings may be lower, in which case the proceeds available to pay down the applicable Acquisition Note would also be lower and may result in lower distributions paid to holders.

 

Open Series

 

The amount reflected in the Acquisition Note reflects the total cost to acquire the Property underlying the applicable Series, including Improvement Costs, applicable fees, expenses and Reserves.

 

Each Series issued an Acquisition Note to the Manager to acquire its Property from Landa Properties and refinanced all or a portion of the Acquisition Note with a Refinance Note.

 

The Payments on Acquisition Note from Offering Proceeds reflects the estimated net proceeds from the Offering of the applicable Series, assuming we raise the Maximum Offering Amount. Substantially all of such proceeds will be used to repay a portion of the outstanding balance under the Acquisition Note.

 

    Landa Series 2174 Scarbrough Road     Landa Series 153
Spring Valley Circle
    Landa Series 126
Wildwood Road
    Landa Series 137 Spring Valley Circle     Landa Series 4085
Springvale Way
 
Purchase Cost of the Property (1)   $ 161,317     $ 176,343     $ 161,862     $ 170,302     $ 226,624  
Improvement Costs (2)   $ 13,238     $ 9,650     $ 9,329     $ 2,447     $ 12,875  
Acquisition Fee(3)   $ 4,473     $ 11,160     $ 10,271     $ 0     $ 0  
Property Diligence Expenses (4)   $ 685     $ 685     $ 685     $ 685     $ 1,270  
Reserves (5)   $ 3,491     $ 3,72     $ 3,424     $ 3,519     $ 4,998  
Total Amount of Acquisition Note   $ 183,204     $ 201,557     $ 185,571     $ 176,953     $ 245,767  
Less:                                        
Refinance Note (6)   $ 116,250     $ 116,250     $ 116,250     $ 108,750     $ 132,080  
Payments on Acquisition Note from Offering Proceeds:   $ 66,954     $ 85,307     $ 69,321     $ 68,203     $ 113,687  

 

(1) This purchase price reflects the same price that Landa Properties paid to acquire the Property.  
     
(2) Reflects the amount this Series incurred in connection with Improvements to this Property.  
     
(3) Acquisition Fee for Landa Series 2174 Scarbrough Road is equal to three percent (3)% of the purchase price and Improvement Costs of the Property (rounded to the nearest dollar).
     
  Acquisition Fee for Landa Series 153 Spring Valley Circle is equal to six percent (6%) of the purchase price and Improvement Costs of the Property (rounded to the nearest dollar).
     
  Acquisition Fee for Series 126 Wildwood Road is equal to six percent (6%) of the purchase price and Improvement Costs of the Property (rounded to the nearest dollar).
     
  The Manager will not earn an Acquisition Fee for the Property underlying Landa Series 137 Spring Valley Circle.
     
  The Manager will not earn an Acquisition Fee for the Property underlying Landa Series 4085 Springvale Way.

 

32

 

 

(4) Amount for Property Diligence Expense. See “Plan of Distribution – Fees and Expenses – Property Diligence Expenses.”  
     
(5) Each Series will allocate a certain percentage of the purchase cost of the Property and other cash adjustments for Reserves See “Plan of Distribution – Fees and Expenses – Reserves.”    

 

(6) Landa Series 2174 Scarbrough Road refinanced approximately 70.04% of the purchase price of the Property pursuant to its Refinance Note.   
     
  Landa Series 153 Spring Valley Circle refinanced approximately 62.50% of the purchase price of the Property pursuant to its Refinance Note.  
     
  Landa Series 126 Wildwood Road refinanced approximately 71.41% of the purchase price of the Property pursuant to its Refinance Note.  
     
  Landa Series 137 Spring Valley Circle refinanced approximately 69.48% of the purchase price of the Property pursuant to its Refinance Note.  
     
  Landa Series 4085 Springvale Way refinanced approximately 63.02% of the purchase price of the Property pursuant to its Refinance Note.  

 

For more information see “Description of the Properties – Loans.”  

 

New Series

 

The amount reflected in the Acquisition Note reflects the total cost to acquire the Property underlying the applicable Series, including Improvement Costs, if applicable, fees, expenses and Reserves.

 

Each New Series issued an Acquisition Note to the Manager to acquire its Property from Landa Properties. We do not expect that any of the New Series will refinance its Acquisition Note.

 

33

 

 

The Expected Payments on Acquisition Note from Offering Proceeds reflects the estimated net proceeds from the Offering of the applicable Series, assuming we raise the Maximum Offering Amount. Substantially all of such proceeds will be used to repay all or a portion of the outstanding balance under the Acquisition Note.

 

    Landa
Series 8337
Blackfoot
Trail
   Landa
Series 1662
Oak
Forest
Drive SE
   Landa
Series 189
Iris
Court
   Landa
Series 363
Coral
Circle
   Landa
Series 215
Clearview
Circle
   Landa
Series 201
Signet
Court
   Landa
Series 2530
Corner
Stone
Trail
   Landa
Series 7572
Somerton
Drive
 
Purchase Price of the Property (1)   $ 213,227       200,051     $ 216,569     $ 157,512     $ 261,793     $ 220,193     $ 193,282     $ 175,386  
Improvement Costs (2)     14,301       32,840       6,248       25,148       15,750       26,402       33,379       32,576  
Acquisition Fee (3)     13,611       13,880       13,351       10,888       16,608       14,720       13,504       12,385  
Property Diligence Expenses (4)     675       685       685       685       685       685       685       685  
Cash Reserve (5)     4,537       4,627       4,450       3,629       5,536       4,907       4,501       4,128  
Total Amount of Acquisition Note     246,350       252,082       241,303       197,861       300,371       266,907       245,352       225,160  
Less:                                                                
Expected Payments on Acquisition Note from Offering Proceeds:   $ 246,350     $ 252,082     $ 241,303     $ 197,861     $ 300,371     $ 266,907     $ 245,352     $ 225,160  

 

(1) This purchase cost reflects the same price that Landa Properties paid to acquire the Property.
   
(2) Reflects the amount Landa Holdings previously incurred in connection with Improvements to this Property, including interest expenses paid in connection with financing such Improvements.
   
(3) Acquisition Fee equal to approximately six percent (6%) of the purchase cost (rounded to the nearest dollar).
   
(4) Amount for Property Diligence Expense. See “Plan of Distribution – Fees and Expenses – Property Diligence Expenses.”
   
(5)

Each Series will allocate a certain percentage (not to exceed three percent (3%)) of the purchase cost of the Property and other cash adjustments for Reserves.

 

See “Plan of Distribution – Fees and Expenses – Reserves.” As of the date of this Offering Circular, this reserve amount has yet to be transferred from the Manager to the Series, but such transfer will occur before the initial Closing of sales of Shares of this Series.

 

34

 

 

  Landa
Series 2875 Lorimier Terrace
  Landa Series 6323 Shetland Road   Landa Series 5921 Norde Drive E   Landa Series 5938 Mount Zion Boulevard   Landa Series 6249 Ellenwood Drive   Landa Series 3360 Brookside Lane   Landa Series 5625 Windwood Road   Landa Series 1419 Hatchcover Circle  
Purchase Price of the Property (1) $ 221,602   $ 195,784   $ 179,222   $ 234,255   $ 185,026   $ 241,301   $ 138,111   $ 170,214  
Improvement Costs (2)   45,039     30,687     45,171     5,558     16,419     22,002     20,391     23,598  
Acquisition Fee (3)   15,870     13,501     13,335     14,373     12,040     15,735     9,452     11,561  
Property Diligence Expenses (4)   685     685     685     685     685     685     685     685  
Cash Reserve (5)   5,290     4,500     4,445     4,791     4,013     5,245     3,151     3,854  
Total Amount of Acquisition Note   288,486     245,156     242,857     259,661     218,182     284,968     171,789     209,912  
Less:                                                
Expected Payments on Acquisition Note from Offering Proceeds: $ 288,486   $ 245,156   $ 242,857   $ 259,661   $ 218,182   $ 284,968   $ 171,789   $ 209,912  

 

(1) This purchase cost reflects the same price that Landa Properties paid to acquire the Property.
   
(2) Reflects the amount Landa Holdings previously incurred in connection with Improvements to this Property, including interest expenses paid in connection with financing such Improvements.
   
(3) Acquisition Fee equal to approximately six percent (6%) of the purchase cost (rounded to the nearest dollar).
   
(4) Amount for Property Diligence Expense. See “Plan of Distribution – Fees and Expenses – Property Diligence Expenses.”
   
(5)

Each Series will allocate a certain percentage (not to exceed three percent (3%)) of the purchase cost of the Property and other cash adjustments for Reserves.

 

See “Plan of Distribution – Fees and Expenses – Reserves.” As of the date of this Offering Circular, this reserve amount has yet to be transferred from the Manager to the Series, but such transfer will occur before the initial Closing of sales of Shares of this Series.

 

35

 

 

  Landa Series 7552 Wheat Road   Landa Series 8170
Cumberland Gap Trail
  Landa Series 9193
Welch Court
  Landa Series 99 Creek Circle   Landa Series 2137 D Hickory Bend SE   Landa Series 4126 Oriely Drive W   Landa Series 2962 Hunt Street   Landa Series 5066 Greenway Drive  
Purchase Price of the Property (1) $ 177,961   $ 239,839   $ 197,102   $ 192,079   $ 140,526   $ 223,513   $ 157,019   $ 212,415  
Improvement Costs (2)   47,961     20,276     17,278     38,662     23,144     8,722     33,350     47,224  
Acquisition Fee (3)   13,418     15,549     12,813     13,734     9,754     13,909     11,327     15,443  
Property Diligence Expenses (4)   685     685     685     685     685     685     685     685  
Cash Reserve (5)   4,473     5,183     4,271     4,578     3,251     4,636     3,776     5,148  
Total Amount of Acquisition Note   244,497     281,531     232,149     249,738     177,360     251,465     206,157     280,915  
Less:                                                
Expected Payments on Acquisition Note from Offering Proceeds: $ 244,497   $ 281,531   $ 232,149   $ 249,738   $ 177,360   $ 251,465   $ 206,157   $ 280,915  

 

(1) This purchase cost reflects the same price that Landa Properties paid to acquire the Property.
   
(2) Reflects the amount Landa Holdings previously incurred in connection with Improvements to this Property, including interest expenses paid in connection with financing such Improvements.
   
(3) Acquisition Fee equal to approximately six percent (6%) of the purchase cost (rounded to the nearest dollar).
   
(4) Amount for Property Diligence Expense. See “Plan of Distribution – Fees and Expenses – Property Diligence Expenses.”
   
(5)

Each Series will allocate a certain percentage (not to exceed three percent (3%)) of the purchase cost of the Property and other cash adjustments for Reserves.

 

See “Plan of Distribution – Fees and Expenses – Reserves.” As of the date of this Offering Circular, this reserve amount has yet to be transferred from the Manager to the Series, but such transfer will occur before the initial Closing of sales of Shares of this Series.

 

36

 

 

    Landa Series 7848
Dalehurst Drive S
    Landa Series 2231
Lake Forest Avenue
    Landa Series 235
Celery Avenue N
    Landa
Series 3390
Jacqueline
Drive
   

 

Total Use of proceeds

 
Purchase Price of the Property (1)   $ 222,258     $ 271,014     $ 222,626     $ 232,328     $ 6,588,651  
Improvement Costs (2)     20,685       3,545       36,683       19,950       774,143  
Acquisition Fee (3)     14,517       16,463       15,454       15,080       439,731  
Property Diligence Expenses (4)     685       685       685       685       23,180  
Cash Reserve (5)     4,839       5,488       5,151       5,027       146,574  
Total Amount of Acquisition Note     262,984       297,196       280,599       273,069       7,972,281  
Less:                                        
Refinance Note     -       -       -       -       634,750  
Expected Payments on Acquisition Note from Offering Proceeds:   $ 262,984     $ 297,196     $ 280,599     $ 273,069     $ 7,337,529  

 

(1) This purchase cost reflects the same price that Landa Properties paid to acquire the Property.
   
(2) Reflects the amount Landa Holdings previously incurred in connection with Improvements to this Property, including interest expenses paid in connection with financing such Improvements.
   
(3) Acquisition Fee equal to approximately six percent (6%) of the purchase cost (rounded to the nearest dollar).
   
(4) Amount for Property Diligence Expense. See “Plan of Distribution – Fees and Expenses – Property Diligence Expenses.”
   
(5)

Each Series will allocate a certain percentage (not to exceed three percent (3%)) of the purchase cost of the Property and other cash adjustments for Reserves.

 

See “Plan of Distribution – Fees and Expenses – Reserves.” As of the date of this Offering Circular, this reserve amount has yet to be transferred from the Manager to the Series, but such transfer will occur before the initial Closing of sales of Shares of this Series.

 

37

 

 

DESCRIPTION OF OUR BUSINESS

 

Company Overview

 

Landa App 2 LLC (the “Company”) was formed in 2021 as a Delaware series limited liability company to offer a unique investment opportunity for eligible investors to benefit from the performance of curated and fully managed rental real estate properties. From time to time, the Company will form separate series of membership interests (each a “Series,” and the “Series”), each of which will hold a resident rental property as its primary asset (each a “Property,” and collectively, the “Properties”).

 

Landa App 2 LLC was originally formed as a registered series limited liability company under Section 18-218 of the LLC Act, but converted all its existing registered series to protected series under Section 18-215 of the LLC Act in April 2022 and all subsequently-formed series have been protected series. Since each Series is separately protected under Section 18-215 of the LLC Act, 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 the LLC Act.  We intend to treat each Series as a separate entity for U.S. federal income tax purposes. In addition, we intend that each Series will be treated as a corporation for U.S. federal income tax purposes. 

 

All Shares will initially be offered through the Landa Mobile App.

 

Investment Objectives

 

Our primary investment objectives are to:

 

  realize growth in the value of our Property investments;

 

  maximize net rental income; and

 

  preserve, protect and return your capital contribution.

 

We cannot assure you that we will attain these objectives or that the value of our assets will not decrease. 

 

Investment Strategy

 

We intend to acquire residential properties on an opportunistic basis. We will focus on acquiring owner-occupied homes, which may include (i) newly constructed properties in neighborhoods with growing rental demand, strong rental history and in geographic regions which provide steady real estate asset growth and (ii) properties that may need improvements or renovations. We do not intend to acquire properties that were previously operated as rental income properties. Our expected target markets are neighborhoods surrounding metropolitan statistical areas of at least one million (1,000,000) residents, which we estimate having historical capitalization rates ranging from approximately five percent (5%) to ten percent (10%) for single-family homes. In addition, we expect to target cities with growing populations or cities that show strong rental demand.

 

In addition to the Acquisition Notes and Refinance Notes described in this Offering Circular, each Series may seek additional capital in the form of debt financing from other financing sources to satisfy any additional cash requirements, including a related-party loan between each Series and the Manager.

 

38

 

 

Governmental Regulation

 

Each Series’ respective business practices and Properties are subject to regulation by numerous federal, state and local authorities. See “Regulations” for a discussion of applicable governmental regulations.

 

Industry

 

Residential Housing

 

Residential housing is the largest real estate asset class in the United States, with approximately 140 million total housing units and a total value of more than $43.4 trillion according to Zillow.com. The single-family rental market has grown in recent years as homeownership rate has declined following the global financial crisis. We believe this decline in homeownership is due to a number of factors. First, mortgage financing for the consumer is now harder to obtain due to conservative mortgage underwriting standards which arose after the global financial crisis. Many Americans have limited credit and do not have the liquidity required to put a down payment on a home. Second, we believe that the U.S. is undergoing a demographic shift away from the desire to own a home and that Americans are looking for more flexibility and mobility in their housing. Finally, over the recent years, home prices have increased faster than wage growth which has created an affordability problem for potential homeowners. We believe these factors have shifted the landscape in the U.S. housing market over the recent years and have contributed to the rise in the demand for rental housing.

 

We believe that the increased demand for rental housing has created the institutionalization of single-family investment ownership. Prior to 2012, the single-family rental sector primarily consisted of smaller, non-institutional owners and managers, however, larger institutional investors have emerged in recent years. Despite this growth, it is estimated that institutional owners only represent approximately 375,000 units or 2.5% of all single-family rental units in the United States, according to Institutional Real Estate, Inc. The expansion of institutional owners into this asset class has led to management efficiency and technology development in the industry which has improved the cost to manage a rental home. Operating metrics for institutionally managed single-family rentals are now comparable to traditional multi-family properties as single-family rental properties exhibit similar occupancy levels to multi-family properties with lower turnover rates. In addition, according to the National Association of Realtors, the single-family housing market is the most liquid real estate asset class in the United States, with an average of 5.2 million sales of existing homes per year from 2005 to 2021.

 

Supply: Historically Low and Favorable Conditions Are Expected to Continue

 

The housing market in the United States has not kept pace with population growth and household formation resulting in a shortage in supply. We believe that this supply imbalance has led to higher demand for housing across the country which ultimately affects housing prices. Due to this shortage of housing, the median home prices have increased much faster than what the consumer can afford creating an affordability problem for many Americans, exemplified in the home price to income ratio. In 1995, the home price to income ratio was 4.24, meaning the median cost of a single-family home in the U.S. was 4.24x the average median income. As of December 31, 2021, the home price to income ratio was 7.58, according to the Federal Reserve Bank of St. Louis. We believe that the “American Dream” of owning is starting to fade from the psychology of the U.S. consumer due to the hurdles associated with purchasing a home and the limited affordable supply available. This is exemplified by changes in the homeownership over the past 15 years where the homeownership rate across the country decreased in 90% of U.S. metropolitan areas. As of the end of 2021, the homeownership rate was 65% compared to 69% at its all-time high in 2004, according to a report by the U.S. Census Bureau.

 

We believe that the single-family rental industry is well-positioned to provide Americans, who prefer the lifestyle associated with being in a single-family home, an affordable housing solution.

 

39

 

 

Demand: Demographic Shifts and Professionally Managed Services

 

As the hurdles of homeownership continue to grow for the average American, we believe that the demand for rental housing has increased. This shift in demand for rental housing is one of the financial components driven by affordability, however, there is also a demographic shift in the perspective of housing. Delayed household formation, desired mobility, and the illiquidity associated with owning a home are large contributors to the increasing demand for rental housing in the U.S., specifically in the “millennial” population. Millennials, while potentially experiencing higher wage growth compared to previous generations, are also plagued with student debt.  According to the Department of Education, as of December 2021, borrowers between ages 24-35 have an average outstanding loan balance of $33,600. This amounts to roughly 8% of the $408,100 median home price in the U.S. Said differently, many millennials have outstanding debt instead of liquidity that could be utilized for a down payment of a home. Millennials are also forming households much later than previous generations, meaning marriage and children are coming later in life. Typically, as these life events happen, the demand for more square footage and transition from apartment living to a single-family household occurs. We believe that the combination of student debt and the delay in household formation amongst the millennial population have contributed to the demand for single-family rental housing.

 

In addition to these structural hurdles that millennials face with respect to homeownership, we believe that there are psychological and geographic factors that play a part in the demand for rental housing. Psychologically, many millennials do not place as high of a value on homeownership as compared to previous generations. The purchase of a house is typically the largest investment that occurs in an individual’s lifetime and millennials are the generation that witnessed this class of investment depreciate during the financial recession. In addition, many millennials have more mobility due to remote working and improved technology. As commerce, industry and technology improve, fewer Americans will be required to be in an office which may lead to an increase in moving– especially in light of the recent move by many businesses to institute “work from home” policies as a result of the outbreak of COVID-19. The flexibility of being on an annual lease compared to owning a home allows for this optionality and thus, aids to drive demand for single family rentals. 

 

Lastly, we believe demand for single-family rentals will increase as the sophistication of the companies offering housing solutions improves. As of December 2021, single-family rental homes are not uncommon as there are roughly 17.5 million single-family rental homes across the U.S. and the industry has rapidly evolved since the 2008 recession. Since the recession, there has been an influx of institutional capital into the single-family rental space which has changed the general landscape of rental housing. As of December 2021, these institutions only account for less than 3% of the single-family rental industry, according to MetLife Investment Management.  We believe they have played a significant role in changing the product. Institutional ownership of single-family rental homes has provided services, technology and convenience to those looking to rent a single-family home and these institutions have been well-positioned to experience the demographic shift away from homeownership. We believe that the institutionalization of the single-family rental industry provides professional management services that make the renting process even easier for many Americans.

 

We believe that these drivers have impacted the single-family rental industry positively already. Single-family rental demand has increased by 31% in the past 10 years according to the Census American Community Survey, compared to 14% for multifamily properties. Additionally, single-family properties have outperformed multifamily properties with respect to rent growth, vacancies, and rent payment delinquencies. As consumer preferences related to housing evolve, we expect that the demand for single-family rental housing will increase and outpace other housing sectors.

 

Our Manager

 

Services Provided

 

Each Series intends to enter into a Management Agreement with Landa Holdings prior to such Series’ initial Closing. Pursuant to the Management Agreement, the Manager will, among other things, provide certain property management, consulting, Landa Mobile App hosting and support and legal and accounting services to each Series, as well as provide each Series with a management team and the appropriate support personnel to meet our operational needs. Under the Management Agreement, the Manager’s services include, but are not limited to, identifying properties for potential acquisition, conducting any required due diligence with respect to each property, obtaining property appraisals, coordinating inspections and financing (if needed), negotiating the purchase of the properties, arranging for rental of any properties, undertaking, and providing customized advisory services. In addition, under the terms of the Landa Mobile App License Agreement, each Series was granted a license to use the Landa Mobile App by the Manager.

 

While we expect each Series to hold its Property indefinitely, our Manager may also coordinate the disposition of a Property, pursuant to the Master Agreement.

 

Manager Compensation

 

The Manager will receive fees and expense reimbursements pursuant to the Management Agreement for certain services to the Series and the Properties underlying each Series, as set forth in the table below. Neither the Manager nor its affiliates will receive any selling commissions or dealer manager fees in connection with the offer and sale of the Shares.

 

40

 

 

Form of Compensation and Recipient   Determination of Amount
     
Acquisition Stage
 
Acquisition Fee—Manager   In connection with the acquisition or expected acquisition of its Property from Landa Properties, each Series issued an Acquisition Note to the Manager, which included payment to the Manager of an acquisition fee ranging from five percent (5%) to ten percent (10%) of the purchase cost of the Property. Please see the section entitled “Use of Proceeds” in this Offering Circular.
     
Reimbursement of Property Diligence —Manager   In connection with the acquisition or expected acquisition of its Property from Landa Properties, each Series issued an Acquisition Note to the Manager, which included reimbursement to the Manager of actual expenses incurred in connection with the evaluation, discovery, and investigation of the Property.
     
Operational Stage
 
Monthly Management Fee—Manager   Each Series will pay the Manager a Monthly Management Fee ranging from five percent (5%) to ten percent (10%) and currently expected to be eight percent (8%) of Gross Monthly Rent for each Property. Please see the section entitled “Description of the Properties” in this Offering Circular and the applicable Management Agreement, for additional information.
     
Special Servicing of Non-Performing Properties & Liquidation—Manager   Each Series will reimburse the Manager for any out-of-pocket expenses in connection with the special servicing of non-performing Properties and the liquidation of Properties.
     
Loans for Operations—Manager or its Affiliates   The Manager or its affiliates may provide loans to the Series following its offering, which will be used, among other things, to refinance any borrowings relating to its Property or, in the event a Series incurs a significant unforeseeable expense or vacancy, to be used by such Series to cover its debt obligations or other liabilities. In the case that the Manager provides a loan to a Series (other than the Acquisition Note), the Series will be obligated to pay interest no greater than seven percent (7%) on that loan at a rate to be determined solely by the Manager.

 

Investment Decisions and Asset Management 

 

Within our investment policies and objectives, the Manager will have discretion with respect to the selection of specific investments and the purchase and sale of the Properties. We believe that successful real estate investment requires the implementation of strategies that permit favorable purchases, effective property management and timely disposition of such Properties. As such, the Manager will employ a disciplined investment approach that utilizes its experience with a structure that emphasizes thorough market research, stringent underwriting standards and an extensive down-side analysis of the risks of each investment. The approach also includes active management of each Property acquired.

 

To execute our disciplined investment approach, the Manager will take responsibility for the business plan of each investment. The following practices summarize our investment approach:

 

  Local Market Research – The Manager will extensively research the acquisition and underwriting of each transaction, utilizing both real time market data and the transactional knowledge and experience of our network of professionals and in market relationships.

 

  Underwriting Discipline – The Manager will follow a tightly controlled and managed process to examine all elements of a potential investment, including its location, income-producing capacity, prospects for long-range appreciation, tax considerations and liquidity.

 

  Risk Management – Risk management will be a fundamental principle in the management of each of the Properties. Operating or performance risks arise at the investment level and often require real estate operating experience to cure. The Manager will review the operating performance of investments against projections and provide the oversight necessary to detect and resolve issues as they arise.

 

  Property Management – Prior to the purchase of a Property, the Manager will develop an asset business strategy which will be customized based on the acquisition and underwriting data. This is a forecast of the action items to be taken and the capital needed to achieve the anticipated returns. The Manager will review asset business strategies regularly to anticipate changes or opportunities in the market during a given phase of a real estate cycle.

 

41

 

 

Investments in Property

 

Our investment in real estate generally takes the form of holding fee simple title to the Properties.

 

Our obligation to purchase any Property generally will be conditioned upon the delivery and verification of certain documents from the seller or developer, including, where appropriate;

 

  plans and specifications;

 

  evidence of marketable title subject to such liens and encumbrances as are acceptable to the Manager;

 

  auditable financial statements covering recent operations of Properties having operating histories;

 

  title and liability insurance policies; and

 

  any other documents or materials required in order to evaluate an investment in a property.

 

In purchasing, leasing and improving or developing Properties, we will be subject to risks generally incident to the ownership of real estate.  

 

Investment Process

 

The Manager has the authority to make all the decisions regarding the Series’ investments consistent with the investment objectives and leverage policies approved by the Manager and subject to the limitations in the Master Agreement and the Series Designation for such Series.

 

The Manager will focus on the sourcing, acquisition and management of residential properties. The Manager will source investments from former and current financing and investment partners, third-party intermediaries, competitors looking to share risk and investment, and securitization or lending departments of major financial institutions.

 

In selecting investments, the Manager will utilize its investment and underwriting process, which focuses on ensuring that each prospective investment is being evaluated appropriately. The criteria that the Manager will consider when evaluating prospective opportunities include:

 

  macroeconomic conditions that may influence operating performance;

 

  real estate market factors that may influence real estate valuations, real estate financing or the economic performance of real estate generally;

 

  fundamental analysis of the real estate, including tenant rosters, lease terms, zoning, operating costs and the asset’s overall competitive position in its market;

 

  real estate and leasing market conditions affecting the Properties;

 

  the cash flow in place and projected to be in place over the expected holding period of the Properties;

 

  the appropriateness of estimated costs and timing associated with capital improvements of the Properties;

 

  a valuation of the investment, investment basis relative to its value and the ability to liquidate an investment through a sale or refinancing of the Properties;

 

  review of third-party reports, including appraisals, engineering and environmental reports;

 

  physical inspections of the real estate and analysis of markets; and

 

  the overall structure of the investment and rights in the transaction documentation.

 

The Manager will analyze each potential investment’s risk-return profile and review financing sources, if applicable, to ensure that the investment fits within the parameters of financing facilities and to ensure performance of the real estate asset. 

 

42

 

 

Disposition Policies 

 

We intend to hold and manage the Properties underlying each Series for an indefinite period of time.  If the Manager, acting in its sole discretion, decides to sell a particular property, it will seek to achieve a selling price that maximizes the distributions to investors based on then-current market conditions. We cannot assure you that this objective will be realized.

 

The determination of when a particular Property should be sold or otherwise disposed of will be made by the Manager, acting in its sole discretion, after consideration of relevant factors, including, but not limited to, prevailing and projected economic conditions, whether the value of the Property is anticipated to appreciate or decline substantially, how any existing leases on a Property may impact the potential sales price, and any other factors that the Manager may deem relevant. Pursuant to the Master Agreement, the Manager may determine that it is in the best interests of members to dispose of a Property.  

 

Following the sale of a Property, the Manager will distribute the proceeds of such sale pro-rata to the holders of the Shares of given Series (after payment of any accrued liabilities or debt on the Property or of the Series at that time).

 

Operating Expenses

 

Each Series will be responsible for certain expenses related to such Series or the Property held by such Series (hereinafter “Operating Expenses”), including, but not limited to:

 

  interest expense under the applicable Acquisition Note and Refinance Note;

 

  any and all fees, costs and expenses incurred in connection with the management of a Property, including Monthly Management Fees, Home Ownership Association fees, taxes, marketing fees, security and maintenance fees;

 

  any and all insurance premiums or expenses, including property insurance in connection with the Series’ Property;

 

  any withholding or transfer taxes imposed on the Company or a Series as a result of its or their earnings, investments or withdrawals in connection with the Property;

 

  any governmental fees imposed on the capital of the Company or a Series or incurred in connection with compliance with applicable regulatory requirements in connection with the Property;

 

  any legal fees and costs (including settlement costs) arising in connection with any disputes with tenants, litigation or regulatory investigation instituted against the Series or a Manager in connection with the affairs of the Series;

 

  any fees, costs and expenses of engaging a third-party registrar and transfer agent appointed by the Manager in connection with a Series;

 

  any indemnification payments to be made pursuant to the obligations of the Master Agreement;

 

  the fees and expenses of the Company’s or a Series’ counsel in connection with advice directly relating to the Series’ legal affairs;

 

  the costs of any other outside appraisers, inspectors, valuation firms, accountants, attorneys or other experts or consultants engaged by the Manager in connection with the operations of the Series; and

 

  any similar expenses that may be determined to be Operating Expenses, as determined by the Manager in its reasonable discretion.

 

The Manager will bear its own expenses of an ordinary nature, including, all administrative, operating and personnel costs and expenses, taxes, remuneration and expenses paid to employees and utilities expenditures.

 

If the Operating Expenses exceed the amount of revenues generated from a Series and cannot be covered by any Reserves of such Series, the Manager may (a) pay such Operating Expenses and seek reimbursement and/or (b) loan the amount of the Operating Expenses to the applicable Series and be entitled to reimbursement of such amount from future revenues generated by such Series. In the case that the Manager provides a loan to a Series (other than the Acquisition Note), the Series will be obligated to pay interest no greater than seven percent (7%) on that loan at a rate to be determined solely by the Manager. See “Description of Our Business—Our Manager — Manager Compensation.”

 

Further, if the Operating Expenses exceed the amount of revenues generated from a Series and cannot be covered by any Reserves of such Series, then you may be unable to receive distributions until the Series can generate revenue. 

 

43

 

 

The Landa Mobile App

 

The Manager owns and operates the Landa Mobile App, a mobile app-based investment platform. Through the Landa Mobile App, investors can:

 

  Browse Series’ Offerings and obtain information about a Series and/or Property, including location, property type and projected rental income;

 

  Analyze Properties by reviewing neighborhood statistics and comparable properties in the relevant market;

 

  Connect a bank account to the Landa Mobile App, transfer funds to their Landa Account and monitor their Landa Account balance;

 

  Review the Series Materials for the applicable Series;

 

  Transact entirely online, including executing digital legal documentation, funds transfer and ownership recordation; and

 

  Manage and track investments through an online portfolio; and receive distributions and regular financial and tax reports.

 

The Landa Mobile App is available for download on iOS and Android devices.

 

We intend to offer and sell the Shares in our Offerings exclusively through the Landa Mobile App.

 

Competition

 

There is significant competition in the real estate industry, including numerous REITs with property acquisition objectives similar to the Series. In addition, we face competition primarily from other real estate investment platform companies such as Roofstock, Inc., Fundrise LLC, Arrived Homes, LLC and Compound Projects, LLC, as well as a range of emerging new companies providing real estate investment products and services. Although we believe that we are well positioned to compete effectively in each facet of our business, there is enormous competition in our market sector and there can be no assurance that we will compete effectively or that we will not encounter increased competition in the future that could limit our ability to conduct our business effectively.

 

Employees

 

Neither the Company, nor any Series, has any employees. The Company is, and each Series is currently, or is expected to be, managed by Landa Holdings. Employees of Landa Holdings will provide all operational, administrative, and managerial services to the Company and each Series.

 

Legal Proceedings

 

There are no legal proceedings material to our business or financial condition pending and, to the best of our knowledge, there are no such legal proceedings contemplated or threatened.

 

44

 

 

DESCRIPTION OF THE PROPERTIES

 

The following is a description of the Properties underlying the Series. Each of the Properties will be managed by Landa Holdings, as Manager, pursuant to a Management Agreement.

 

The Properties were initially acquired by Landa Properties in 2021. In connection with the acquisition of the Properties by Landa Properties, it entered into new lease agreements, or assumed existing lease agreements, with tenants of the Properties. 

 

Each Prior Series currently holds title to its Properties. The New Series do not yet hold title to their Properties and such title is currently held by Landa Properties. We expect that Landa Properties will transfer title to the Property underlying each Series to the applicable Series prior to such Series’ initial Closing. Upon transfer of title, Landa Properties will assign the lease agreements for the Properties underlying each Series to the applicable Series. All income, taxes, and expenses will be pro-rated between Landa Properties and the applicable Series upon the closing of the transfer of title to the Property to such Series.

 

The information regarding the lease terms (including the information regarding the lease expiration and monthly rent) set forth below are derived from the lease agreements related to the applicable Property, each of which are attached as exhibits in Part III of the offering statement of which this Offering Circular forms a part. There can be no assurance that the Series will receive a rental payment in any given month from its tenant in such amount on a timely basis or at all. For discussion of factors that may result in the Series not receiving payments of monthly rental income, please see “Risk Factors—Risks Related to the Properties and the Series—Each Series will depend on tenants for its revenue, and lease defaults, terminations, or other events preventing collection of rents could reduce its net income and limit its ability to make distributions to investors.”

 

In addition, from time to time, a Property may become vacant or a tenant occupying such Property may not renew their lease or vacate the Property and terminate their lease prior to the Lease Expiration Date. If a Property remains vacant following the qualification date of the offering statement of which this Offering Circular forms a part, then the underlying Series may not have sufficient funds to pay distributions. In addition, the Manager will not earn its Management Fee until the Manager enters into a new lease agreement for the Property.  

 

In the event that we enter into a new lease agreement, we will disclose the new lease terms in a supplement to this Offering Circular, an Offering Circular amendment filed post-qualification under Rule 253(g)(2) of Regulation A, or a current report on Form 1-U, as applicable. If a Property becomes and/or remains vacant after qualification of the offering statement, all fees and expenses will be paid using the Series’ Reserves or will be paid by the Manager. Please see the section entitled “Risk Factors – We may be unable to renew leases with existing tenants or enter into leases with new tenants.”

 

The following is a description of the Properties underlying the Series being offered pursuant to this Offering Circular. The Properties will be managed by the Manager, pursuant to a Management Agreement. The information disclosed in this section is presented as of the date of this Offering Circular.

 

45

 

 

Descriptions of the Properties

 

The tables below set forth information about each of the Properties underlying the following Series. Each of the Series is a protected series of the Company and is governed under the Master Agreement and the applicable Series Designation.

 

Open Series

 

Landa App 2 LLC - 2174 Scarbrough Road Stone Mountain GA LLC (also referred to herein as “Landa Series 2174 Scarbrough Road”)

 

Landa App 2 LLC - 153 Spring Valley Circle Stockbridge GA LLC (also referred to herein as “Landa Series 153 Spring Valley Circle”)

 

Landa App 2 LLC - 126 Wildwood Road Stockbridge GA LLC (also referred to herein as “Landa Series 126 Wildwood Road”)

 

Landa App 2 LLC - 137 Spring Valley Circle Stockbridge GA LLC (also referred to herein as “Landa Series 137 Spring Valley Circle”)

 

Landa App 2 LLC - 4085 Springvale Way McDonough GA LLC (also referred to herein as “Landa Series 4085 Springvale Way”)

 

Series   Address   Year Built   Bedrooms   Baths   Square Footage   Anticipated Future Material Improvements, Repairs or Maintenance to the Property
Landa Series 2174 Scarbrough Road   2174 Scarbrough Road, Stone Mountain, GA, 30088     1984     3     2     1,292   No(1)
Landa Series 153 Spring Valley Circle   153 Spring Valley Cir, Stockbridge, GA, 30281     1983     3     2     1,348   No(1)
Landa Series 126 Wildwood Road   126 Wildwood Road, Stockbridge, GA, 30281     1984     3     2     1,450   No(1)
Landa Series 137 Spring Valley Circle   137 Spring Valley Cir, Stockbridge, GA, 30281     1983     3     2     1,320   No(1)
Landa Series 4085 Springvale Way   4085 Springvale Way, McDonough, GA, 30252     2001     3     2     1,762   No(1)

 

(1) The Manager does not currently anticipate any additional material Improvements, repairs or maintenance costs with respect to this Property, except for ordinary repairs required to turn over the Property for a new tenant; however, there may be material Improvements, repairs or maintenance costs in the future. Any future material Improvements, repairs or maintenance costs to the Property will be paid for using funds from the Series’ Reserves. In the event that there are not enough funds in the Reserves to cover such Improvements, repairs or maintenance, the Series may seek further debt financing from a related-party loan from the Manager. For discussion of factors that may result in increased costs to the Series, please see “Risk Factors—Risks Related to the Properties and the Series—A Series may not be able to control its operating costs or its expenses may remain constant or increase, even if its revenues do not increase, causing its results of operations to be adversely affected.”

 

46

 

 

Lease Information

 

Please see the Master Series Table for information regarding the lease expiration and monthly rent for the Properties. The foregoing is a summary of the terms of the applicable lease agreement and does not purport to be a complete description of such terms. Please see the Form of GA Lease Agreement or the Form of FL Lease Agreement, as applicable, for more information.

 

Taxes and Insurance

 

Please see the Master Series Table for information regarding taxes and insurance for the Properties.

 

Refinance Note

 

Please see the section titled “—Loans” for information regarding the Refinance Note for each Series.

 

Monthly Management Fee

 

The Monthly Management Fee payable by each Series is eight percent (8%) of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed ten percent (10%) of the Gross Monthly Rent.

 

Allocation to Reserve

 

Each Series will contribute monthly to its Reserve by allocating up to fifteen percent (15%) of its Gross Monthly Rent to the Reserve, such allocation beginning after the commencement of such Series’ Offering.

 

New Series

 

Landa App 2 LLC - 8337 Blackfoot Trail Jonesboro GA LLC (also referred to herein as “Landa Series 8337 Blackfoot Trail”)

 

Landa App 2 LLC - 1662 Oak Forest Drive SE Conyers GA LLC (also referred to herein as “Landa Series 1662 Oak Forest Drive SE”)

 

Landa App 2 LLC - 189 Iris Court Riverdale GA LLC (also referred to herein as “Landa Series 189 Iris Court”)

 

Landa App 2 LLC - 363 Coral Circle McDonough GA LLC (also referred to herein as “Landa Series 363 Coral Circle”)

 

Landa App 2 LLC - 215 Clearview Circle McDonough GA LLC (also referred to herein as “Landa Series 215 Clearview Circle”)

 

Landa App 2 LLC - 201 Signet Court Stockbridge GA LLC (also referred to herein as “Landa Series 201 Signet Court”)

 

Landa App 2 LLC - 2530 Corner Stone Trail Decatur GA LLC (also referred to herein as “Landa Series 2530 Corner Stone Trail”)

 

Landa App 2 LLC - 7572 Somerton Drive Jacksonville FL LLC (also referred to herein as “Landa Series 7572 Somerton Drive”)

 

Landa App 2 LLC - 2875 Lorimier Terrace Jacksonville FL LLC (also referred to herein as “Landa Series 2875 Lorimier Terrace”)

 

Landa App 2 LLC - 6323 Shetland Road Jacksonville FL LLC (also referred to herein as “Landa Series 6323 Shetland Road”)

 

Landa App 2 LLC - 5921 Norde Drive E Jacksonville FL LLC (also referred to herein as “Landa Series 5921 Norde Drive E”)

 

Landa App 2 LLC - 5938 Mount Zion Boulevard Ellenwood GA LLC (also referred to herein as “Landa Series 5938 Mount Zion Boulevard”)

 

47

 

 

Landa App 2 LLC - 6249 Ellenwood Drive Rex GA LLC (also referred to herein as “Landa Series 6249 Ellenwood Drive”)

 

Landa App 2 LLC - 3360 Brookside Lane Jonesboro GA LLC (also referred to herein as “Landa Series 3360 Brookside Lane”)

 

Landa App 2 LLC - 5625 Windwood Road Atlanta GA LLC (also referred to herein as “Landa Series 5625 Windwood Road”)

 

Landa App 2 LLC - 1419 Hatchcover Circle Jonesboro GA LLC (also referred to herein as “Landa Series 1419 Hatchcover Circle”)

 

Landa App 2 LLC - 7552 Wheat Road Jacksonville FL LLC (also referred to herein as “Landa Series7552 Wheat Road”)

 

Landa App 2 LLC - 8170 Cumberland Gap Trail Jacksonville FL LLC (also referred to herein as “Landa Series 8170 Cumberland Gap Trail”)

 

Landa App 2 LLC - 9193 Welch Court Jonesboro GA LLC (also referred to herein as “Landa Series 9193 Welch Court”)

 

Landa App 2 LLC - 99 Creek Circle Stockbridge GA LLC (also referred to herein as “Landa Series 99 Creek Circle”)

 

Landa App 2 LLC - 2137 D Hickory Bend SE Conyers GA LLC (also referred to herein as “Landa Series 2137 D Hickory Bend SE”)

 

Landa App 2 LLC - 4126 Oriely Drive W Jacksonville FL LLC (also referred to herein as “Landa Series 4126 Oriely Drive W”)

 

Landa App 2 LLC - 2962 Hunt Street Jacksonville FL LLC (also referred to herein as “Landa Series 2962 Hunt Street”)

 

Landa App 2 LLC - 5066 Greenway Drive Jacksonville FL LLC (also referred to herein as “Landa Series 5066 Greenway Drive”)

 

Landa App 2 LLC - 7848 Dalehurst Drive S Jacksonville FL LLC (also referred to herein as “Landa Series 7848 Dalehurst Drive S”)

 

Landa App 2 LLC - 2231 Lake Forest Avenue Spring Hill FL LLC (also referred to herein as “Landa Series 2231 Lake Forest Avenue”)

 

Landa App 2 LLC - 235 Celery Avenue N Jacksonville FL LLC (also referred to herein as “Landa Series 235 Celery Avenue”)

 

Landa App 2 LLC - 3390 Jacqueline Drive Jacksonville FL LLC (also referred to herein as “Landa Series 3390 Jacqueline Drive”)

 

48

 

 

Series   Address   Year Built   Bedrooms   Baths   Square Footage     Anticipated Improvements, Repairs or Maintenance to the Property
Landa Series 8337 Blackfoot Trail   8337 Blackfoot Trail, Jonesboro, GA, 30236   1983   3   2     1,900     No(1)
Landa Series 1662 Oak Forest Drive SE   1662 Oak Forest Drive SE, Conyers, GA, 30013   1972   3   3     1,916     No(1)
Landa Series 189 Iris Court   189 Iris Court, Riverdale, GA, 30274   1979   3   2     1,632     No(1)
Landa Series 363 Coral Circle   363 Coral Circle, McDonough, GA, 30253   2000   2   3     1,270     No(1)
Landa Series 215 Clearview Circle   215 Clearview Circle, McDonough, GA, 30253   1992   3   2     1,766     No(1)
Landa Series 201 Signet Court   201 Signet Court, Stockbridge, GA, 30281   2004   3   2     1,784     No(1)
Landa Series 2530 Corner Stone Trail   2530 Corner Stone Trail, Decatur, GA, 30034   1987   3   2     1,057     No(1)
Landa Series 7572 Somerton Drive   7572 Somerton Drive, Jacksonville, FL, 32210   1993   3   2     1,382     No(1)
Landa Series 2875 Lorimier Terrace   2875 Lorimier Terrace, Jacksonville, FL, 32207   1957   3   2     1,592     No(1)
Landa Series 6323 Shetland Road   6323 Shetland Road, Jacksonville, FL, 32277   1960   4   2     1,398     No(1)
Landa Series 5921 Norde Drive E   5921 Norde Drive E, Jacksonville, FL, 32244   1958   3   2     1,316     No(1)
Landa Series 5938 Mount Zion Boulevard   5938 Mount Zion Boulevard, Ellenwood, GA, 30294   1973   4   2.5     1,752     No(1)
Landa Series 6249 Ellenwood Drive   6249 Ellenwood Drive, Rex, GA, 30273   2018   3   3     1,528     No(1)
Landa Series 3360 Brookside Lane   3360 Brookside Lane, Jonesboro, GA, 30236   1998   3   2.5     1,822     No(1)
Landa Series 5625 Windwood Road   5625 Windwood Road, Atlanta, GA, 30349   1984   3   2.5     1,254     No(1)
Landa Series 1419 Hatchcover Circle   1419 Hatchcover Circle, Jonesboro, GA, 30238   1972   4   1     1,075     No(1)
Landa Series 7552 Wheat Road   7552 Wheat Road, Jacksonville, FL, 32244   1966   4   2.5     1,435     No(1)
Landa Series 8170 Cumberland Gap Trail   8170 Cumberland Gap Trail, Jacksonville, FL, 32244   1987   3   2.5     1,662     No(1)
Landa Series 9193 Welch Court   9193 Welch Court, Jonesboro, GA, 30238   1983   4   2     1,312     No(1)
Landa Series 99 Creek Circle   99 Creek Circle, Stockbridge, GA, 30281   1995   3   2     1,347     No(1)
Landa Series 2137 D Hickory Bend SE   2137 D Hickory Bend SE,  Conyers, GA, 30013   1998   2   2.5     1,785     No(1)
,Landa Series 4126 Oriely Drive W   4126 Oriely Drive W, Jacksonville, FL, 32210   1984   3   2     1,233     No(1)
Landa Series 2962 Hunt Street   2962 Hunt Street, Jacksonville, FL, 32254   2003   3   2     1,094     No(1)
Landa Series 5066 Greenway Drive   5066 Greenway Drive, Jacksonville, FL, 32244   1960   4   2     1,408     No(1)
Landa Series 7848 Dalehurst Drive S   7848 Dalehurst Drive S, Jacksonville, FL, 32277   1972   3   2     1,040     No(1)
Landa Series 2231 Lake Forest Avenue   2231 Lake Forest Avenue, Spring Hill, FL, 34609   2021   4   2     1,449     No(1)
Landa Series 235 Celery Avenue N   235 Celery Avenue N, Jacksonville, FL, 32220   1958   4   2     1,328     No(1)

 

 

(1) The Manager does not currently anticipate any additional material Improvements, repairs or maintenance costs with respect to this Property, except for ordinary repairs required to turn over the Property for a new tenant; however, there may be material Improvements, repairs or maintenance costs in the future. Any future material Improvements, repairs or maintenance costs to the Property will be paid for using funds from the Series’ Reserves. In the event that there are not enough funds in the Reserves to cover such Improvements, repairs or maintenance, the Series may seek further debt financing from a related-party loan from the Manager. For discussion of factors that may result in increased costs to the Series, please see “Risk Factors—Risks Related to the Properties and the Series—A Series may not be able to control its operating costs or its expenses may remain constant or increase, even if its revenues do not increase, causing its results of operations to be adversely affected.”

 

49

 

 

Lease Information

 

Please see the Master Series Table for information regarding the lease expiration and monthly rent for the Properties. The foregoing is a summary of the terms of the applicable lease agreement and does not purport to be a complete description of such terms. Please see the Form of GA Lease Agreement for the Properties located in the State of Georgia or the Form of FL Lease Agreement for the Properties located in the State of Florida, as applicable, for more information.

 

Taxes and Insurance

 

Please see the Master Series Table for information regarding taxes and insurance for the Properties

 

Monthly Management Fee

 

The Monthly Management Fee payable by each Series is expected to be eight percent (8%) of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed ten percent (10%) of the Gross Monthly Rent.

 

Allocation to Reserve

 

We expect each Series will contribute monthly to its Reserve by allocating up to fifteen (15%) of its Gross Monthly Rent to the Reserve, such allocation beginning after the commencement of such Series’ Offering.

 

Loans  

 

Acquisition Notes

 

Initially, each Series issues an Acquisition Note to the Manager to finance 100% of the costs associated with the expected acquisition of its Property. Each Acquisition Note represents a related-party loan between each respective Series and the Manager. The Acquisition Notes issued by the Series bear an interest rate of four and a half percent (4.5%) per annum, provided that interest will not accrue on the Acquisition Notes issued by the Series, and no payment of amounts outstanding under such Acquisition Notes will be due, prior to the transfer to the applicable Series of title to its Property, and if such title transfer does not occur prior to the maturity of such Acquisition Note, such Acquisition Note will terminate with no obligation for the Series to make any payment thereunder. Title to the Property underlying the applicable Series will only be transferred following qualification of the offering statement and prior to the initial Closing of sales of Shares of the Series.

 

Each Series will use substantially all of the net proceeds from its Offering to pay down a portion of the outstanding balance under its Acquisition Note.

 

50

 

 

The original and current amounts and terms of each Acquisition Note are listed in the table below. Each Acquisition Note is an unsecured obligation of the applicable Series. Please see the “Form of Promissory Note, by and between Landa Holdings, Inc. and a Landa App 2 LLC Series (Acquisition Note)” which is included as an exhibit to this Offering Circular for more information.

 

Series  

Original
Principal

Amount(1)

    Annual
Interest
Rate
    Loan
Date
  Maturity
Date
    Current
Outstanding Amount
 
Landa Series 2174 Scarbrough Road(3)   $ 183,204.00       4.50 %   07/28/2021   07/28/2026     51,929.00 (2) 
Landa Series 153 Spring Valley Circle   $  201,557.00       4.50 %   07/28/2021   07/28/2026       $ 73,875.00 (2)
Landa Series 126 Wildwood Road   $ 185,571.00       4.50 %   07/28/2021   07/28/2026       $ 59,356.00 (2)
Landa Series 137 Spring Valley Circle(3)     $ 176,953.00       4.50 %   07/28/2021   07/28/2026       $ 60,635.00 (2)
Landa Series 3192 Lake Monroe Road   $ 168,518.00       4.50 %   07/28/2021   07/28/2026       $ 49,656.00 (2)
Landa Series 45 Robertford Drive   $ 273,675.00       4.50 %   07/28/2021   07/28/2026       $ 81,680.00 (2)
Landa Series 303 Kellys Walk   $ 237,426.00       4.50 %   09/07/2021   09/07/2026       $ 48,569.00 (2)
Landa Series 4085 Springvale Way(3)   $ 245,767.00       4.50 %   07/01/2021   07/01/2026     87,252.00 (2) 
Landa Series 8337 Blackfoot Trail   $ 246,350.30       4.50 %   05/03/2022   05/03/2026       $  246,350.30  
Landa Series 1662 Oak Forest Drive SE   $ 252,082.00       4.50 %   05/03/2022   05/03/2026       $ 252,082.00  
Landa Series 189 Iris Court   $ 241,303.10       4.50 %   05/03/2022   05/03/2026       $ 241,303.10  
Landa Series 363 Coral Circle   $ 197,861.35       4.50 %   05/03/2022   05/03/2026       $ 197,861.35  
Landa Series 215 Clearview Circle   $ 300,371.00       4.50 %   05/03/2022   05/03/2026       $ 300,371.00  
Landa Series 201 Signet Court   $ 266,906.75       4.50 %   05/03/2022   05/03/2026       $ 266,906.75  
Landa Series 2530 Corner Stone Trail   $ 245,352.14       4.50 %   05/03/2022   05/03/2026       $ 245,352.14  
Landa Series 7572 Somerton Drive   $ 225,159.91       4.50 %   05/03/2022   05/03/2026       $ 225,159.91  
Landa Series 2875 Lorimier Terrace   $ 288,485.85       4.50 %   05/03/2022   05/03/2026       $ 288,485.85  
Landa Series 6323 Shetland Road   $ 245,156.30       4.50 %   05/03/2022   05/03/2026       $ 245,156.30  
Landa Series 5921 Norde Drive E   $ 242,857.14       4.50 %   05/03/2022   05/03/2026       $ 242,857.14  
Landa Series 5938 Mount Zion Boulevard   $ 259,661.00       4.50 %   05/03/2022   05/03/2026       $ 259,661.00  
Landa Series 6249 Ellenwood Drive   $ 218,182.44       4.50 %   05/03/2022   05/03/2026       $ 218,182.44  
Landa Series 3360 Brookside Lane   $ 284,967.89       4.50 %   05/03/2022   05/03/2026       $ 284,967.89  
Landa Series 5625 Windwood Road   $ 171,789.13       4.50 %   05/03/2022   05/03/2026       $ 171,789.13  
Landa Series 7552 Wheat Road   $ 244,497.40       4.50 %   05/03/2022   05/03/2026       $ 244,497.40  
Landa Series 1419 Hatchcover Circle   $ 209,912.42       4.50 %   05/03/2022   05/03/2026       $ 209,912.42  
Landa Series 8170 Cumberland Gap Trail   $ 281,531.42       4.50 %   05/03/2022   05/03/2026       $ 281,531.42  
Landa Series 9193 Welch Court   $ 232,149.31       4.50 %   05/03/2022   05/03/2026       $ 232,149.31  
Landa Series 99 Creek Circle   $ 249,737.87       4.50 %   05/03/2022   05/03/2026       $ 249,737.87  
Landa Series 2137 D Hickory Bend SE   $ 177,360.00       4.50 %   05/03/2022   05/03/2026       $ 177,360.00  
Landa Series 4126 Oriely Drive W   $ 251,465.13       4.50 %   05/03/2022   05/03/2026       $ 251,465.13  
Landa Series 2962 Hunt Street   $ 206,156.86       4.50 %   05/03/2022   05/03/2026       $ 206,156.86  
Landa Series 5066 Greenway Drive   $ 280,915.00       4.50 %   05/03/2022   05/03/2026       $ 280,915.00  
Landa Series 7848 Dalehurst Drive S   $ 262,984.21       4.50 %   05/03/2022   05/03/2026       $ 262,984.21  
Landa Series 2231 Lake Forest Avenue   $ 297,196.20       4.50 %   05/03/2022   05/03/2026       $ 297,196.20  
Landa Series 235 Celery Avenue N   $ 280,599.00       4.50 %   05/03/2022   05/03/2026       $ 280,599.00  
Landa Series 3390 Jacqueline Drive   $ 273,069.00       4.50 %   05/03/2022   05/03/2026       $ 273,099.00  

 

(1) The principal amount shall be due and payable by the Series within 30 days after demand by Landa Holdings, as lender, at any time prior to the liquidation, dissolution or winding up of the Series.
(2) The Current Outstanding Amount as of December 31, 2021.
(3) In April 2022, this Series amended its Acquisition Note to reduce the principal amount payable on such Acquisition Note. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Recent Developments” for more information.

 

51

 

 

Refinance Notes

 

Prior Series

 

Each Prior Series has paid down or otherwise discharged all or a portion of the outstanding balance of its Acquisition Note with the proceeds received in exchange for a Refinance Note issued to the Lender. Each Refinance Note is secured by the Property underlying the respective Prior Series. The principal amount, interest rate, maturity date and monthly interest payment with respect to each Refinance Note is listed in the table below.

 

Loan    Series   Principal
Amount
   Annual
Interest
Rate
   Loan
Date
  Maturity
Date
  Monthly Payment Amount  
1     Landa Series 2174 Scarbrough Road   $ 116,250       4.80 %   12/08/2021   *   $ 465.00  
2     Landa Series 153 Spring Valley Circle   $ 122,250       4.80 %   12/08/2021   *   $ 489.00  
3     Landa Series 126 Wildwood Road   $ 116,250       4.80 %   12/08/2021   *   $ 465.00  
4     Landa Series 137 Spring Valley Circle   $ 108,750       4.80 %   12/08/2021   *   $ 435.00  
5     Landa Series 3192 Lake Monroe Road   $ 122,500       4.80 %   12/08/2021   *   $ 490.00  
6     Landa Series 45 Robertford Drive   $ 180,750       4.80 %   12/08/2021   *   $ 723.00  
7     Landa Series 303 Kellys Walk   $ 157,500       4.80 %   12/08/2021   *   $ 630.00  
8     Landa Series 4085 Springvale Way   $ 132,080       4.80 %   12/08/2021   *   $ 528.32  

 

* The earlier of (i) January 1, 2027 and (ii) the date on which the unpaid principal balance on the Refinance Note becomes due and payable by acceleration or otherwise or the exercise of any of the Lender’s rights or remedies.

 

New Series

 

We do not expect that any New Series will issue a Refinance Note, or similar debt instrument to a third-party lender. Rather, the proceeds from each New Series’ Offering is expected to pay down all or a portion of the Acquisition Note without the need for third party financing. See “Determination of Purchase Price” below.

 

Additional Borrowings

 

Each Series may obtain an additional related party loan from the Manager following the Offering of its Shares, which may be used, among other things, to refinance any borrowings relating to its Property or, in the event a Series incurs a significant unforeseeable expense or vacancy, to cover its debt obligations or other liabilities, or to cover Operating Expenses, not otherwise covered by the Series’ Reserves. In addition, each Series may also seek to refinance any outstanding indebtedness with a non-affiliate mortgage and/or other non-affiliate debt financing. We expect that any third-party mortgage and/or other debt instruments that a Series enters into in connection with a refinancing of a Property will be secured by a security interest in the title of such Property and any other assets of the Series. Each Series may also seek to further refinance any outstanding indebtedness if more favorable terms become available to it.

 

52

 

 

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

General

 

Landa App 2 LLC (the “Company”) is a Delaware series limited liability company. Landa App 2 LLC was originally formed as a registered series limited liability company under Section 18-218 of the LLC Act, and converted each of its original eight (8) Series from a “registered series” to a “protected series” under Section 18-215 of the LLC Act in April 2022. All subsequently Series have been, and will be, formed as protected series.

 

The Company was formed for the purpose of creating the Series and offering Shares in such Series and may form new Series from time to time. Each Series will be governed by the Master Agreement and the Series Designation for such Series, which is included as an exhibit to this Offering Circular and will also be available at the applicable Property Page. We expect that the Company’s, and each Series’, sole source of income will be from rental income and any profits on the appreciation of any Property, if there is a disposition of the Property.

 

The purpose of the Series is to acquire owner-occupied rental properties and offer a unique investment opportunity for eligible investors to benefit from the performance of such Properties. We are offering a maximum of 10,000 membership interests (each a “Share” and collectively, the “Shares”) of each of the New Series and Open Series of the Company, at the respective purchase prices listed on the cover page of this Offering Circular. Each Prior Series currently holds title to its Properties. The New Series do not yet hold title to their respective Properties and such title is currently held by Landa Properties. We expect that Landa Properties will transfer title to the Property underlying each Series to the applicable Series prior to such Series’ initial Closing. Upon transfer of title, Landa Properties will assign the lease agreements for the Properties underlying each Series to the applicable Series.

 

Each Series’ primary investment objective is to acquire desirable single-family rental properties that provide attractive, risk adjusted, returns. We intend to acquire Properties located in “metropolitan statistical areas” that provide economic growth and strong rental demand. Our objective is to manage each of the Properties in an effort to maximize net rental income and the amount of cash flow that is distributed to the holders of the Shares of the applicable Series. To that end, we will target Properties that we believe are in a stable condition as we determine through due diligence during the acquisition process. We will seek to acquire Properties that we believe will provide monthly net income distributions to investors, without holding periods, and without charging asset management fees. Real estate acquisitions will be on an opportunistic basis. However, there is no assurance that our management or acquisition objectives will be realized.

 

Recent Developments

 

Amendment of Acquisition Notes

 

In April 2022, Landa App 2 LLC - 2174 Scarbrough Road Stone Mountain GA LLC, Landa App 2 LLC - 137 Spring Valley Circle Stockbridge GA LLC and Landa App 2 LLC - 4085 Springvale Way McDonough GA LLC each amended its Acquisition Note to decrease the principal amount by an amount equal to the difference between actual principal amount and the disclosed principal amount.

 

New Series

 

The Company may form new Series from time to time. Pursuant to this Offering Circular, we are offering a maximum of 10,000 membership interests (each a “Share” and collectively, the “Shares”) of each of the New Series, at the respective purchase prices listed on the cover page of this Offering Circular. The New Series do not yet hold title to their respective Properties and such title is currently held by Landa Properties. We expect that Landa Properties will transfer title to the Property underlying each New Series to the applicable Series prior to such Series’ initial Closing. Upon transfer of title, Landa Properties will assign the lease agreements for the Properties underlying each New Series to the applicable Series.

 

Prior to the Closing of the first Offering of each New Series, each New Series will distribute all cash held by such New Series to the Manager, except for the initial reserve allocation for such Series, as described above under “Use of Proceeds.”

 

We do not expect that any New Series will issue a Refinance Note, or similar debt instrument to a third-party lender. Rather, the proceeds from each New Series’ Offering is expected to pay down all or a portion of the Acquisition Note without the need for third party financing. See “Determination of Purchase Price” below.

 

Impact of the COVID-19 Coronavirus Pandemic

 

The international spread of COVID-19 was declared a global pandemic by the World Health Organization on March 11, 2020. The extent to which this pandemic could continue to affect our financial condition, liquidity, and results of operations is difficult to predict and depends on evolving factors, including, but not limited to, duration, scope, government actions, and other social responses. Beginning in March 2020, many states in the U.S., including Georgia and Florida, where our Properties are located, implemented stay-at-home and shutdown orders for all “non-essential” business and activity in an aggressive effort to mitigate the spread of COVID-19. These orders have continued to evolve resulting in a full or partial lifting of these restrictions at various points over the past two years. Vaccinations for the COVID-19 virus have been widely distributed among the general U.S. population which has resulted in a loosening of previously mandated restrictions. However, the potential emergence of vaccine-resistant variants of COVID-19 could trigger restrictions to be put back in place. Such restrictions may include mandatory business shut-downs, reduced business operations and social distancing requirements.

 

53

 

 

The pandemic’s duration and severity and the extent of the adverse health impact on the general population and on the local population where our Properties are and will be located are unknown. These, among other items, will likely impact the economy, the unemployment rate and our operations and could materially affect our future consolidated results of operations, financial condition, liquidity, investments and overall performance. In addition, our business may be affected by our ability to hire and/or maintain adequate staffing and disruption in the supply chain for building, construction and related goods and materials. For more information, please see the section entitled “Risk Factors – The COVID-19 pandemic may adversely affect our business.

 

Liquidity and Capital Resources

 

The Company commenced operations in December 2021. The Company expects to incur significant additional expenses and will be dependent on additional capital resources. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. See Note 1 of the Financial Statements included in this Offering Circular.

 

Prior to the Closing of the first Offering of each New Series, each New Series will distribute all cash held by such New Series to the Manager, except for the initial reserve allocation for such Series, as described above under “Use of Proceeds.”

 

In connection with the acquisition, or expected acquisition of its Property from Landa Properties, each Series issued an Acquisition Note to the Manager. The Acquisition Notes represent unsecured related-party loans between each respective Series and Landa Holdings. The Acquisition Notes bears an interest rate of up to four and a half percent (4.5%) per annum, provided that interest will not accrue on the Acquisition Notes issued by each Series, and no payment of amounts outstanding under such Acquisition Notes will be due, prior to the transfer to the applicable Series of title to its Property, and if such title transfer does not occur prior to the maturity of such Acquisition Note, such Acquisition Note will terminate with no obligation for the Series to make any payment thereunder. In addition, each Prior Series previously issued a Refinance Note in order to discharge all or a portion of its Acquisition Note.

 

Each Acquisition Note includes payment to the Manager of an Acquisition Fee ranging from five percent (5%) to ten percent (10%) of the purchase cost of the Property. The Acquisition Fee for each Series was calculated by the Manager, acting in its sole discretion, based on several factors including the purchase cost of the Property, as well as sourcing and due diligence costs incurred in connection with the acquisition of the Property.

 

Each Series will use substantially all of the net proceeds from its Offering to pay down all or a portion of the balance of its Acquisition Note. For information regarding the anticipated use of proceeds from each Series’ Offering, see “Use of Proceeds.”

 

Each Series may seek to further refinance any outstanding indebtedness. The Manager may from time to time modify a Series’ financing policy in its discretion in light of then-current economic conditions, relative costs of debt and equity capital, market values of its Property, general conditions in the market for debt and equity securities, growth and acquisition opportunities or other factors. The Series cannot exceed the leverage limit of its leverage policy unless any excess in borrowing over such level is approved by the Manager. See “Description of Our Business – Investment Strategy” for more details regarding the Series’ leverage policies.

 

We expect the Series to hold each of the Properties indefinitely; however, the Manager, acting in its sole discretion, may dispose of a Property and dissolve a Series pursuant to the terms of the Master Agreement.

 

Further, each Series will have certain fixed Operating Expenses, which in the case of the Series will be regardless of whether it is able to raise substantial funds in its Offering.

 

Each Series expects to use its capital resources to make certain payments to the Manager in connection with the management of its Property and costs incurred by the Manager in providing services to it.

 

The Manager will receive fees and expense reimbursements pursuant to the Series’ management agreement.

 

Neither the Manager nor its affiliates will receive any selling commissions or dealer manager fees in connection with the offer and sale of the membership interests.

 

The Manager or its affiliates may provide loans to the Series following its offering, which will be used, among other things, to refinance any borrowings relating to such Series’ Property or, in the event a Series incurs a significant unforeseeable expense or vacancy, to be used by such Series to cover its debt obligations or other liabilities. In the case that the Manager provides a loan to a Series, the Series will be obligated to pay interest no greater than seven percent (7%) on that loan at a rate to be determined solely by the Manager.

 

54

 

 

Plan of Operations

 

We plan to launch an as of yet undetermined number of additional Series and related Offerings in the next twelve months with Properties that we acquire from our affiliates, including Landa Properties as well as Properties acquired from third parties. The proceeds from any additional Offerings closed during the next twelve months will be used for, among other things, the acquisition of Properties by the Series conducting the Offerings. No investor in any Series will, by virtue of its interest in such Series, including its underlying Property, have any interest in, or rights to acquire an interest in, any other Series.

 

While each Series intends to hold its Property indefinitely, as each Property reaches what the Manager believes to be its optimum value, the Manager may consider disposing of such Property. Please see “Description of our Business – Our Manager – Disposition Policies” for more information about our disposition policy with respect to the Properties.

 

We expect that the rental income earned from each Series’ Property will satisfy each Series’ cash requirements. Each Series may seek additional capital in the form of debt financing from other financing sources to satisfy any additional cash requirements, including a related-party loan between each Series and the Manager.

 

Results of Operations

 

Revenues:

 

Revenues are generated at the Series level and are derived from rental revenues. Rental revenues consist of rental amounts collected under the lease agreements related to each Series’ Property, net of any concessions and uncollectible amounts. Each Series enters into a lease agreement directly with the tenant. Each lease has a term of one year, and in certain cases, may extend to a month-to-month lease, and we expect to enter into new leases with one-year terms as well. As of December 31, 2021, only the Prior Series had generated revenues.

 

Revenues are generated at the Series level. Each Series generates revenue through rental income earned from its underlying Property. Our total revenue was $9,563 for the initial period of December 8, 2021 (Inception) through December 31, 2021.

 

Expenses:

 

Expenses are incurred at the Series level. Additional information regarding the nature and description of each of these expenses can be found below.

 

Operating Expenses. Each Series incurs certain ongoing expenses related to such Series or the property held by such Series, including, but not limited to, (i) any and all fees, costs and expenses incurred in connection with the management of a Property, (ii) debt service on the Acquisition Note (to the extent the full amount of the Acquisition Note has not been discharged), the Refinance Note, if applicable, and other loans, including interest and principal payments, (iii) any and all insurance premiums or expenses, including property insurance in connection with the Series’ property, (iv) any withholding or transfer taxes imposed on the Company or a Series as a result of its or their earnings, investments or withdrawals in connection with the property, (v) any governmental fees imposed on the capital of the Company or a Series or incurred in connection with compliance with applicable regulatory requirements in connection with the property, (vi) any legal fees and costs (including settlement costs) arising in connection with any disputes with tenants, litigation or regulatory investigation instituted against the Series or a Manager in connection with the affairs of the Series, (vii) any fees, costs and expenses of engaging services providers, and (viii) any indemnification obligations of a Series.

 

For the initial period of December 8, 2021 (Inception) through December 31, 2021, the Series incurred a total of $10,048 in Operating Expenses (calculated on a combined basis).

 

55

 

 

The following table summarizes the Operating Expenses by category:

 

Operating Expenses

 

For the initial period December 8,
2021 (Inception) to

December 31,
2021

 
Management Fee   $ 775  
Homeowners Association Expense   $ 39  
Insurance Expense   $ 324  
Real Estate Tax Expense   $ 1,255  
Depreciation Expense   $ 4,275  
Interest Expense   $ 3,380  
Total Operating Expenses   $ 10,048  

 

The following table summarizes the Operating Expenses by each Series:

 

Series  

Operating

Expenses

 
Landa Series 2174 Scarbrough Road   $ 1,091  
Landa Series 153 Spring Valley Circle   $ 1,247  
Landa Series 126 Wildwood Road   $ 1,177  
Landa Series 137 Spring Valley Circle   $ 1,177  
Landa Series 3192 Lake Monroe Road   $ 1,014  
Landa Series 45 Robertford Drive   $ 1,616  
Landa Series 303 Kellys Walk   $ 1,196  
Landa Series 4085 Springvale Way   $ 1,530  
Total Operating Expenses   $ 10,048  

 

Depreciation and Amortization. Each Series recognizes depreciation and amortization expense associated with its Property and other capital expenditures over the expected useful life of its Property.

 

56

 

 

Acquisition Notes

 

Prior Series

 

Each Prior Series issued an Acquisition Note to the Manager to finance 100% of the costs associated with the acquisition of its Property. See “Description of the Properties–Loans–Acquisition Loans” for information on the original and current amounts and terms of each Acquisition Note.

 

Refinance Notes

 

Prior Series

 

Each Prior Series has paid down, or otherwise discharged, all or a portion of the outstanding balance of its Acquisition Note with the proceeds received in exchange for a Refinance Note issued to the Lender. Each Refinance Note is secured by the Property underlying the respective Prior Series. See “Description of the Properties–Loans–Refinance Loans” for information on the principal amounts and terms of each Refinance Note.

 

Market Outlook—Real Estate Finance Markets

 

While the recent spread of COVID-19 has created uncertainty about the overall stability of the economic and financial market, we remain encouraged by the fundamentals of the residential housing market and believe there will be an increased demand for single-family rentals. As we look ahead the next three years, we believe improving fundamentals, transactions, and residential real estate lending activities will continue to strengthen in core United States metro markets. We also expect high foreign direct investment in United States markets and real estate assets to continue. Further, the assistance provided by governmental support programs and commitments is expected to support U.S. capital markets over the immediate future.

 

If markets continue to strengthen, the competition for risk-adjusted yield will become increasingly fierce. We believe that innovative funding options and quicker closing timelines from the Manager allow for greater financing availability in a period of rising competition amongst capital providers.

 

However, risks related to interest rate hikes and regulatory uncertainty could adversely affect growth and the values of our investments. 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. Further, these circumstances may materially impact the cost and availability of credit to borrowers, hampering the ability of the Manager to acquire new investments with attractive risk-reward dynamics.

 

Over the short term, we remain cautiously optimistic about the opportunity to acquire investments offering attractive risk-adjusted returns in our targeted investment markets. However, we recognize disruptions in financial markets can occur at any time. By targeting modest leverage and short target investment durations, we believe we will remain well positioned, as compared to our competitors, in the event current market dynamics deteriorate.

 

57

 

 

Material Weakness in Internal Controls

 

A control deficiency exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent or detect and correct misstatements on a timely basis. A material weakness is a deficiency, or combination of deficiencies in internal controls, such that there is a reasonable possibility that a material misstatement of the entity’s financial statements will not be prevented or detected and corrected on a timely basis.

 

See “Risk Factors—Our independent auditors recently identified a material weakness in our internal control over financial reporting, which, if not remedied, could have a significant adverse effect on our ability to report our financial results accurately and timely in the future.”

 

Critical Accounting Policies

 

Our accounting policies have been established to conform with U.S. Generally Accepted Accounting Principles (“GAAP”). The preparation of financial statements in conformity with GAAP requires us to use judgment in the application of accounting policies, including making estimates and assumptions. These judgments may affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the dates on the Company’s financial statements and the reported amounts of revenue and expenses during the reporting periods. We believe that we have made these estimates and assumptions in an appropriate manner and in a way that accurately reflects our financial condition. We continually test and evaluate these estimates and assumptions using our historical knowledge of the business, as well as other factors, to ensure that they are reasonable for reporting purposes. However, actual results may differ from these estimates and assumptions. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied, thus resulting in a different presentation of the financial statements.

 

We believe our critical accounting policies govern the significant judgments and estimates used in the preparation of our financial statements.

 

58

 

 

DETERMINATION OF PURCHASE PRICE

 

For each Open Series, the purchase price for the Shares of such Series was determined by the Manager and was calculated by dividing (a) the total amounts outstanding under the Series’ Acquisition Note, less the principal amount, as applicable, of the Refinance Note by (b) 10,000, which represents the total expected Shares to be issued in such Series.

 

For each New Series, the purchase price for the Shares of such Series was determined by the Manager and was calculated by dividing (a) the total amounts outstanding under the Series’ Acquisition Note by (b) 10,000, which represents the total expected Shares to be issued in such Series.

 

59

 

 

PLAN OF DISTRIBUTION

 

Landa Holdings, as the Manager, will manage the day-to-day operation of the Company and each of the Series. Landa Holdings also owns and operates the Landa Mobile App, through which investors may indirectly invest, through the purchase of Shares of a Series, in a Property.

 

We are offering a maximum of 10,000 Shares of each of the New Series and Open Series of the Company, at the respective purchase prices set forth on the cover page of this Offering Circular, pursuant to the terms and conditions set forth in the applicable Series Materials. The Shares are being offered to the public on a “best efforts,” no offering minimum basis, and therefore, we are only required to use our best efforts to sell the Shares of each Series. Neither the Manager nor any other party has a firm commitment or obligation to purchase any of the Series’ Shares.

 

The Shares will be offered through the Landa Mobile App. We do not intend to use commissioned sales agents or underwriters as part of the Offerings. We expect that the officers of the Manager will offer and sell the Shares in reliance upon the exemption from registration contained in Rule 3a4-1 of the Exchange Act and will not receive any compensation from the offer or sale of the Shares. For additional information about the Landa Mobile App, please see “Offering Summary—The Landa Mobile App.”

 

The Company has engaged Dalmore Group, LLC, a broker-dealer registered with the SEC and a member of FINRA (the “Broker Dealer”) pursuant to a Broker Dealer Agreement dated May 3, 2021 (the “Broker Dealer Agreement”). The Broker Dealer Agreement has a 12-month term and will renew automatically for successive 12-month terms unless either party provides notice of non-renewal at least 60 days prior to the expiration of the then-current term. Under the Broker Dealer Agreement, the Broker Dealer’s role in each Offering is limited to serving as the broker dealer of record, including, but not limited to, processing transactions for potential investors and providing investor qualification recommendations (e.g., “Know Your Customer” and anti-money-laundering checks) and coordinating with third-party providers to ensure adequate review and compliance. The Broker Dealer will have access to the subscription information provided by investors for each Offering by processing transactions by investors through the Landa Mobile App. The Broker Dealer will not solicit any investors on our behalf, act as underwriter or provide investment advice or investment recommendations.

 

Pursuant to the Broker Dealer Agreement, the Company agreed to indemnify the Broker Dealer and each of its affiliates and their respective representatives and agents for any loss, liability, judgment, arbitration award, settlement, damage or cost (which we refer to as losses) incurred in any third-party suit, action, claim or demand (which we refer to, collectively, as a proceeding) arising out of (i) our breach of any provision of the Broker Dealer Agreement, (ii) our wrongful acts or omissions, or (iii) the Offerings under this Offering Circular, to the extent not based upon a breach of the agreement by the Broker Dealer and/or the wrongful acts or omissions of the Broker Dealer or the Broker Dealer’s failure to comply with any applicable federal, state or local laws, regulations or codes in the performance of its obligations under the Broker Dealer Agreement. The Broker Dealer agreed to indemnify us and each of our affiliates and their and our representatives and agents from any losses arising out of any proceeding arising out of (y) the Broker’s breach of the Broker Dealer Agreement or (z) the wrongful acts or omissions of the Broker Dealer or the Broker Dealer’s failure to comply with any applicable federal, state or local laws, regulations or codes in the performance of its obligations under the Broker Dealer Agreement. Neither party is liable for any losses that result from gross negligence, fraud or willful misconduct by the other party.

 

60

 

 

As compensation for the services listed above, the Company has agreed to pay the Broker Dealer the following fees (collectively, the “Broker Fee”):

 

  (i) a $5,000 one-time advance expense allowance to cover reasonable out-of-pocket accountable expenses actually anticipated to be incurred by Broker Dealer in connection with the Offerings, such as, among other things, preparing the FINRA filing in connection with the Offerings. Broker Dealer will refund any amount related to this expense allowance to the extent it is not used, incurred or provided to the Company;

 

  (ii) a one-time consulting fee of $20,000 to provide ongoing general consulting services relating to the Offerings such as coordination with third party vendors and general guidance with respect to the Offerings, which will be due and payable immediately after qualification of the offering statement of which this Offering Circular forms a part and the Company receives a No Objection Letter from FINRA; and

 

  (iii) a commission equal to 1% of the amount raised in each Offering.

 

Although the Company agreed to pay the Broker Fee pursuant to the Broker Dealer Agreement, the Manager has agreed to pay the Broker Fee, and will immediately reimburse the Company for any Broker Fee payment.

 

The Shares will not be offered or sold in states where the Broker Dealer is not registered as a broker-dealer pursuant to the applicable state law or in any jurisdictions where it is not lawful to offer and sell the Shares.

 

Neither the Company nor the Manager is a registered broker-dealer, an investment adviser or a funding portal. The Company and the Manager do not participate in securities offerings made in reliance on Securities Act Section 4(a)(6) and Regulation Crowdfunding. Neither the Company nor the Manager will make any sales prior to the qualification of the offering statement of which this Offering Circular forms a part.

 

This Offering Circular will be furnished to prospective investors upon their request via electronic PDF format and will be available for viewing and download from the Landa Mobile App, as well as on the SEC’s website at www.sec.gov.

 

We expect that there will be multiple closings for each Offering at which time Shares will be sold and the subscription price will be transferred to the operating account of the Series (each, a “Closing”). Each Closing will occur promptly following the acceptance of a subscription. A subscription will be accepted or rejected in whole or in part at the Manager’s sole discretion within 10 business days following receipt of such subscription. The Manager will accept subscriptions on a first-come, first-served basis subject to the right to reject or reduce subscriptions. In addition, the Manager may limit the amount of Series’ Shares that an individual investor may subscribe for.

 

To the extent that the funds are not ultimately received by us, whether due to an ACH chargeback or otherwise, the Subscription Agreement will be considered terminated, and the subscriber will not be entitled to any Shares subscribed for or dividends that may have accrued.

 

In compliance with Rule 253(e) of Regulation A, we will revise the offering statement of which this Offering Circular forms a part during the course of the Offerings whenever a new Series is offered, information herein has become false or misleading in light of existing circumstances, material developments have occurred, or there has been a fundamental change in the information initially presented. Such updates will not only correct such misleading information but shall also provide updated financial statements and shall be filed as an exhibit to the offering statement of which this Offering Circular forms a part and be requalified under Rule 252 of Regulation A.

 

Continuous Offering

 

The Offerings will be a continuous offering pursuant to Rule 251(d)(3)(i)(F). The term of each Offering will commence within two (2) calendar days after the first qualification date of the offering statement of which this Offering Circular forms a part and, unless earlier terminated by the Manager, each Series will offer Shares until no later than the second anniversary of such qualification date. The Shares will not be offered or sold in the Offerings on an “at the market” basis.

 

61

 

 

Fees and Expenses

 

Offering Expenses

 

The Manager or its affiliates will pay on behalf of each Series all costs incurred in connection with the organization and the offering of the Series’ Shares (the “Offering Expenses”). Offering Expenses include, but are not limited to, legal, accounting, fees incurred in connection with the custody accounts, transfer agent, underwriting, filing and compliance costs, as applicable, related to a specific offering.

 

Acquisition Fee

 

The Acquisition Notes issued by each Series to the Manager in connection with the expected acquisition of its Property included amounts attributable to an Acquisition Fee due to the Manager ranging from five percent (5%) to ten percent (10%) of the purchase cost of the Property.

 

Property Diligence Expenses

 

The Acquisition Notes issued by each Series to the Manager in connection with the acquisition of its Property included amounts attributable to any and all fees, costs and expenses incurred in connection with the evaluation, discovery, and investigation of such Property incurred prior to such acquisition, including legal fees associated with the title insurance, appraisal costs and inspection costs, and any other expenses associated with the acquisition of a Property (the “Property Diligence Expenses”).

 

Reserve

 

Each Series will maintain an unrestricted cash reserve in its account to cover any unanticipated Operating Expenses that may arise or to cover other general corporate or working capital expenses (a “Reserve”).

 

Each Series’ Reserve was initially funded in connection with the Acquisition Note issued by each Series to the Manager at the time of the acquisition of its Property. The initial funding amount was determined by the Manager based on, among other things, the purchase cost of the Property, the condition of the Property and any expected expenses associated with the Property or the Series. Each Series will further contribute to the Reserve by allocating approximately 7% to 15% of Gross Monthly Rent to the Reserve, as determined by the Manager acting in its sole discretion.

 

In the event that a Series is unable to collect rent for a given month, the Series may make a distribution out of its Reserve.

 

If the Manager elects to effectuate a dissolution for a given Series, the Reserve for such Series will be distributed to each member of such Series in accordance with the Master Agreement.

 

State Law Exemption and Offerings to “Qualified Purchasers”

 

The Shares are being offered and sold only to “qualified purchasers” (as defined in Regulation A). As a Tier 2 offering pursuant to Regulation A, this Offering will be exempt from state “Blue Sky” law review, subject to certain state filing requirements and anti-fraud provisions, to the extent that the Shares offered hereby are offered and sold only to “qualified purchasers” or at a time when the Shares are listed on a national securities exchange. “Qualified purchasers” include: (i) “accredited investors” under Rule 501(a) of Regulation D and (ii) all other investors so long as their investment in the Shares does not represent more than 10% of the greater of their annual income or net worth (for natural persons), or 10% of the greater of annual revenue or net assets at fiscal year-end (for non-natural persons). However, the Shares will be offered and sold only to those investors that are within the latter category (i.e., investors whose investment in the Shares does not represent more than 10% of the applicable amount), regardless of an investor’s status as an “accredited investor.” Accordingly, the Manager reserves the right to reject any investor’s subscription in whole or in part for any reason, including if it determines in its sole and absolute discretion that such investor is not a “qualified purchaser” for purposes of Regulation A. If the Offering terminates or if any prospective investor’s subscription is rejected, all funds received from such investors will be promptly returned without interest or deduction.

 

Certificates Will Not be Issued

 

The Shares will be issued in book-entry form without certificates and will be recorded and maintained on the Company’s books and records.

 

62

 

 

Transferability of the Shares

 

All Shares will be issued in electronic form only and will not be listed or quoted on any national securities exchange. We expect that after a Series’ Offering has concluded, the Secondary Trading Platform will be a venue available for the potential resale of such Series’ Shares through the Broker Dealer, as a broker dealer member of the Secondary Trading Platform; provided, however, such resale of a Series’ Shares will be subject to federal and state securities laws and the restrictions in the Master Agreement, and there can be no assurance that an active market for any Shares will develop on the Secondary Trading Platform, that the Secondary Trading Platform will be available to allow resales of Shares to residents of all states, or that the Secondary Trading Platform will be available at all. For these reasons, investors must be prepared to hold their Shares indefinitely.

 

The Secondary Trading Platform is only available on the Landa Mobile App and prospective investors must create a Landa Account before being permitted to access the Secondary Trading Platform.

 

The Manager may withhold a transfer in its sole discretion, including if the Manager determines that such transfer, assignment or pledge would result in (a) there being more than 2,000 beneficial owners of the Series or more than 500 beneficial owners of the Series that are not “accredited investors,” (b) the assets of the Series being deemed “plan assets” for purposes of ERISA, or (c) the Company, the Series or the Manager being subject to additional regulatory requirements.

 

Please refer to the applicable Series’ Subscription Agreement and the Master Agreement for additional information regarding restrictions on transfer that may be applicable to the Shares.

 

Escrow

 

The proceeds of the Offerings will not be placed into an escrow account.

 

Landa Account

 

All funds deposited into a Landa Account will be placed into a non-interest-bearing custody account maintained by the Custodian. These funds will not be commingled with the operating account of the applicable Series, until, if and when there is a Closing for the Offering of that specific Series with respect to the Shares that the applicable investor has subscribed for, which will occur promptly following the submission and acceptance of each subscription. All bank services provided by the Custodian will be provided directly by Evolve Bank & Trust, Member FDIC.

 

How to Subscribe for Shares

 

Potential investors who are “qualified purchasers” may subscribe to purchase Shares in a Series. If you wish to acquire Shares you must:

 

  1. Download the Landa Mobile App.

 

  2. Create a Landa Account. Our third-party provider will conduct Know-Your-Customer and Anti Money Laundering checks on each user that creates a Landa Account.

 

  3. Connect your Landa Account to your bank or financial institution and deposit funds into your Landa Account. All funds deposited into your Landa Account will be held in a non-interest-bearing custody account maintained by the Custodian.

 

  4. Navigate to the applicable Property Page for the Series you would like to invest in.

 

  5. Carefully review the information in the Property Page, this Offering Circular, and any current supplement, as well as the Series Materials for the applicable Series, including, but not limited to, the Series’ Subscription Agreement, the Master Agreement and the Series Designation for such Series, the Risk Factors set forth in this Offering Circular and the Terms of Service on the Landa Mobile App. We urge you to consult with your tax, legal and financial advisors to determine whether an investment in the Shares is suitable for you.

 

  6. When you are ready to purchase Shares in a Series, click {BUY} in the applicable Property Page and indicate the number of Shares you would like to purchase. By clicking {BUY}, you are agreeing to be bound by the terms of the applicable Series’ Subscription Agreement and the Master Agreement and the Series Designation for such Series, with your electronic signature marking the signature pages of each agreement. The signature page to the Series’ Subscription Agreement containing your electronic signature will be immediately affixed to such agreement and will remain held in escrow until your subscription is accepted (in whole or in part) and there is a Closing with respect to your subscription. When your signature page to the Series’ Subscription Agreement is released from escrow, you will become a member in the Series, bound by its terms.

 

63

 

 

After you click {BUY}:

 

  1. The Manager and the Broker Dealer will review the subscription documentation submitted and electronically signed by you. You may be asked to provide additional information. The Manager or the Broker Dealer may contact you directly if required. The Manager reserves the right to reject any subscriptions, in whole or in part, for any or no reason, and to terminate any Offering at any time prior to a Closing. 

 

  2. Once the review is complete and within 10 business days of receipt of your subscription, the Manager and/or the Broker Dealer will inform you whether or not your application to subscribe for Shares is approved or denied, and if approved, the number of Shares you are entitled to subscribe for. 

 

  3. If your subscription is rejected in whole or in part, you may withdraw the subscription funds related to the rejected portion of your subscription from your Landa Account promptly after notification of such rejection. If all or a part of your subscription is approved, then the number of Shares for which your subscription has been accepted will be issued to you electronically upon the Closing. Simultaneously with the issuance of the Shares, the Manager will cause the Custodian to transfer funds in an amount equal to the purchase price for the Shares issued from your Landa Account to the operating account of the Series. In addition, you will receive an email confirming the details of your subscription, including the Series name, the date, the number of Shares purchased and the total purchase price for your Shares. You will also be informed that you are now a member of the applicable Series pursuant to the Master Agreement.  You will be able to access information about your total Share ownership at any time using the Landa Mobile App. The Manager will accept subscriptions on a first-come, first-served basis subject to the right to reject or reduce subscriptions.

 

The Company, the Manager and the Broker Dealer will rely on the information you provide in the Landa Mobile App and your Subscription Agreement, and the supplemental information you provide in order for the Manager and the Broker Dealer to verify your status as a “qualified purchaser.” If any information about your “qualified purchaser” status changes prior to you being issued the Shares, please notify the Manager immediately using the contact details set out in the Subscription Agreement.

 

For further information on the subscription process, please contact the Manager using the contact details set out in the “Additional Information” section.

 

Advertising, Sales and other Promotional Materials

 

In addition to this Offering Circular, subject to limitations imposed by applicable securities laws, we expect to use additional advertising, sales and other promotional materials in connection with the Offerings. These materials may include information relating to the Offerings, the past performance of the Manager and its affiliates, information regarding a Property, articles online and offline ads, including images and videos on social media, search engines, Apple Store, Google Play store and other publications concerning real estate, or public advertisements and audio-visual materials, in each case only as authorized by us. In addition, the sales material may contain certain quotes from various publications without obtaining the consent of the author or the publication for use of the quoted material in the sales material. Although these materials may contain information that is not set forth in this Offering Circular, all material information with respect to the Offerings will be set forth in this Offering Circular and these additional materials will not contain information in conflict with the information provided by this Offering Circular and will be prepared with a view to presenting a balanced discussion of risk and reward with respect to the shares. Nevertheless, these materials may not give a complete understanding of the Offerings. The Offerings are being made only by means of this Offering Circular and prospective investors must read and rely on the information provided in this Offering Circular in connection with any decision to invest in the Shares. In addition, prior to the qualification of the offering statement of which this Offering Circular forms a part, we have engaged in certain, and may engage in further, communications to determine whether there is any interest in the Offerings in accordance with Rule 255 under the Securities Act (“Rule 255”). We have filed, and will file, all materials used in accordance with Rule 255 as exhibits to the offering statement of which this Offering Circular forms a part.

 

REGULATIONS

 

Each Series’ respective business practices and Properties are, or will be, subject to regulation by numerous federal, state and local authorities including, but not limited to the following:

 

U.S. State and Federal Securities Laws

 

The Shares offered hereby are “securities,” as defined in the Securities Act and under state securities laws. The Securities Act provides, among other things, that no sale of any securities may be made except pursuant to a registration statement that has been filed with the SEC, and has become effective, unless such sale (or the security sold) is specifically exempted from registration. State securities laws have analogous provisions.

 

64

 

 

In the Offerings, Shares are being offered and sold only to “qualified purchasers” (as defined in Regulation A under the Securities Act). As Tier 2 offerings pursuant to Regulation A under the Securities Act, the Offerings will be 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 Shares offered hereby are offered and sold only to “qualified purchasers” or at a time when the Shares are listed on a national securities exchange. “Qualified purchasers” include: (i) “accredited investors” under Rule 501(a) of Regulation D and (ii) all other investors so long as their investment in the Shares does not represent more than 10% of the greater of their annual income or net worth (for natural persons), or 10% of the greater of annual revenue or net assets at fiscal year-end (for non-natural persons). Accordingly, the Manager reserves the right to reject any investor’s subscription in whole or in part for any reason, including if it determines in its sole and absolute discretion that such investor is not a “qualified purchaser” for purposes of Regulation A.

 

The Shares being offered hereby have not been registered under the Securities Act. Neither the SEC nor any state securities commission or regulatory authority approved, passed upon or endorsed the merits of the Offerings. The offering and proposed sale of the Shares described herein will be made pursuant to an exemption from registration with the SEC pursuant to Regulation A.

 

Investment Company Act of 1940

 

Our Company is not registered and will not be registered as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”), and the Manager is not and will not be registered as an investment adviser under the Investment Advisers Act of 1940, as amended (the “Investment Advisers Act”), and the Shares do not have the benefit of the protections of the Investment Company Act or the Investment Advisers Act.

 

Environmental Regulations

 

Federal, state and local laws and regulations impose environmental controls, disclosure rules and zoning restrictions that directly impact the management, development, use, and/or sale of real estate. Such laws and regulations tend to discourage sales and leasing activities with respect to some properties, and may therefore adversely affect us specifically, and the real estate industry in general. Our failure to uncover and adequately protect against environmental issues in connection with the target purchase of real estate may subject us to liability as a buyer of such real estate. Environmental laws and regulations impose liability on current or previous real property owners or operators for the cost of investigating, cleaning up or removing contamination caused by hazardous or toxic substances at the property. We may be held liable for such costs as a subsequent owner of such property. Liability can be imposed even if the original actions were lawful and we had no knowledge of, or were not responsible for, the presence of the hazardous or toxic substances. Further, we may also be held responsible for the entire payment of the liability if we are subject to joint and several liability and the other responsible party or parties are unable to pay. We may also be liable under common law to third parties for damages and injuries resulting from environmental contamination emanating from the real estate, including the presence of asbestos containing materials. Insurance for such matters may not be available. Additionally, new or modified environmental regulations could develop in a manner that could adversely affect us.

 

Certain laws and regulations govern the removal, encapsulation or disturbance of asbestos containing materials (“ACMs”), when those materials are in poor condition or in the event of building renovation or demolition, impose certain worker protection and notification requirements and govern emissions of and exposure to asbestos fibers in the air. These laws may also impose liability for a release of ACMs and may enable third parties to seek recovery against us for personal injury associated with ACMs.

 

Americans with Disabilities Act (“ADA”)

 

Under the ADA, all places of public accommodation are required to meet certain federal requirements related to access and use by disabled persons. The Properties must comply with the ADA to the extent that they are considered “public accommodations” as defined by the ADA. The ADA may require removal of structural barriers to access by persons with disabilities in public areas of properties where such removal is readily achievable. We believe that the Properties are or will be in substantial compliance with the ADA and that we will not be required to make substantial capital expenditures to address the requirements of the ADA. In addition, we will continue to assess our compliance with the ADA and to make alterations to our projects as required.

 

Other Laws and Regulations

 

We are required to operate the Properties in compliance with fire and safety regulations, building codes and other land use regulations, as they may be adopted by governmental agencies and bodies and become applicable to the Properties. We are also required to comply with labor laws and laws which prohibit unfair and deceptive business practices with consumers. The Properties will also be subject to a variety of local, state and federal statutes, ordinances, rules and regulations concerning fair housing and real estate transactions in general. These laws might cause us to incur substantial compliance and other costs. We may be required to make substantial capital expenditures to comply with those requirements and these expenditures could have a material adverse effect on its ability to make distributions to holders at historical levels or at all.

 

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

 

The Company and each Series are managed by the Manager and do not have directors or executive officers. The Manager is the sole member of the Company and neither the Manager nor any of its directors or executive officers own Shares in any of the Series.

 

As of December 31, 2021, there were no persons who beneficially own more than ten percent (10%) of the Shares of any Prior Series.

 

65

 

 

DIRECTORS, EXECUTIVE OFFICERS AND SIGNIFICANT EMPLOYEES

 

Directors, Executive Officers and Significant Employees of the Company

 

Neither the Company, nor any Series, have any employees, and we do not expect the Company or any Series to hire any employees.

 

Executive Officers and Directors of the Manager

 

The following individuals constitute the members of the board of directors (the “Board”), executive management and significant employees of the Manager:

 

Name   Position   Age   Term of Office
Directors and Executive Officers:            
Yishai Cohen   Chairman, Chief Executive Officer and President   26   Since September 2019
Amit Assaraf   Chief Technology Officer, Director   25   Since September 2019
             
Non-Employee Directors:            
Arnon Dinur   Director   50   Since September 2019
Gigi Levy-Weiss   Director   50   Since September 2019
Yaniv Sarig   Director   43   Since September 2019

 

There are no family relationships between any director, executive officer or significant employee of the Manager.

 

Directors and Executive Officers

 

Yishai Cohen, Chairman, Chief Executive Officer and President. Mr. Cohen is the co-founder of Landa Holdings, Inc. and has served as its President and Chairman of the Board since September 2019, and its Chief Executive Officer since April 2020. Prior to founding Landa Holdings, Inc., Mr. Cohen was the founder of Smart|Bus, an Israeli-based business-to-business transportation platform, which was acquired in 2016. Mr. Cohen has extensive experience in internet and mobile products, marketplaces and technology.

 

Amit Assaraf, Chief Technology Officer and Director. Mr. Assaraf is the co-founder of Landa Holdings, Inc. and has served as its Chief Technology Officer and member of the Board of Landa Holdings, Inc. since September 2019. Mr. Assaraf has over 10 years of experience in software engineering and system architecture, specializes in consumer products and cyber security. Prior to co-founding Landa Holdings, Inc., Mr. Assaraf served as a technical lead of several high-tech companies, including Landbridge Ltd., Helpi Ltd., Genesis Labs Ltd., and CityPark Ltd. Mr. Assaraf is a graduate of the Elite Intelligence Unit 8200 of the Israeli Defense Forces.

 

Non-Employee Directors

 

Arnon Dinur, Director. Mr. Dinur has served as a member of the Board of Landa Holdings, Inc. since September 2019. Mr. Dinur is a partner at 83North, and serves also as a director at Applicaster Ltd., Beach Bum Ltd., Lendbuzz, Inc., Marqeta, Inc., Mixtiles Ltd., EX.CO Ltd., Podimo ApS, Snappy App, Inc., Stuff That Works Ltd., Superplay Ltd., Terrascope Limited (Fatmap) and VIA Transportation, Inc. He also serves as a board observer at Bluevine Capital Inc. and Wolt Enterprises Oy. Mr. Dinur is also a board member at Lobby99, a non-profit organization. Mr. Dinur holds an LL.B. in Law and a BA in accounting from Tel Aviv University, and an MBA from the University of Texas at Austin.

 

Gigi Levy-Weiss, Director. Mr. Levy-Weiss has served as a member of the Board of Landa Holdings, Inc. since September 2019. Mr. Levy-Weiss is the founding partner of NFX, a $275 million leading seed venture firm. Prior to NFX, Gigi served as the CEO of 888 Holdings, PLC (LSE: 888.L). Mr. Levy-Weiss previously founded, and assumed senior positions at, a number of startups including Playtika and Inception, and has been an investor in companies such as Kenshoo, Moon Active, Plarium, MyHeritage, Optimove, Selina, Houseparty, R2Net, SimilarWeb, NanoRep, Replay Technology, and SpaceApe. Mr. Levy-Weiss currently serves on the Supervisory Board of Bertelsmann SE & Co. KGaA and on the Client Advisory Council of Facebook. In addition, Mr. Levy-Weiss is a member of the board of directors of the Middle East Entrepreneurs of Tomorrow and is a member of the advisory board of the Technology Management, Innovation and Entrepreneurship MBA at Tel Aviv University. Mr. Levy-Weiss served as a pilot in the Israeli Air Force and holds an MBA from the Kellogg School of Management at Northwestern University.

 

Yaniv Sarig, Director. Mr. Sarig has served as a member of the Board of Landa Holdings, Inc. since September 2019. Mr. Sarig is a co-founder, director and President and Chief Executive Officer of Mohawk Group, Inc. Prior to co-founding Mohawk, Mr. Sarig led the Financial Services Engineering department at Coverity, a leading software startup providing code quality and security solutions for top financial institutions and hedge funds in New York including NYSE, Nasdaq, JPMC and Barclays, from April 2012 to April 2014. Before joining Coverity, Mr. Sarig held lead technical roles at Bloomberg from October 2011 to April 2012 and EPIQ Systems, Inc. (Nasdaq: EPIQ), a legal process outsourcing company, from February 2006 to October 2011. Prior to moving to New York City, Mr. Sarig lived in Israel where he held various software engineering roles at startups from various industries including companies involved in digital printing solutions and military navigation systems. Mr. Sarig served in the IDF Special Forces where he obtained the rank of Sergeant First Class and holds a BS in Computer Science from Touro College.

 

66

 

 

COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS

 

Neither the Company, nor any Series has any executive officers or employees, nor do the Company or any Series currently intend to hire any executive officers or employees who will be compensated directly by us. Each of the executive officers of our Manager manages our day-to-day affairs; oversees the review, selection and recommendation of investment opportunities; services acquired investments; and monitors the performance of these investments to ensure that they are consistent with our investment objectives. Each of these individuals receives compensation for his or her services, including services performed for us on behalf of our Manager, from our manager. Although each Series indirectly bears some of the costs of the compensation paid to these individuals, through the monthly management fee that each Series pays to the Manager, we do not intend to pay any compensation directly to these individuals.

 

Manager’s Compensation

 

The Manager will receive fees and expense reimbursements pursuant to the Management Agreement for certain services relating to the Series and the Series’ Properties. Neither the Manager nor its affiliates will receive any selling commissions or dealer manager fees in connection with the offer and sale of the Shares in the Offerings.

 

For additional information, see “Description of Our Business – Manager Compensation.”

 

INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS

 

We are subject to various conflicts of interest arising out of our relationship with Landa Holdings and its affiliates.

 

Transactions

 

Property Acquisitions

 

Each of the Series issued an Acquisition Note to the Manager and we expect that Landa Properties will transfer title to the Property underlying each Series to the applicable Series prior to such Series’ initial Closing.

 

The acquisition of the properties by the Series were not, or will not be, arm’s length transactions. Each Series treated, or will treat, its acquisition as a transaction between entities under common control per Accounting Standards Codification (“ASC”) 805-50 and recorded, or will record, the transaction at its carryover basis.

 

Nevertheless, Landa Properties acquired each Property for either the same purchase cost that each Series paid for such property or the most recent appraisal or BPO value for such Property.

 

Loans

 

Initially, each Series issued an Acquisition Note to the Manager to finance 100% of the costs associated with the expected acquisition of its Property. Each Acquisition Note represents a related-party loan between each respective Series and the Manager. The Acquisition Notes bear an interest rate of 4.5% per annum, provided that interest will not accrue on the Acquisition Notes issued by the Series, and no payment of amounts outstanding under such Acquisition Notes will be due, prior to the transfer to the applicable Series of title to its Property, and if such title transfer does not occur prior to the maturity of such Acquisition Note, such Acquisition Note will terminate with no obligation for the Series to make any payment thereunder. Each Prior Series has paid down or otherwise discharged all or a portion of the outstanding balance of its Acquisition Note with its Refinance Note.

 

See “Description of the Properties–Loans–Acquisition Notes” for information about the terms of each Acquisition Note.

 

67

 

 

Our Affiliates’ Interests

 

General

 

The executive officers of the Manager will also manage operations for the Company and each Series, as well as the Properties. These persons will have legal obligations with respect to those entities that are similar to their obligations to us. In the future, however, these persons and other affiliates of the Manager may organize other real estate-related programs and acquire for their own account real estate properties that may be suitable for us.

 

In addition, each of the Manager’s executive officers will also serve as officers of other affiliated entities. As a result, they will owe duties to each of these entities, their holders, members and limited partners. These duties may from time-to-time conflict with the duties that they owe to the Company and each Series. These persons will also have conflicts of interest with respect to our agreements and arrangements with the Manager and other affiliates of the Manager, which were not negotiated at arm’s length, and their terms may not have been as favorable to us as if they had been negotiated at arm’s length with an unaffiliated third party. Except as provided in the Master Agreement and the Series Designation for such Series or the applicable Management Agreement, the Manager is not required to make available any particular individual personnel to us or any Series.

 

The Manager’s executive officers will not be required to devote a specific amount of time to our affairs. As a result, we cannot provide any assurances regarding the amount of time the Manager will dedicate to the management of our business. Accordingly, we may compete with the Manager and any of its current and future programs, funds, vehicles, managed accounts, ventures or other entities owned and/or managed by the Manager or one of its affiliates, which we refer to collectively as the Landa Holdings-sponsored vehicles, for the time and attention of these officers in connection with our business. We may not receive the level of support and assistance that we might otherwise receive if we were internally managed.

 

Payment of Certain Fees and Expenses of the Manager

 

In connection with the expected acquisition of its Property from Landa Properties, each Series issued an Acquisition Note to the Manager, the principal amount of which note reflected the purchase cost paid by Landa Properties for the Property or the most recent appraisal price, as applicable, payment to the Manager of an Acquisition Fee, reimbursement to the Manager of actual expenses incurred in connection with the evaluation, discovery, and investigation of the Property, and the initial amount of the Reserve 

 

In addition, each Series will pay the Manager a Monthly Management Fee, will reimburse the Manager for certain expenses in connection with any ongoing expense of the Series or the Property that is paid by the Manager, expenses in connection with the special servicing of the non-performing Properties and the liquidation of the Properties, and, if applicable, pay interest on related-party loans for operations, issued by the Manager to a Series. These fees and expenses payable by the Series to the Manager and its affiliates were not determined on an arm’s length basis.

 

These fees could influence our Manager’s advice to us as well as the judgment of affiliates of our Manager, some of whom also serve as our Manager’s officers and directors. Among other matters, these compensation arrangements could affect their judgment with respect to:

 

  the continuation, renewal or enforcement of provisions in the Master Agreement involving the Manager and its affiliates; and

 

  acquisitions of Properties at higher purchase prices, which entitle the Manager to higher acquisition fees and management fees regardless of the quality or performance of the Property and, in the case of acquisitions of Properties from other entities, might entitle affiliates of the Manager to disposition fees in connection with services for the seller.

 

In addition, the Manager may benefit from the Company retaining ownership of a Property at times when a Series’ holders may be better served by the sale or disposition of the Property.

 

68

 

 

DESCRIPTION OF SHARES

 

The following is a description of the Shares of each Series and summary of the material provisions of the Master Agreement and the Series Designation for such Series, as each applies to the Shares offered by this Offering Circular. The following description does not purport to be complete and is subject to and qualified in its entirety by reference to applicable provisions of the laws of the State of Delaware and the Master Agreement and the Series Designation for such Series. All capitalized terms appearing but not defined in this section entitled “Description of Shares” will have the meanings set forth in the Master Agreement and the Series Designation for such Series attached as exhibits of Part III of the offering statement of which this Offering Circular forms a part.

 

Shares

 

The Company is offering a maximum of 10,000 Shares of each of the New Series and Open Series of the Company, at the respective purchase prices set forth on the cover page of this Offering Circular. The purchase of Shares in a Series is an investment only in that particular Series and not an investment in any other Series, the Company or its Manager. The Company has not issued, and does not intend to issue, any class of any securities entitled to any preemptive, preferential or other rights that are not otherwise available to the holders purchasing Shares in connection with any offering.

 

The holders of the Shares will have the rights and be subject to the obligations as holders described in the Master Agreement and any applicable rights under the LLC Act.   See the section entitled “Master Agreement terms relating to individual series” and “Master Agreement; Series Designation” below.

 

Holders of a Series will only have a right to receive distributions and will have no rights to direct or vote on any matter concerning such Series or direct the Manager on the management of its affairs, including the liquidation of its Property or dissolution of such Series.

 

New Series will be formed and will issue their own Shares for future Properties. An investor who invests in Shares of a Series will not have any direct or indirect interest in another Series or any Property of any another Series unless the investor also purchases Shares in a separate offering for another Series.

 

Master Agreement; Series Designation

 

The business and operations of each Series will be conducted pursuant to the terms and conditions set forth in the Master Agreement. Currently, no New Series has any Shares outstanding, and the only history of operations includes the current lease on the Property of each Series. Information about the total outstanding Shares of the Open Series may be found on the Master Series Table.

 

Subject to the provisions of the Master Agreement, the Manager can cause the Company to establish one or more Series through the creation of a Series Designation for each new Series. A Series Designation relates solely to the Series established thereby and shall not be construed: (i) to affect the terms and conditions of any other Series, or (ii) to designate, fix or determine the rights, powers, authority, privileges, preferences, duties, responsibilities, liabilities and obligations in respect of interests associated with any other Series, or the members associated therewith. The terms and conditions for each Series are as set forth in the Master Agreement and in the Series Designation, as applicable. Upon approval of any Series Designation by the Manager, the Series Designation will be attached to the operating agreement as an exhibit. The Series Designation establishing a Series may: (i) specify a name or names under which the business and affairs of such Series may be conducted; (ii) designate, fix and determine the relative rights, powers, authority, privileges, preferences, duties, responsibilities, liabilities and obligations in respect of interests of such Series and the members associated therewith (to the extent such terms differ from those set forth in the operating agreement); and (iii) designate or authorize the designation of specific officers to be associated with such Series.

 

Management, Voting and Governance

 

Each Series intends to enter into a Management Agreement with Landa Holdings prior to such Series’ initial Closing. Each Series is governed by the terms of the Master Agreement and the Series Designation for such Series. Except as otherwise provided in the applicable Management Agreement, Master Agreement or the Series Designation for such Series, the Manager will conduct, direct and exercise full control and sole discretion over all major activities of each Series. The Manager will have the sole power and authority to bind or take any action on behalf of each Series, or to exercise any rights and powers granted to each Series under the Master Agreement or any other agreement, instrument, or other document to which a Series is a party. Except as otherwise required by law, the Series’ holders will have no voting rights or governance rights.

 

Distributions

 

Each Series will make distributions of available cash, if any, which we expect to be rent collected less any fees, expenses and taxes and any amounts allocated to Reserves. Distributions will be made through the Landa Mobile App. Any distributions a Series makes will be at the discretion of the Manager and will be based on a number of factors, including, but not limited to, the total number of Shares sold, the Monthly Management Fee, expenses (including any unanticipated capital expenditures), taxes, amounts allocated to Reserves, and actual and accrued cash flows of the applicable Series.

 

There can be no assurance that a Series will be able to make any distributions on a monthly basis. For discussion of factors that may result in the Series not being able to make monthly distributions, please see “Risk Factors—Risks Related to the Properties and the Series— Each Series will depend on its tenant for its revenue, and lease defaults, terminations, or other events preventing collection of rents could reduce its net income and limit its ability to make distributions to investors.”   

 

69

 

 

Liquidating Distributions

 

The proceeds from the liquidation of a Series will be distributed within 90 days of the date of liquidation in the following order and priority:

 

First, to creditors of a Series, including the holders who are creditors, to the extent otherwise permitted by law, in satisfaction of all debts, liabilities, obligations and expenses of such Series, including, without limitation, the expenses incurred in connection with the liquidation of such Series; and
Second, to all holders of Shares of a Series pro rata, in proportion to their holdings of such Shares.

 

Exculpation and Indemnification of the Manager

 

The Master Agreement generally provides that no Manager, operator or holder of Shares of a given Series, or their respective affiliates (collectively, the “Indemnified Persons”) will have any personal obligation for any debts, obligations or liabilities of each Series or the Company and that no Indemnified Person will be liable to the Company, the Series or to any other holder for any act or omission taken or suffered by such Indemnified Person in connection with the conduct of the affairs of the Series or otherwise in connection with the Master Agreement or matters contemplated thereby unless such Indemnified Person is determined to be guilty by final adjudication of gross negligence, willful misconduct, fraud, material misrepresentation or material violation of the express terms of the Company’s Certificate of Formation (the “Certificate of Formation”), the Master Agreement, or the applicable Series Designation. Each Series will hold harmless and indemnify, solely out of the assets of such Series, each Indemnified Person to the fullest extent permitted by law for any loss, damage or other expense incurred by such Indemnified Person as a result of any act or omission arising out of such person’s activities in connection with the establishment, management or operations of such Series, unless such person is determined to be guilty by final adjudication of gross negligence, willful misconduct, fraud, material misrepresentation or a material violation of the express terms of the Certificate of Formation.

 

In addition, the Master Agreement will require that, to the maximum extent permitted by law, each member of such Series will absolutely and irrevocably waive any and all claims, actions, causes of action, loss, damage and expense including any and all attorneys’ fees and other costs of enforcement arising out of or in connection with any breach of any fiduciary duty by any other member or the Manager of such Series or any of their affiliates in the nature of actions taken or omitted by any such other persons, which actions or omissions would otherwise constitute the breach of any fiduciary duty owed to the members (or any of them), except a breach of any specific term of the Master Agreement.

 

Insofar as the foregoing provisions permit indemnification of directors, officers or persons controlling us for liability arising under the Securities Act, we have been informed that, in the opinion of the SEC, this indemnification is against public policy as expressed in the Securities Act and is therefore unenforceable.

 

Amendment

 

The Master Agreement may not be amended except with the consent of the Manager, acting in its sole discretion. Notice of amendment will be furnished to each Series’ member within a reasonable time following such amendment.

 

Dissolution of a Series

 

The Manager may effectuate the dissolution of a Series without the consent of the holders of such Series upon any of the following events: (i) the determination by the Manager, acting in its sole discretion; (ii) dissolution of Landa App 2 LLC; (iii) the sale or other disposition of the Property held by such Series; or (iv) the entry of a decree of judicial termination under Section 18-215 of the LLC Act. Upon dissolution of a Series, the Manager will wind up such Series’ affairs and make all liquidating distributions in accordance with the Master Agreement.

 

70

 

 

General

 

All of the Company’s operations will be conducted through the various Series. Each Series will have (A) separate rights, powers, duties and management from each other Series and (B) exclusive rights with respect to the Property, obligations, profits and losses associated with the Series and all proceeds derived therefrom. No debt, liability, obligation or expense of a Series will be the debt, liability, obligation or expense of the other Series. The debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to a Series will be enforceable against the assets of such Series only and not against any other assets of the Company, generally, or the other Series, and none of the Company’s debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing will be enforceable against the assets of any Series.

 

Purpose and Business

 

Except as may otherwise be expressly provided in the Master Agreement and the Series Designation for such Series, the Company and each Series will have the authority to engage in any lawful business, purpose or activity permitted by law. The Manager will possess and may exercise all of the powers and privileges granted by law, together with any powers incidental thereto, including such powers or privileges as are necessary or convenient to the conduct, promotion or attainment of the business purposes or activities of the Series.

 

Books, Records and Accounting

 

The Manager will keep or cause to keep full and true books and records of the Company, including with respect to transactions of each Series and the conduct of its business. These books and records will be maintained in accordance with U.S. GAAP, consistently applied, and will at all times be maintained at the principal place of business of the Company. The Manager will maintain separate records for each Series; the records for each Series will account for the assets of each Series separately from the other assets of the Company or of the other Series. Upon reasonable written request, each holder associated with a Series will have the right, at a time during ordinary business hours, to inspect and copy the books and records of such Series for any purpose reasonably related to the holder’s interest with respect to the Series. The Manager may, to the maximum extent permitted by applicable law, keep confidential from the holders associated with a Series any information the disclosure of which the Manager reasonably believes is not in the best interest of the Company or such Series or is adverse to the interests of the Company or such Series or which the Company or the Manager is required by law or by an agreement with any person to keep confidential.

 

Relationships with Affiliates

 

Each Series may enter into agreements or contracts with the holders of such Series, any affiliate of such holders, or any agent of the holders or the Company itself provided that the agreements or contracts contain substantially such terms and conditions as would be contained in a similar agreement or contract entered into as the result of arm’s-length negotiations with a comparable unaffiliated and disinterested third party.

 

Conflicts of Interest

 

The Manager and its affiliates will try to balance the Company’s and each Series’ interests with their own. However, to the extent that such parties take actions that are more favorable to other entities than the Company or its Series, these actions could have a negative impact on the Series’ financial performance and, consequently, on distributions to investors and the value of the Shares. The Company has not adopted, and does not intend to adopt in the future, either a conflicts of interest policy or a conflicts resolution policy.

 

None of the compensation set forth under “Description of Our Business – Our Manager – Manager Compensation” was determined by arms’ length negotiations. In addition, in the event that a Series issues a debt instrument to the Manager, the terms of such instrument may not be determined by arms’ length negotiations. You must rely upon the duties of the Manager of good faith and fair dealing to protect your interests, as qualified by the Master Agreement. While the Manager believes that the consideration is fair for the work being performed, there can be no assurance made that the compensation payable to the Manager will reflect the true market value of its services.

 

71

 

 

Conflicts of interest may exist or could arise in the future with the Company, including each Series, the Manager, our officers and/or directors who are also officers and/or directors of the Company and/or the Manager. Conflicts may include, without limitation:

 

 

Each of the Manager’s executive officers will also serve as an officer of other affiliated entities. As a result, these persons will have a conflict of interest with respect to our agreements and arrangements with the Manager and other affiliates of Landa Holdings, which were not negotiated at arm’s length, and their terms may not have been as favorable to us as if they had been negotiated at arm’s length with an unaffiliated third party. Except as provided in the Master Agreement, the Series Designation for such Series or the applicable Management Agreement, Landa Holdings is not required to make available any particular individual personnel to us or any Series.

 

  The Manager executive officers will not be required to devote a specific amount of time to our affairs. As a result, we cannot provide any assurances regarding the amount of time the Manager will dedicate to the management of our business. Accordingly, we may compete with Landa Holdings and any of its current and future programs, funds, vehicles, managed accounts, ventures or other entities owned and/or managed by Landa Holdings or one of its affiliates, including the Manager, which we refer to collectively as the Landa Holdings-sponsored vehicles, for the time and attention of these officers in connection with our business. We may not receive the level of support and assistance that we might otherwise receive if we were internally managed.

 

  We may in the future form or sponsor additional Landa Holdings-managed vehicles, which could have overlapping investment objectives. To the extent we have sufficient capital to acquire a property that the Manager has determined to be suitable for us, that property will be allocated to us.

 

 

The Manager does not assume any responsibility beyond the duties specified in the Master Agreement and the Series Designation for such Series and will not be responsible for any action of our board of directors in following or declining to follow its advice or recommendations. The Manager’s liability is limited under the Master Agreement and we have agreed to reimburse, indemnify and hold harmless the Manager, with respect to all expenses, losses, damages, liabilities, demands, charges and claims in respect of, or arising from acts or omissions of, such indemnified parties not constituting bad faith, willful misconduct, gross negligence or reckless disregard of the Manager’s duties under the Master Agreement which has a material adverse effect on us. As a result, we could experience poor performance or losses for which the Manager would not be liable.

 

Whenever a conflict of interest exists or arises between the Manager and the Company, a Series or a holder, the Manager will resolve the conflict of interest, take the action or provide the terms, considering in each case the relative interest of each party (including its own interest) to the conflict, agreement, transaction or situation and the benefits and burdens relating to the interests, any customary or accepted industry practices, and any applicable generally accepted accounting practices or principles. In the absence of bad faith by the Manager, the resolution, action or terms taken or provided by the Manager will not constitute a breach of the Master Agreement, the Series Designation for such Series or of any other duty or obligation of the Manager.

 

The Company, its Series, the Manager (and its affiliates) may not have separate legal counsel in the future. Certain conflicts of interest may exist and may arise. Legal counsel is not representing any prospective investors of any Series in connection with the Offerings. Prospective investors are advised to consult their own independent counsel with respect to the legal and tax implications of an investment in any Series.

 

Dissolution of the Company

 

The Manager may effectuate the dissolution of the Company without the consent of the holders of each Series upon any of the following events: (i) the determination by the Manager, acting in its sole discretion; (ii) the dissolution of the last remaining Series; or (iii) the entry of a decree of judicial dissolution. Upon dissolution of the Company, the Manager will wind up all of our affairs in accordance with the provisions of the Master Agreement.

 

Transfer Agent and Registrar

 

Securitize LLC will serve as transfer agent and registrar for the Shares of each Series.

 

72

 

 

U.S. FEDERAL INCOME TAX CONSIDERATIONS

 

The following is a summary of certain U.S. federal income tax considerations relating to the acquisition, holding, and disposition of the Shares. This summary is based upon the Internal Revenue Code of 1986, as amended (the “Code”), the current and temporary regulations promulgated by the U.S. Treasury Department (the “Treasury Regulations”), current administrative interpretations and practices of the Internal Revenue Service (the “IRS”) (including administrative interpretations and practices expressed in private letter rulings which are binding on the IRS only with respect to the particular taxpayers who requested and received those rulings) and judicial decisions, all as currently in effect and all of which are subject to differing interpretations or to change, possibly with retroactive effect. Future legislation, regulations, administrative interpretations and court decisions could change current law or adversely affect existing interpretations of current law, possibly with retroactive effect. No assurance can be given that the IRS would not assert, or that a court would not sustain a position contrary to any of the tax considerations described below. No advance ruling has been or will be sought from the IRS regarding any matter discussed in this summary. The summary is also based upon the assumption that the operation of each Series will be in accordance with its applicable organizational documents and as described in this Offering Circular.

 

Except as explicitly set forth below, this discussion is limited to U.S. Holders (defined below) who hold the Shares as capital assets within the meaning of Section 1221 of the Code (generally, property held for investment). Because this section is a summary, it does not address all aspects of taxation that may be relevant to particular holders in light of their personal investment or tax circumstances, or to certain types of holders that are subject to special treatment under the U.S. federal income tax laws, such as insurance companies, tax-exempt or governmental organizations, financial institutions or broker-dealers, non-U.S. individuals and corporations, U.S. expatriates, persons who mark-to-market the Shares, subchapter S corporations, partnerships or other entities treated as pass-through entities for U.S. federal income tax purposes, U.S. Holders whose functional currency is not the U.S. dollar, regulated investment companies and REITs, trusts and estates, holders who receive the Shares through the exercise of compensatory options or otherwise as compensation, persons holding the Shares as part of a “straddle,” “hedge,” “conversion transaction,” “synthetic security” or other integrated investment, persons subject to the alternative minimum tax provisions of the Code, persons holding the Shares through a partnership or similar pass-through entity, and persons holding a 10% or more (by vote or value) beneficial interest in the Shares.

 

Except as explicitly set forth below, this section addresses only certain U.S. federal income tax considerations, and does not address state, local, non-U.S., or non-income tax considerations. The statements in this section are based on the current U.S. federal income tax laws, are for general information purposes only and are not tax advice. New laws, interpretations of law, regulations. or court decisions, any of which may take effect retroactively, could cause one or more statements in this section to be inaccurate.

 

As used herein, the term “U.S. Holder” means a beneficial owner of Shares that is for U.S. federal income tax purposes:

 

  an individual who is a citizen or resident of the United States;

 

  a corporation (or any other entity taxable as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States or any state or political subdivision thereof or the District of Columbia;

 

  an estate the income of which is subject to U.S. federal income taxation regardless of its source; or

 

  a trust, if a court within the United States is able to exercise primary supervision over the administration of the trust and one or more “United States persons” (within the meaning of Section 7701(a)(30) of the Code) control all of the substantial decisions of the trust or if a valid election is in place under the applicable Treasury Regulations to treat the trust as a United States person.

 

If an entity treated as a partnership for U.S. federal income tax purposes is an owner of the Shares, the U.S. tax treatment of a partner in the partnership generally will depend on the status of the partner and the activities of the partnership. A holder of Shares that is a partnership and partners in such partnership should consult their own tax advisors regarding the U.S. federal income tax consequences of acquiring, holding and disposing of the Shares.

 

THE TAX CONSEQUENCES TO ANY PARTICULAR HOLDER OF ACQUIRING, HOLDING AND DISPOSING OF THE SHARES WILL DEPEND ON THE HOLDER’S PARTICULAR TAX CIRCUMSTANCES. YOU ARE URGED TO CONSULT YOUR TAX ADVISOR REGARDING THE U.S. FEDERAL, STATE, LOCAL, AND NON-U.S. INCOME AND OTHER TAX CONSEQUENCES TO YOU, IN LIGHT OF YOUR PARTICULAR INVESTMENT OR TAX CIRCUMSTANCES, OF ACQUIRING, HOLDING, AND DISPOSING OF THE SHARES.

 

General

 

Landa App 2 LLC is organized as a Delaware series limited liability company. We intend to treat each Series as a separate entity for U.S. federal income tax purposes. In addition, we intend that each Series will elect to be treated for U.S. federal tax purposes as a corporation, and the discussion below assumes that each Series will be so treated.

 

73

 

 

Distributions

 

Distributions made with respect to the Shares of a Series will be treated as dividends to the extent of the current and accumulated earnings and profits of the Series as determined for U.S. federal income tax purposes. Dividends are ordinary income, but dividends received by a non-corporate U.S. Holder may qualify for a reduced rate of federal income tax as “qualified dividend income” if certain holding period requirements are satisfied. Qualified dividend income is taxed at the rates applicable to long-term capital gains, including a maximum U.S. federal income tax rate of 20%. Dividends received by a corporate U.S. Holder may be eligible for the corporate dividends-received deduction if certain holding periods are satisfied.

 

Any distributions in excess of a Series’ current and accumulated earnings and profits will not be taxable to a U.S. Holder to the extent that the distributions do not exceed the U.S. Holder’s adjusted tax basis in the Shares, but rather will reduce the adjusted tax basis of such Shares. To the extent that such distributions exceed the U.S. Holder’s adjusted tax basis in the Shares, such distributions will be included in income as capital gain.

 

Sale, Exchange, or other Taxable Disposition

 

Upon the sale, exchange, or other taxable disposition of a Series’ Shares, a U.S. Holder generally will recognize gain or loss for U.S. federal income tax purposes in an amount equal to the difference between the amount realized upon the sale, exchange, or other taxable disposition and the U.S. Holder’s adjusted tax basis in the Shares. The amount realized by the U.S. Holder will include the amount of any cash and the fair market value of any other property received upon the sale, exchange, or other taxable disposition of the Shares. A U.S. Holder’s tax basis in a Share generally will be equal to the cost of acquiring the Share to such U.S. Holder, which may be adjusted for certain subsequent events (for example, if the U.S. Holder receives a non-dividend distribution, as described above). Gain or loss realized on the sale, exchange, or other taxable disposition of a Series’ Shares generally will be capital gain or loss and will be long-term capital gain or loss if the Shares have been held for more than one year. Net long-term capital gain recognized by an individual U.S. Holder is generally taxed at preferential rates. The ability of U.S. Holders to deduct capital losses is subject to limitations under the Code.

 

Net Investment Income Tax

 

Individuals, trusts and estates with income exceeding certain thresholds are also subject to a 3.8% tax on net investment income. Distributions included in income (whether as dividends or capital gains) and any gain on the sale, exchange or otherwise taxable disposition of Shares will be included in net investment income for purposes of the 3.8% tax.

 

Tax Withholding

 

A Series may be required in certain circumstances to apply backup withholding on dividends, distributions, and redemption proceeds payable to any holder (including a U.S. Holder) that fails to timely provide the Fund with its correct taxpayer identification number or to make required certifications. Backup withholding is not an additional tax and any amount withheld may be refunded or credited against the U.S. Holder’s federal income tax liability, provided that a return is timely and properly filed with the IRS. Backup withholding will not be applied to payments subject to the 30% withholding tax described in the prior paragraph.

 

Under legislation commonly known as “FATCA,” a Series will be required to withhold U.S. federal income tax at the rate of 30% on distributions treated as dividends for tax purposes unless the recipient timely provides proper certifications on a valid U.S. Form W-8 or W-9. Withholding under FATCA generally applies to certain “foreign financial institutions” and “non-financial foreign entities.” Withholding will not apply to a U.S. Holder that timely provides a valid U.S. Form W-9.

 

If we determine withholding is required with respect to a distribution or payment, we will withhold tax at the applicable statutory rate, and we will not pay any additional amounts in respect of such withholding.

 

74

 

 

LEGAL MATTERS

 

The validity of the issuance of the Shares of each Series offered by this Offering Circular will be passed upon for us by Goodwin Procter LLP, New York, New York.

 

EXPERTS

 

Our financial statements for December 31, 2021 and for the period of June 15, 2021 (Inception) through December 31, 2021 included in this offering circular have been audited by Marcum LLP, an independent registered public accounting firm, as stated in its report appearing herein. Such financial statements have been so included in reliance upon the report of such firm given upon its authority as an expert in accounting and auditing.

 

ADDITIONAL INFORMATION

 

The Company has filed with the SEC an offering statement under the Securities Act on Form 1-A regarding the Offerings. This Offering Circular, which is part of the offering statement, does not contain all the information set forth in the offering statement and the exhibits related thereto filed with the SEC, reference to which is hereby made. Upon the qualification of the offering statement, we will be subject to the informational reporting requirements of the Exchange Act that are applicable to Tier 2 companies whose securities are qualified pursuant to Regulation A, and accordingly, we will file annual reports, semi-annual reports and other information with the SEC. You may read and copy the offering statement, the related exhibits and the reports and other information we file with the SEC on the SEC’s website at www.sec.gov, which contains reports, information statements and other information regarding issuers that file with the SEC.

 

You may also request a copy of these filings at no cost, by writing, emailing or telephoning the Company at:

 

Landa App 2 LLC

Attn: Landa Holdings, Inc.
6 W. 18th Street, 12th Floor

New York, NY 10011
hi@landa.app

(646) 905-0931

 

Within 120 days after the end of each fiscal year the Company will provide holders of record an annual report. The annual report will contain audited financial statements and certain other financial and narrative information that the Company is required to provide to holders of Shares.

 

75

 

 

TABLE OF CONTENTS

 

Report of Independent Registered Public Accounting Firm For Landa App 2 LLC   F-2
Combined Balance Sheet For Landa App 2 LLC Sheet As Of December 31, 2021 (Audited)   F-3
Combined Statement of Operations For Landa App 2 LLC For The Period From June 15, 2021(Inception) to December 31, 2021 (Audited)   F-4
Combined Statement of Changes In Members’ Equity For Landa App 2 LLC For The Period From December 8, 2021 To December 31, 2021 (Audited)   F-5
Statement of Cash Flows For Landa App 2 LLC For The Period From June 15, 2021(Inception) to December 31, 2021 (Audited)   F-6
Notes To The Financial Statements For Landa App 2 LLC For The Period From June 15, 2021(Inception) to December 31, 2021 (Audited)   F-7
Pro Forma Condensed Balance Sheet For Each Series As of December 31, 2021(Unaudited)   F-12 to F-39
Pro-forma Condensed Combined Balance Sheets For Each Series As of December 31, 2021(Unaudited)   F-40 to F-43
Pro-forma Condensed Statements Of Operations For Landa App 2 Series Group For The Period Ended December 31, 2021 For Each Series (Unaudited)   F-44 - F-79
Pro-forma Condensed Combined Statements Of Operations For Each Landa App 2 Series The Period From January 1, 2021 To December 31, 2021 (Unaudited)   F-80 - F-84
Combined Statements Of Revenues And Certain Expenses For Landa App 2 LLC And For Each Series For The Period of January 1, 2021 To December 31, 2021 (unaudited)   F-85 to F-89

 

 

F-1

 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Manager and Members of

Landa App 2 LLC

 

Opinion on the Financial Statements

 

We have audited the accompanying combined balance sheets of Landa App 2 LLC in total and for each series of the Landa App 2 Series Group (“Series”) (collectively the “Company”) as of December 31, 2021, the related combined statements of operations, changes in members’ equity and cash flows for the period June 15, 2021 (inception) to December 31, 2021 in total and for each Series, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021, and the results of its operations and its cash flows for the period June 15, 2021 (inception) to December 31, 2021 in total and for each Series, in conformity with accounting principles generally accepted in the United States of America.

 

Explanatory Paragraph – Going Concern

 

The accompanying combined financial statements have been prepared assuming that the Company will continue as a going concern. As more fully described in Note 1, Landa App 2 LLC has not commenced planned principal operations and has not generated revenues or profits from inception. Once Landa App 2 LLC commences its planned principal operations it will incur significant additional expenses and be dependent upon additional capital resources. In addition, each Series commenced operations and has incurred losses and is dependent upon additional capital resources. These conditions raise substantial doubt about Landa App 2 LLC and each Series’ ability to continue as a going concern. Management’s plans in regard to 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.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audit in accordance with the standards of the PCAOB and in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

 

/s/ Marcum llp

Marcum llp

 

We have served as the Company’s auditor since 2021.

 

New York, NY

April 27, 2022

 

F-2

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

COMBINED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

Assets        
Cash & restricted cash   $ 99,986  
Escrow     3,482  
Due from Landa Holdings Inc.     45,170  
Investments in single-family residential properties, net of depreciation     1,551,541  
         
Total Assets   $ 1,700,179  
Liabilities        
Other Current Liabilities   $ 48  
Due to Related Party     512,932  
Mortgage Payable     1,056,330  
Due to Landa Holdings, Inc.     45,170  
Security deposit     12,804  
Total Liabilities     1,627,284  
         
Members’ equity     72,895  
         
Total Liabilities and Members’ Equity   $ 1,700,179  

 

See accompanying notes which are an integral part of these combined financial statements.

 

F-3

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

COMBINED STATEMENT OF OPERATIONS

FOR THE PERIOD JUNE 15, 2021 (INCEPTION) TO DECEMBER 31, 2021

 

Operating Rental Income        
Rental income   $ 9,563  
         
Expenses        
Management fee     775  
Homeowners’ Association fee     39  
Insurance expense     324  
Real estate taxes     1,255  
Depreciation expense     4,275  
Interest expense     3,380  
Total expenses     10,048  
         
Income before provision for income taxes   $ (485 )
      -  
Provision for Income Taxes     49  
         
Net Loss   $ (534 )

 

See accompanying notes which are an integral part of these combined financial statements 

 

F-4

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

COMBINED STATEMENT OF MEMBERS’ EQUITY

AS OF DECEMBER 31, 2021

 

Opening Balance December 8, 2021   $ -  
         
Proceeds from sales of membership interests     73,429  
         
Net loss for the period ended December 31, 2021     (534 )
         
Members’ equity as of December 31, 2021   $ 72,895  

 

See accompanying notes which are an integral part of these combined financial statements

 

F-5

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

STATEMENT OF CASH FLOWS

FOR THE PERIOD JUNE 15, 2021 (INCEPTION) TO DECEMBER 31, 2021

 

CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss   $ (534 )
Adjustments to reconcile net loss to net cash        
Used in operating activities --        
Depreciation expense     4,275  
Changes in assets and liabilities--        
Increase in escrow     (3,482 )
Increase in investments in single-family homes     (1,555,816 )
Increase in other current liabilities     50  
Increase in accrued liabilities     12,804  
         
Net cash used in operating activities     (1,542,703 )
         
CASH FLOWS FROM INVESTING ACTIVITIES:        
         
Increase  in due to / (from) other     512,931  
         
Net cash provided by investing activities     512,931  
         
CASH FLOWS FROM FINANCING ACTIVITIES:        
Contributions from members     73,428  
Proceeds from Mortgages     1,056,330  
         
Net cash provided by used in financing activities.   $ 1,129,758  
         
NET INCREASE (DECREASE) IN CASH   $ 99,986  
         
CASH BALANCE - BEGINNING OF PERIOD     -  
         
CASH BALANCE - END OF PERIOD   $ 99.986  

 

See accompanying notes which are an integral part of these combined financial statements

 

F-6

 

 

LANDA APP 2 LLC

NOTES TO FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2021

 

1. ORGANIZATION, NATURE OF ACTIVITIES AND GOING CONCERN

 

Landa App 2 LLC (“we,” “us,” “our,” or the “Company”) is currently a Delaware series limited liability company organized in June 2021. The Company is a wholly owned subsidiary of Landa Holdings, Inc. and currently operates under an operating arrangement with Landa Holdings, Inc. (the “Manager”). The Manager serves as the asset manager for the real estate properties owned by the Company and each underlying Series (as defined below).

 

The Company was formed to engage in the business of acquiring, managing and renting residential properties (each a “Property,” and together the “Properties”). The Company is expected to create, separate series of interests (each a “Series”), that each Property will be owned by a separate Series and that the assets and liabilities of each Series will be separate in accordance with Delaware law. Investors acquire membership interest, or shares, in each Series and will be entitled to share in the return of that particular Series but will not be entitled to share in the return of any other Series. The Company intends to treat each Series as a separate entity for U.S. federal income tax purposes and will elect to be treated as a corporation.

 

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company is a business that has not commenced planned principal operations and has not generated revenues or profits since inception. The Company’s ability to continue as a going concern for the next twelve months is dependent upon, among other things, the Company’s ability to successfully implement its business model, raise sufficient capital from outside investors and deploy such to produce profitable operating results. No assurance can be given that the Company will be successful in these efforts. These factors, among others, raise substantial doubt about the ability of the Company to continue as a going concern for the next twelve months from the date the financial statements are issued.

 

F-7

 

 

The financial statements do not include any adjustments relating to recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”).

 

Significant Risks and Uncertainties

 

The Company is subject to customary risks and uncertainties with development of new technology including, but not limited to, new technological innovations, protection of proprietary technology, dependence on key personnel, costs of services provided by third parties, the need to obtain additional financing, and limited operating history.

 

Use of Estimates

 

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates inherent in the preparation of these financial statements include, but are not limited to, useful life of assets and depreciation expenses.

 

Cash

 

Cash includes all cash balances. Restricted cash includes tenant security deposits. As a matter of performing its duties, the Manager at time will collect and hold cash on behalf of the Property. The Series had an aggregate of $99,986 in cash and cash equivalents as of December 31, 2021.

 

Revenue

 

Revenues are generated within each Series. Rental leases do not exceed twelve (12) months and have no rent escalation clauses.

 

Real Estate Property Acquisitions

 

Upon acquisition from a third-party, we evaluate our acquired single-family residential properties for purposes of determining whether a transaction should be accounted for as an asset acquisition or business combination. Upon adoption of ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, our purchases of homes are treated as asset acquisitions and are recorded at their purchase price, which is allocated between land, building and improvements, and in-place lease intangibles (when a resident is in place at the acquisition date) based upon their relative fair values at the date of acquisition.

 

F-8

 

 

Fair value is determined in accordance with ASC 820, Fair Value Measurements and Disclosures, and is primarily based on unobservable data inputs. In making estimates of fair values for purposes of allocating the purchase price of individually acquired properties subject to an existing lease, the Company utilizes its own market knowledge obtained from historical transactions, its internal construction program and published market data. In this regard, the Company also utilizes information obtained from county tax assessment records to assist in the determination of the fair value of the land and building.

 

The value of acquired lease-related intangibles is estimated based upon the costs we would have incurred to lease the property under similar terms. Such costs are capitalized and amortized over the remaining life of the lease. Acquired leases are generally short-term in nature (less than one year).

 

Upon acquisition from a related party, the Company considers this transaction between entities under common control. Under ASC 805-50-30-5, when accounting for a transfer of assets or exchange of shares between entities under common control, the entity that receives the net assets or the equity interests, in this case, the Series, will initially measure the recognized assets and liabilities transferred at their carrying amounts in the accounts of the transferring entity at the date of transfer.

 

Real Estate and Depreciation

 

Real estate properties are stated at cost less accumulated depreciation. Depreciation is computed on a straight-line basis over the estimated useful lives of buildings, improvements and other assets. Buildings are depreciated over twenty-seven and half years and improvements and other assets are depreciated over their estimated economic useful lives, generally three to thirty years.

 

Once a property is ready for its intended use, expenditures for ordinary maintenance and repairs are expensed to operations as incurred. We capitalize expenditures above a pre-determined threshold that improve or extend the life of a property.

 

Real Estate and Impairment

 

The Company continuously evaluates, by property, whether there are any events or changes in circumstances indicating that the carrying amount of the Series’ single-family residential properties may not be recoverable. To the extent an event or change in circumstance is identified, a residential property is considered to be impaired only if its carrying value cannot be recovered through estimated future undiscounted cash flows from the use and eventual disposition of the property. To the extent an impairment has occurred, the carrying amount of our investment in a property is adjusted to its estimated fair value. The process whereby we assess our single-family residential properties for impairment requires significant judgment and assessment of factors that are, at times, subject to significant uncertainty. We evaluate multiple information sources and perform a number of internal analyses, each of which are important components of our process with no one information source or analysis being necessarily determinative.

 

The Company does not have any indicators of impairment.

 

Income Taxes

 

The Company intends to be taxed as a “disregarded entity” for federal income tax purposes and will not make any election or take any action that could cause it to be separately treated as an association taxable as a corporation under Subchapter C of the Code. The elements of income and expense are included on the tax returns of the entity’s members.

 

Each individual Series has elected to be treated as a “corporation” for tax purposes. Each separate Series intends to be accounted for as described in ASC Topic 740, “Income Taxes,” which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

 

F-9

 

 

The Series recognizes the tax benefit from an uncertain tax position only if it is more likely than not the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such positions are then measured based on the largest benefit that has a greater than 50% likelihood of being realized upon settlement.

 

The Series’ determinations regarding ASC 740 may be subject to review and adjustment at a later date based upon factors including, but not limited to, an on-going analysis of tax laws, regulations and interpretations thereof.

 

The Series are subject to income taxes for US Federal purposes and in the State of Georgia. The Series are not subject to income taxes in the State of Florida. The Series’ tax years are open for examinations for all periods since inception.

 

Organization and Offering Costs

 

The Manager will pay all costs incurred in connection with each Series’ organization, including, the Series’ registration fee and franchise tax in the states of Delaware and Georgia. In addition, the Manager will pay all costs incurred in connection with each Offering.

 

3. RECENT ACCOUNTING STANDARDS

 

In February 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-02, “Leases” (Topic 842). This ASU requires a lessee to recognize a right-of-use asset and a lease liability under most operating leases in its balance sheet. The ASU was effective for annual and interim periods beginning after December 15, 2019, including interim periods within those fiscal years. In April 2020, the FASB voted to defer the effective date of ASC 842 for private companies and certain not-for-profit entities for one year. For private companies and private NFPs, the leasing standard will be effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. For public NFPs the leasing standard will be effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. We do not believe this pronouncement has any impact on our financial reporting and disclosure as all of our leases our twelve (12) months or less and have no escalations in rental income.

 

Management does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying financial statements. As new accounting pronouncements are issued, we will adopt those that are applicable under the circumstances.

 

4. NOTES PAYABLE

 

Acquisition Notes

 

Each Series financed 100% of the costs associated with the acquisition of its Property, including an acquisition fee and expenses associated with sourcing its Property, with an Acquisition Note issued by such Series to the Manager, the terms of which are listed in the table below. Each of these Acquisition Notes represents a related-party loan between each respective Series and the Manager. The Acquisition Notes are non-interest-bearing and are an unsecured obligation of the applicable Series.

 

Loan   Series   Principal
 Amount(1)
    Annual
Interest
Rate
    Loan
 Date
  Current
Outstanding
 Amount(2)
 
1   Landa Series 2174 Scarbrough Road(3)   $ 183,204       4.50 %   7/28/2021   $ 51,929  
2   Landa Series 153 Spring Valley Circle   $ 201,557       4.50 %   7/28/2021   $ 73,875  
3   Landa Series 126 Wildwood Road   $ 185,571       4.50 %   7/28/2021   $ 59,356  
4   Landa Series 137 Spring Valley Circle(3)   $ 176,953       4.50 %   7/28/2021   $ 60,635  
5   Landa Series 3192 Lake Monroe Road   $ 168,518       4.50 %   7/28/2021   $ 49,656  
6   Landa Series 45 Robertford Drive   $ 273,675       4.50 %   7/28/2021   $ 81,680  
7   Landa Series 303 Kellys Walk   $ 237,426       4.50 %   9/7/2021   $ 48,569  
8   Landa Series 4085 Springvale Way(3)   $ 245,767       4.50 %   7/1/2021   $ 87,252  

 

(1) The principal amount shall be due and payable by the Series within 30 days after demand by Landa Holdings, as lender, at any time prior to the liquidation, dissolution or winding up of the Series.

 

(2) The Current Outstanding Amount as of December 31, 2021.

 

(3) In April 2022, this Series amended its Acquisition Note to reduce the principal amount payable on such Acquisition Note. See Note 6 to the Financial Statements.

 

F-10

 

 

Refinance Notes

 

Each Series previously issued a Refinance Note to Lending One LLC, the terms of which are listed in the table below. Each Refinance Note is secured by the Property underlying the respective Series. Each Series paid down, or otherwise discharged, a portion of the outstanding balance of its Acquisition Note with the Refinance Note. Each Refinance Note is secured by the Property underlying the respective Series.

 

Loan   Series   Principal
Amount
    Annual
Interest
Rate
    Loan
Date
  Maturity
Date
  Monthly
Payment Amount
 
1   Landa Series 2174 Scarbrough Road   $ 116,250       4.80 %   12/08/2021   01/01/2027   $ 465.00  
2   Landa Series 153 Spring Valley Circle   $ 122,250       4.80 %   12/08/2021   01/01/2027   $ 489.00  
3   Landa Series 126 Wildwood Road   $ 116,250       4.80 %   12/08/2021   01/01/2027   $ 465.00  
4   Landa Series 137 Spring Valley Circle   $ 108,750       4.80 %   12/08/2021   01/01/2027   $ 435.00  
5   Landa Series 3192 Lake Monroe Road   $ 122,500       4.80 %   12/08/2021   01/01/2027   $ 490.00  
6   Landa Series 45 Robertford Drive   $ 180,750       4.80 %   12/08/2021   01/01/2027   $ 723.00  
7   Landa Series 303 Kellys Walk   $ 157,500       4.80 %   12/08/2021   01/01/2027   $ 630.00  
8   Landa Series 4085 Springvale Way   $ 132,080       4.80 %   12/08/2021   01/01/2027   $ 528.32  

 

5. MEMBER’S EQUITY (DEFICIT)

 

The Company is organized as a series limited liability company. As such, the liability of the members of the Company for the financial obligations of the Company is limited to each member’s contribution of capital.

 

6. SUBSEQUENT EVENTS

 

On April 18, 2022, each of the following Series amended its Acquisition Note to reduce the principal amount payable on such Acquisition Note, as set forth below.

 

Series   Amended
Principal
Amount
 
Landa Series 2174 Scarbrough Road   $ 183,204  
Landa Series 137 Spring Valley Circle   $ 176,953  
Landa Series 4085 Springvale Way   $ 245,767  

 

F-11

 

  

LANDA SERIES 8337 BLACKFOOT TRAIL

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 8337
Blackfoot
Trail
    Pro Forma
Adjustments
    Notes   Landa
Series 8337
Blackfoot
Trail Pro
Forma
 
Assets:                      
Cash & Restricted Cash   $          -     $ 19,996     A   $ 19,996  
Investments in single-family residential properties, net     -       228,194     B     228,194  
Total Assets     -     $ 248,190         $ 248,190  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 246,350     C   $ 246,350  
Tenant Security Deposit     -       1,840     A     1,840  
Total Liabilities     -     $ 248,190         $ 248,190  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 248,190         $ 248,190  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-12

 

 

LANDA SERIES 1662 OAK FOREST DRIVE SE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 1662
Oak Forest Drive SE
    Pro Forma Adjustments     Notes   Landa
Series 1662
Oak Forest Drive SE Pro Forma
 
Assets:                      
Cash & Restricted Cash   $         -     $ 16,283     A   $ 16,280  
Investments in single-family residential properties, net     -     $ 213,869     B     213,869  
Total Assets     -     $ 230,152         $ 230,152  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 228,352     C   $ 228,352  
Tenant Security Deposit     -       1,800     A   $ 1,800  
Total Liabilities     -     $ 230,152         $ 230,152  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 230,152         $ 230,152  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-13

 

 

LANDA SERIES 189 IRIS COURT

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 189
Iris Court
    Pro Forma
Adjustments
    Notes   Landa
Series 189
Iris
Court Pro
Forma
 
Assets:                                       
Cash & Restricted Cash   $ -     $ 12,546     A   $ 12,546  
Investments in single-family residential properties, net     -     $ 230,902     B     230,902  
Total Assets     -     $ 243,448         $ 243,448  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 241,303     C   $ 241,303  
Tenant Security Deposit     -       2,145     A   $ 2,145  
Total Liabilities     -     $ 243,448         $ 243,448  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 243,448         $ 243,448  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-14

 

 

LANDA SERIES 363 CORAL CIRCLE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 363
Coral Circle
    Pro Forma
Adjustments
    Notes   Landa
Series 363
Coral
Circle Pro
Forma
 
Assets:                      
Cash & Restricted Cash   $         -     $ 29,104     A   $ 29,104  
Investments in single-family residential properties, net     -     $ 170,282     B     170,282  
Total Assets     -     $ 199,386         $ 199,386  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 197,861     C   $ 197,861  
Tenant Security Deposit     -       1,525     A   $ 1,525  
Total Liabilities     -     $ 199,386         $ 199,386  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 199,386         $ 199,386  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-15

 

 

LANDA SERIES 215 CLEARVIEW CIRCLE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 215
Clearview
Circle
    Pro Forma
Adjustments
    Notes   Landa
Series 215
Clearview
Circle Pro
Forma
 
Assets:                      
Cash & Restricted Cash   $         -     $ 8,036     A   $ 8,036  
Investments in single-family residential properties, net     -     $ 278,185     B     278,185  
Total Assets     -     $ 286,221         $ 286,221  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 283,421     C   $ 283,421  
Tenant Security Deposit     -       2,800     A   $ 2,800  
Total Liabilities     -     $ 286,221         $ 286,221  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 286,221         $ 286,221  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-16

 

 

LANDA SERIES 201 SIGNET COURT

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 201
Signet
Court
    Pro Forma
Adjustments
    Notes   Landa
Series 201
Signet
Court Pro
Forma
 
Assets:                      
Cash & Restricted Cash   $        -     $ 32,046     A   $ 32,046  
Investments in single-family residential properties, net     -     $ 236,855     B     236,855  
Total Assets     -     $ 268,901         $ 268,901  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 266,906     C   $ 266,906  
Tenant Security Deposit     -       1,995     A   $ 1,995  
Total Liabilities     -     $ 268,901         $ 268,901  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 268,901         $ 268,901  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-17

 

 

LANDA SERIES 2530 CORNER STONE TRAIL

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 2530
Corner
Stone Trail
    Pro Forma
Adjustments
    Notes   Landa
Series 2530
Corner
Stone Trail
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $        -     $ 37,739     A   $ 37,739  
Investments in single-family residential properties, net     -     $ 209,062     B     209,062  
Total Assets     -     $ 246,801         $ 246,801  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 245,352     C   $ 245,352  
Tenant Security Deposit     -       1,449     A   $ 1,449  
Total Liabilities     -     $ 246,801         $ 246,801  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 246,801         $ 246,801  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-18

 

 

LANDA SERIES 7572 SOMERTON DRIVE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 7572 Somerton
Drive
    Pro Forma
Adjustments
    Notes   Landa Series 7572
Somerton
Drive Pro
Forma
 
Assets:                      
Cash & Restricted Cash   $      -     $ 36,852     A   $ 36,852  
Investments in single-family residential properties, net     -     $ 190,007     B     190,007  
Total Assets     -     $ 226,859         $ 226,859  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 225,160     C   $ 225,160  
Tenant Security Deposit     -       1,699     A   $ 1,699  
Total Liabilities     -     $ 226,859         $ 226,859  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 226,859         $ 226,859  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-19

 

 

LANDA SERIES 2875 LORIMIER TERRACE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 2875 Lorimier
Terrace
    Pro Forma
Adjustments
    Notes   Landa
Series 2875
Lorimier
Terrace
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $            -     $ 48,184     A   $ 48,184  
Investments in single-family residential properties, net     -     $ 278,185     B     278,185  
Total Assets     -     $ 326,369         $ 326,369  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 283,421     C   $ 283,421  
Tenant Security Deposit     -       2,800     A   $ 2,800  
Total Liabilities     -     $ 286,221         $ 286,221  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 286,221         $ 286,221  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-20

 

 

LANDA SERIES 6323 SHETLAND ROAD

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 6323
Shetland
Road
    Pro Forma
Adjustments
    Notes   Landa
Series 6323
Shetland
Road 
Pro  Forma
 
Assets:                      
Cash & Restricted Cash   $         -     $ 35,502     A   $ 35,502  
Investments in single-family residential properties, net     -     $ 211,431     B   $ 211,431  
Total Assets     -     $ 246,933         $ 246,933  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 245,158     C   $ 245,158  
Tenant Security Deposit     -     $ 1,775     A   $ 1,775  
Total Liabilities     -     $ 246,933         $ 246,933  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 246,933         $ 246,933  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-21

 

 

LANDA SERIES 5921 NORDE DRIVE E

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 5921
Norde
Drive E
    Pro Forma
Adjustments
    Notes  

Landa

Series 5921
Norde
Drive E Pro
Forma

 
Assets:                      
Cash & Restricted Cash   $        -     $ 49,165     A   $ 49,165  
Investments in single-family residential properties, net     -     $ 195,392     B   $ 195,392  
Total Assets     -     $ 244,557         $ 244,557  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 242,857     C   $ 242,857  
Tenant Security Deposit     -     $ 1,700     A   $ 1,700  
Total Liabilities     -     $ 244,557         $ 244,557  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 244,557         $ 244,557  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-22

 

 

LANDA SERIES 5938 MOUNT ZION BOULEVARD

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 5938
Mount Zion
Boulevard
    Pro Forma
Adjustments
    Notes   Landa
Series 5938
Mount Zion
Boulevard
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $       -     $ 8,157     A   $ 8,157  
Investments in single-family residential properties, net     -     $ 249,159     B   $ 249,159  
Total Assets     -     $ 257,316         $ 257,316  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 255,366     C   $ 255,366  
Tenant Security Deposit     -     $ 1,950     A   $ 1,950  
Total Liabilities     -     $ 257,316         $ 257,316  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 257,316         $ 257,316  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-23

 

 

LANDA SERIES 6249 ELLENWOOD DRIVE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 6249
Ellenwood
Drive
    Pro Forma
Adjustments
    Notes   Landa
Series 6249
Ellenwood
Drive Pro
Forma
 
Assets:                      
Cash & Restricted Cash   $            -     $ 21,250     A   $ 21,250  
Investments in single-family residential properties, net     -     $ 198,532     B   $ 198,532  
Total Assets     -     $ 219,782         $ 219,782  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 218,182     C   $ 218,182  
Tenant Security Deposit     -       1,600     A   $ 1,600  
Total Liabilities     -     $ 219,782         $ 219,782  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 219,782         $ 219,782  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-24

 

 

LANDA SERIES 3360 BROOKSIDE LANE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 3360
Brookside
Lane
    Pro Forma
Adjustments
    Notes   Landa
Series 3360
Brookside
Lane
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $        -     $ 28,098     A   $ 28,098  
Investments in single-family residential properties, net     -     $ 258,770     B   $ 258,770  
Total Assets     -       286,868         $ 286,868  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 284,968     C   $ 284,968  
Tenant Security Deposit     -       1,900     A   $ 1,900  
Total Liabilities     -     $ 286,868         $ 286,868  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 286,868         $ 286,868  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-25

 

 

LANDA SERIES 5625 WINDWOOD ROAD

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 5625
Windwood
Road
    Pro Forma
Adjustments
    Notes   Landa
Series 5625
Windwood
Road
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $       -     $ 23,870     A   $ 23,870  
Investments in single-family residential properties, net     -     $ 149,219     B     149,219  
Total Assets     -     $ 173,089         $ 173,089  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 171,789     C   $ 171,789  
Tenant Security Deposit     -       1,300     A   $ 1,300  
Total Liabilities     -     $ 173,089         $ 173,089  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 173,089         $ 173,089  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-26

 

 

LANDA SERIES 1419 HATCHCOVER CIRCLE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Serie 1419
Hatchcover
Circle
    Pro Forma
Adjustments
    Notes   Landa
Series 1419
Hatchcover
Circle 
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $         -     $ 27,827     A   $ 27,827  
Investments in single-family residential properties, net     -     $ 183,584     B     183,584  
Total Assets     -     $ 211,411         $ 211,411  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 209,912     C   $ 209,912  
Tenant Security Deposit     -       1,499     A   $ 1,499  
Total Liabilities     -     $ 211,411         $ 211,411  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 211,411         $ 211,411  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-27

 

 

LANDA SERIES 7552 WHEAT ROAD

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 7552
Wheat Road
    Pro Forma
Adjustments
    Notes   Landa
Series 7552
Wheat Road
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $         -     $ 51,949     A   $ 51,949  
Investments in single-family residential properties, net     -     $ 194,348     B   $ 194,348  
Total Assets     -     $ 246,297         $ 246,297  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 244,498     C   $ 244,498  
Tenant Security Deposit     -       1,799     A   $ 1,799  
Total Liabilities     -     $ 246,297         $ 246,297  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 246,297         $ 246,297  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-28

 

 

LANDA SERIES 8170 CUMBERLAND GAP TRAIL

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 8170
Cumberland
Gap Trail
    Pro Forma
Adjustments
    Notes   Landa
Series 8170
Cumberland
Gap Trail
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $          -     $ 24,493     A   $ 24,493  
Investments in single-family residential properties, net     -     $ 257,038     B   $ 257,038  
Total Assets     -     $ 281,531         $ 281,531  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 281,531     C   $ 281,531  
Tenant Security Deposit     -       -     A   $ -  
Total Liabilities     -     $ 281,531         $ 281,531  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 281,531         $ 281,531  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-29

 

 

LANDA SERIES 9193 WELCH COURT

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 9193
Welch
Court
    Pro Forma
Adjustments
    Notes   Landa
Series 9193
Welch
Court
Pro forma
 
Assets:                      
Cash & Restricted Cash   $        -     $ 22,421     A   $ 22,421  
Investments in single-family residential properties, net     -     $ 211,423     B   $ 211,423  
Total Assets     -     $ 233,844         $ 233,844  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 232,149     C   $ 232,149  
Tenant Security Deposit     -       1,695     A   $ 1,695  
Total Liabilities     -     $ 233,844         $ 233,844  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 233,844         $ 233,844  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-30

 

 

LANDA SERIES 99 CREEK CIRCLE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 99
Creek
Circle
    Pro Forma
Adjustments
    Notes   Landa
Series 99
Creek
Circle
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $          -     $ 42,999     A   $ 42,999  
Investments in single-family residential properties, net     -     $ 208,339     B   $ 208,339  
Total Assets     -     $ 251,338         $ 251,338  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 249,738     C   $ 249,738  
Tenant Security Deposit     -       1,600     A   $ 1,600  
Total Liabilities     -     $ 251,338         $ 251,338  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 251,338         $ 251,338  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-31

 

 

LANDA SERIES 2137 D HICKORY BEND SE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 2137
D Hickory
Bend SE
    Pro Forma
Adjustments
    Notes     Landa
 Series 2137
D Hickory
Bend SE
Pro Forma
 
Assets:                        
Cash & Restricted Cash   $             -     $ 26,693       A     $ 26,693  
Investments in single-family residential properties, net     -     $ 152,067       B     $ 152,067  
Total Assets     -     $ 178,760             $ 178,760  
                                 
Liabilities:                                
Acquisition Note Payable   $ -     $ 177,360       C     $ 177,360  
Tenant Security Deposit     -       1,400       A       1,400  
Total Liabilities     -     $ 178,760             $ 178,760  
                                 
Members’ Equity     -       -               -  
Total liabilities and members’ equity     -     $ 178,760             $ 178,760  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements 

 

F-32

 

 

LANDA SERIES 4126 ORIELY DRIVE W

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 4126
Oriely
Drive W
    Pro Forma
Adjustments
    Notes   Landa
Series 4126
Oriely
Drive W
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $            -     $ 12,943     A   $ 12,943  
Investments in single-family residential properties, net     -     $ 238,522     B   $ 238,522  
Total Assets     -     $ 251,465         $ 251,465  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 251,465     C   $ 251,465  
Tenant Security Deposit     -       -     A   $ -  
Total Liabilities     -     $ 251,465         $ 251,465  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 251,465         $ 251,465  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-33

 

 

LANDA SERIES 2962 HUNT STREET

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 2962
Hunt Street
    Pro Forma
Adjustments
    Notes   Landa
Series 2962
Hunt Street
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $            -     $ 35,538     A   $ 35,538  
Investments in single-family residential properties, net     -     $ 170,619     B   $ 170,619  
Total Assets     -     $ 206,157         $ 206,157  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 206,157     C   $ 206,157  
Tenant Security Deposit     -       -     A   $ -  
Total Liabilities     -     $ 206,157         $ 206,157  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 206,157         $ 206,157  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-34

 

 

LANDA SERIES 5066 GREENWAY DRIVE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 5066
Greenway
Drive
    Pro Forma
Adjustments
    Notes   Landa
Series 5066
Greenway
Drive Pro
Forma
 
Assets:                      
Cash & Restricted Cash   $          -     $ 4,248     A   $ 4,248  
Investments in single-family residential properties, net     -     $ 225,845     B   $ 225,845  
Total Assets     -     $ 230,093         $ 230,093  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 230,093     C   $ 230,093  
Tenant Security Deposit     -       -     A   $ -  
Total Liabilities     -     $ 230,093         $ 230,093  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 230,093         $ 230,093  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements 

 

F-35

 

 

LANDA SERIES 7848 DALEHURST DRIVE S

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 7848
Dalehurst
Drive S
    Pro Forma
Adjustments
    Notes   Landa
Series 7848
Dalehurst
Drive S
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $         -     $ 24,539     A   $ 24,539  
Investments in single-family residential properties, net     -     $ 238,445     B   $ 238,445  
Total Assets     -     $ 262,984         $ 262,984  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 262,984     C   $ 262,984  
Tenant Security Deposit     -     $ -     A   $ -  
Total Liabilities     -       262,984           262,984  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 262,984         $ 262,984  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements 

 

F-36

 

 

LANDA SERIES 2231 LAKE FOREST AVENUE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 2231
Lake Forest
Avenue
    Pro Forma
Adjustments
    Notes   Landa
Series 2231
Lake Forest
Avenue
Pro forma
 
Assets:                      
Cash & Restricted Cash   $          -     $ 8,864     A   $ 8,864  
Investments in single-family residential properties, net     -     $ 288,332     B   $ 288,332  
Total Assets     -     $ 297,196         $ 297,196  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 297,196     C   $ 297,196  
Tenant Security Deposit     -           A      
Total Liabilities     -     $ 297,196         $ 297,196  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 297,196         $ 297,196  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements 

 

F-37

 

 

LANDA SERIES 235 CELERY AVENUE N

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 235
Celery
Avenue N
    Pro Forma
Adjustments
    Notes   Landa
Series 235
Celery
Avenue N
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $        -     $ 4,453     A   $ 4,453  
Investments in single-family residential properties, net     -     $ 236,669     B   $ 236,669  
Total Assets     -     $ 241,122         $ 241,122  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 241,122     C   $ 241,122  
Tenant Security Deposit     -           A      
Total Liabilities     -     $ 241,122         $ 241,122  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 241,122         $ 241,122  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-38

 

 

LANDA SERIES 3390 JACQUELINE DRIVE

PRO FORMA CONDENSED BALANCE SHEET

AS OF DECEMBER 31, 2021

 

    Landa
Series 3390
Jacqueline
Drive
    Pro Forma
Adjustments
    Notes   Landa
Series 3390
Jacqueline
Drive
Pro Forma
 
Assets:                      
Cash & Restricted Cash   $         -     $ 4,647     A   $ 4,647  
Investments in single-family residential properties, net     -     $ 246,952     B   $ 246,952  
Total Assets     -     $ 251,599         $ 251,599  
                             
Liabilities:                            
Acquisition Note Payable   $ -     $ 251,599     C   $ 251,599  
Tenant Security Deposit     -           A      
Total Liabilities     -     $ 251,599         $ 251,599  
                             
Members’ Equity     -       -           -  
Total liabilities and members’ equity     -     $ 251,599         $ 251,599  

 

Notes

 

A Reflects adjustments to cash and cash reserves and assumed tenant security deposits liability at closing of each property acquisition and acquisition note payable.

 

B Reflects adjustments related to the closing of property acquisitions, including the closing costs primarily consisting of the acquisition fees and property due diligence fee and the related building depreciation for the periods presented.

 

C Reflects adjustments related to the acquisition note payable obtained to fund the property acquisitions and the related interest expense for the period presented.

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-39

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

PRO-FORMA CONDENSED COMBINED BALANCE SHEET

AS OF DECEMBER 31, 2021

(Unaudited)

 

    Landa
Series 8337
Blackfoot
Trail
    Landa
Series 1662
Oak Forest
Drive SE
    Landa
Series 189
Iris Court
    Landa
Series 363
Coral Circle
    Landa
Series 215
Clearview
Circle
    Landa
Series  201
Signet 
Court
    Landa
Series 2530
Corner
Stone
Trail
    Landa
Series 7572
Somerton
Drive
 
Assets:                                                
Cash & Restricted Cash   $ 19,996     $ 16,283     $ 12,546     $ 29,104     $ 8,036     $ 32,046     $ 37,739     $ 36,852  
Investments in single-family residential properties, net     228,194       213,869       230,902       170,282       278,185       236,855       209,062       190,007  
Total Assets     248,190       230,152       243,448       199,386       286,221       268,901       246,801       226,859  
                                                                 
Liabilities:                                                                
Acquisition Note Payable   $ 246,350     $ 228,352     $ 241,303     $ 197,861     $ 283,421     $ 266,906     $ 245,352     $ 225,160  
Tenant Security Deposit     1,840       1,800       2,145       1,525       2,800       1,995       1,449       1,699  
Total Liabilities     248,190       230,152       243,448       199,386       286,221       268,901       246,801       226,859  
                                                                 
Members’ Equity     0.00       0.00       0.00       0.00       0.00       0.00       0.00       0.00  
Total liabilities and members’ equity     248,190       230,152       243,448       199,386       286,221       268,901       246,801       226,859  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-40

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

PRO-FORMA CONDENSED COMBINED BALANCE SHEET

AS OF DECEMBER 31, 2021

(Unaudited)

 

    Landa
Series 2875
Lorimier
Terrace
    Landa
Series 6323
Shetland
Road
    Landa
Series  5921
Norde  Drive
E
    Landa
Series 5938
Mount Zion
Boulevard
    Landa
Series  6249
Ellenwood
Drive
    Landa
Series 3360
Brookside
Lane
    Landa
Series 5625
Windwood
Road
    Landa
Series 1419
Hatchcover
Circle
 
Assets:                                                
Cash & Restricted Cash   $ 48,184     $ 35,502     $ 49,165     $ 8,157     $ 21,250     $ 28,098     $ 23,870     $ 27,827  
Investments in single-family residential properties, net     240,302       211,431       195,392       249,159       198,532       258,770       149,219       183,584  
Total Assets     288,486       246,933       244,557       257,316       219,782       286,868       173,089       211,411  
                                                                 
Liabilities:                                                                
Acquisition Note Payable   $ 288,486     $ 245,158     $ 242,857     $ 255,366     $ 218,182     $ 284,968     $ 171,789     $ 209,912  
Tenant Security Deposit   $ 0       1,775       1,700       1,950       1,600       1,900       1,300       1,499  
Total Liabilities     288,486       246,933       244,557       257,316       219,782       286,868       173,089       211,411  
                                                                 
Members’ Equity     0       0       0       0       0       0       0       0  
Total liabilities and ember’ equity     288,486       246,933       244,557       257,316       219,782       286,868       173,089       211,411  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-41

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

PRO-FORMA CONDENSED COMBINED BALANCE SHEET

AS OF DECEMBER 31, 2021

(Unaudited)

 

        Landa
Series 7552
Wheat  Road
    Landa
Series 8170 
Cumberland
Gap Trail
    Landa
Series 9193
Welch |
Court
    Landa
Series 99
Creek 
Circle
    Landa
Series 2137
D Hickory
Bend SE
    Landa
Series 4126
Oriely 
Drive W
    Landa
Series 2962
Hunt Street
    Landa
Series 5066
Greenway
Drive
    Landa
Series 7848
Dalehurst
Drive S
 
Assets:                                                          
Cash & Restricted Cash   A   $ 51,949     $ 24,493     $ 22,421     $ 42,999     $ 26,693     $ 12,943     $ 35,538     $ 4,248     $ 24,539  
Investments in single-family residential properties, net   B     194,348       257,038       211,423       208,339       152,067       238,522       170,619       225,845       238,445  
Total Assets         246,297       281,531       233,844       251,338       178,760       251,465       206,157       230,093       262,984  
                                                                             
Liabilities:                                                                            
Acquisition Note Payable   C   $ 244,498     $ 281,531     $ 232,149     $ 249,738     $ 177,360     $ 251,465     $ 206,157     $ 230,093     $ 262,984  
Tenant Security Deposit   A     1,799       0       1,695       1,600       1,400       0       0       0       0  
Total Liabilities         246,297       281,531       233,844       251,338       178,760       251,465       206,157       230,093       262,984  
                                                                             
Members’ Equity                                                                            
Total liabilities and members’ equity         246,297       281,531       233,844       251,338       178,760       251,465       206,157       230,093       262,984  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-42

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

PRO-FORMA CONDENSED COMBINED BALANCE SHEET

AS OF DECEMBER 31, 2021

(Unaudited)

 

        Landa
Series  2231
Lake  Forest
Avenue
    Landa
Series 235
Celery
Avenue N
    Landa
Series 3390
Jacqueline
Drive
    Total
Combined
 
Assets:                                    
Cash & Restricted Cash   A   $ 8,864     $ 4,453     $ 4,647     $ 698,442  
Investments in single-family residential properties, net   B     288,332       236,669       246,952       6,112,344  
Total Assets       $ 297,196     $ 241,122     $ 251,599       6,810,786  
                                     
Liabilities:                                    
Acquisition Note Payable   C   $ 297,196     $ 241,122     $ 251,599     $ 6,777,315  
Tenant Security Deposit   A     0       0       0       33,471  
Total Liabilities       $ 297,196     $ 241,122     $ 251,599       6,810,786  
                                     
Members’ Equity                                    
Total liabilities and members’ equity       $ 297,196     $ 241,122     $ 251,599       6,810,786  

 

Notes

 

A Reflects adjustments to cash and cash reserves and assumed tenant security deposits liability at closing of each property acquisition and acquisition note payable.

 

B Refects adjustments related to the closing of property acquisitions, including the closing costs primiarily consisting of the acquisition fees and property due diligence fee and the related building depreciation for the periods presented.

 

C Reflects adjustments related to the acquisition note payable obtained to fund the property acquisitions and the related interest expense for the period presented.

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

 

F-43

 

 

LANDA SERIES 2174 SCARBROUGH ROAD

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE PERIOD ENDED DECEMBER 31, 2021

(Unaudited)

 

        Landa
Series 2174
Scarbrough
Road
    Property Acquisition     Pro Forma Adjustments     Landa Series 2174
Scarbrough
Road
Pro Forma
 
Rental Income       $ 898     $ 13,022     $ -     $ 13,920  
                                     
Expenses                                    
Property Operating Expenses   E     245       2,654       -       2,899  
Depreciation and amortization   B     474       -       5,214       5,688  
Interest Expense   C     372       -       8,148       8,520  
Total Expenses         1,091       2,654       13,362       17,107  
                                     
Net Income (loss) before provision for income tax         (193 )     10,368       (13,362 )     (3,187 )
Provision for income taxes   D                                
Net Income (loss)       $ (193 )   $ 10,368     $ (13,362 )   $ (3,187 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-44

 

 

LANDA SERIES 153 SPRING VALLEY CIRCLE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE PERIOD ENDED DECEMBER 31, 2021

(Unaudited)

 

        Landa Series 153
Spring
Valley
Circle
    Property Acquisition     Pro Forma Adjustments     Landa
Series 153 Spring
Valley
Circle 
Pro Forma
 
Rental Income       $ 1,123     $ 16,277             $ 17,400  
                                     
Expenses                                    
Property Operating Expenses   E     339       3,102               3,441  
Depreciation and amortization   B     517               5,687       6,204  
Interest Expense   C     391               8,681       9,072  
Total Expenses         1,247       3,102       14,368       18,717  
                                     
Net Income (loss) before provision for income tax         (124 )     13,175       (14,368 )     (1,317 )
Provision for income taxes   D                                
Net Income (loss)       $ (124 )   $ 13,175     $ (14,368 )     $(1,317 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-45

 

 

LANDA SERIES 126 WILDWOOD ROAD

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE PERIOD ENDED DECEMBER 31, 2021

(Unaudited) 

 

        Landa
Series 126
Wildwood
Road
    Property Acquisition     Pro Forma Adjustments       Landa Series 126
Wildwood
Road
Pro Forma
 
Rental Income       $ 1,084     $ 15,716             $ 16,800  
                                     
Expenses                                    
Property Operating Expenses   E     330       3,387               3,717  
Depreciation and amortization   B     475               5,225       5,700  
Interest Expense   C     372               7,980       8,352  
Total Expenses         1,177       3,387       13,205       17,769  
                                     
Net Income (loss) before provision for income tax         (93 )     12,329       (13,205 )     (969 )
Provision for income taxes   D                                
Net Income (loss)       $ (93 )   $ 12,329     $ (13,205 )   $ (969 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-46

 

 

LANDA SERIES 137 SPRING VALLEY

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE PERIOD ENDED DECEMBER 31, 2021

(Unaudited)

 

        Landa Series 137
Spring Valley Cir
    Property Acquisition     Pro Forma Adjustments     Landa
Series 137
Spring Valley Cir Pro Forma
 
Rental Income       $ 1,026     $ 14,874     $ -     $ 15,900  
                                     
Expenses                                    
Property Operating Expenses   E     330       3,264       -       3,594  
Depreciation and amortization   B     499       -       5,489       5,988  
Interest Expense   C     348       -       8,232       8,580  
Total Expenses         1,177       3,264       13,721       18,162  
                                     
Net Income (loss) before provision for income tax         (151 )     11,610       (13,721 )     (2,262 )
Provision for income taxes   D                                
Net Income (loss)       $ (151 )   $ 11,610     $ (13,721 )   $ (2,262 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-47

 

 

LANDA SERIES 3192 LAKE MONROE ROAD

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE PERIOD ENDED DECEMBER 31, 2021

(Unaudited)

 

        Landa
Series 3192
Lake
Monroe
Road
    Property Acquisition     Pro Forma Adjustments     Landa
Series 3192
Lake
Monroe Road
Pro Forma
 
Rental Income       $ 1,026     $ 15,774     $ -     $ 16,800  
                                     
Expenses                                    
Property Operating Expenses   E     189       2,546       -       2,735  
Depreciation and amortization   B     433       -       4,763       5,196  
Interest Expense   C     392       -       7,192       7,584  
Total Expenses         1,014       2,546       11,955       15,515  
                                     
Net Income (loss) before provision for income tax         12       13,228       (11,955 )     1,286  
Provision for income taxes   D                                
Net Income (loss)       $ 12     $ 13,228     $ (11,955 )   $ 1,286  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-48

 

 

LANDA SERIES 45 ROBERTFORD DRIVE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE PERIOD ENDED DECEMBER 31, 2021

(Unaudited)

 

            Landa
Series 45
Robertford
Drive
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 45
Robertford
Drive
Pro Forma
 
Rental Income         $ 1,625     $ 23,563                          $ 25,188  
                                         
Expenses                                        
Property Operating Expenses     E       322       4,120               4,442  
Depreciation and amortization     B       716               7,876       8,592  
Interest Expense     C       578               11,734       12,312  
Total Expenses             1,616       4,120       19,610       25,346  
                                         
Net Income (loss) before provision for income tax             9       19,443       (19,610 )     (158 )
Provision for income taxes     D                                  
Net Income (loss)           $ 9     $ 19,443     $ (19,610 )   $ (158 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-49

 

 

LANDA SERIES 303 KELLYS WALK

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE PERIOD ENDED DECEMEBER 31, 2021

(Unaudited)

 

          Landa
Series 303
Kellys Walk
    Property
Acquisition
    Pro Forma
Adjustments
   

Landa
Series 303
Kellys
Walk

Pro Forma

 
Rental Income           $ 1,355     $ 19,645     $ -     $ 21,000  
                                         
Expenses                                        
Property Operating Expenses     E       198       2,510       -       2,708  
Depreciation and amortization     B       494       -       5,434       5,928  
Interest Expense     C       504       -       10,176       10,680  
Total Expenses             1,196       2,510       15,610       19,316  
                                         
Net Income (loss) before provision for income tax             159       17,135       (15,610 )     1,685  
Provision for income taxes     D                                  
Net Income (loss)           $ 159     $ 17,135     $ (15,610 )   $ 1,685  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-50

 

 

LANDA SERIES 4085 SPRINGVALE WAY

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE PERIOD ENDED DECEMBER 31, 2021

(Unaudited)

 

            Landa
Series 4085 Springvale Way
    Property Acquisition     Pro Forma Adjustments     Landa Series 4085 Springvale Way Pro Forma  
Rental Income           $ 1,545     $ 22,395                      -     $ 23,940  
                                         
Expenses                                        
Property Operating Expenses     E       440       4,946               5,386  
Depreciation and amortization     B       667               7,337       8,004  
Interest Expense     C       423               11,781       12,204  
Total Expenses             1,530       4,946       19,118       25,594  
                                         
Net Income (loss) before provision for income tax             15       17,449       (19,118 )     (1,654 )
Provision for income taxes     D                                  
Net Income (loss)           $ 15     $ 17,449     $ (19,118 )   $ (1,654 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-51

 

 

LANDA SERIES 8337 BLACKFOOT TRAIL

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

            Landa
Series 8337
Blackfoot
Trail
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 8337
Blackfoot
Trail Pro
Forma
 
Rental Income         $        0     $ 22,080           $ 22,080  
                                         
Expenses                                        
Property Operating Expenses     E       0       4,241               4,241  
Depreciation and amortization     B                       7,500       7,500  
Interest Expense     C                       11,088       11,088  
Total Expenses             0       4,241       18,588       22,829  
                                         
Net Income (loss) before provision for income tax             0       17,839       -18,588       -749  
Provision for income taxes     D                                  
Net Income (loss)             -       17,839       (18,588 )     (749 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-52

 

 

LANDA SERIES 1662 OAK FOREST DRIVE SE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

            Landa
Series  1662
Oak Forest
Drive SE
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 1662
Oak
Forest
Drive SE
Pro Forma
 
Rental Income                         $ 21,600           $ 21,600  
                                         
Expenses                                        
Property Operating Expenses     E               4,254               4,254  
Depreciation and amortization     B                       7,032       7,032  
Interest Expense     C                       10,272       10,272  
Total Expenses             0       4,254       17,304       21,558  
                                         
Net Income (loss) before provision for income tax             -       17,346       (17,304 )     42  
Provision for income taxes     D                                  
Net Income (loss)             -       17,346       (17,304 )     42  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-53

 

 

LANDA SERIES 189 IRIS COURT

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 189
Iris Court
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 189
Iris Court
Pro Forma
 
Rental Income                         $ 22,140           $   22,140  
                                         
Expenses                                        
Property Operating Expenses     E               3,948               3,948  
Depreciation and amortization     B                       7,596       7,596  
Interest Expense     C                       10,860       10,860  
Total Expenses             0       3,948       18,456       22,404  
                                         
Net Income (loss) before provision for income tax             -       18,192       (18,456 )     (264 )
Provision for income taxes     D                                  
Net Income (loss)             -       18,192       (18,456 )     (264 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-54

 

 

LANDA SERIES 363 CORAL CIRCLE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa Series 363 Coral Circle     Property Acquisition     Pro Forma Adjustments     Landa Series 363 Coral Circle Pro Forma  
Rental Income                     $ 18,300             18,300  
                                         
Expenses                                        
Property Operating Expenses     E               4,369               4,369  
Depreciation and amortization     B                       5,580       5,580  
Interest Expense     C                       8,904       8,904  
Total Expenses                     4,369       14,484       18,853  
                                         
Net Income (loss) before provision for income tax                     13,931       (14,484 )     (553 )
Provision for income taxes     D                                  
Net Income (loss)                     13,931       (14,484 )     (553 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-55

 

 

LANDA SERIES 215 CLEARVIEW CIRCLE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 215
Clearview
Circle
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 215
Clearview
Circle Pro
Forma
 
Rental Income                         $ 26,400           $ 26,400  
                                         
Expenses                                        
Property Operating Expenses     E               3,571               3,571  
Depreciation and amortization     B                       9,168       9,168  
Interest Expense     C                       12,756       12,756  
Total Expenses             0       3,571       21,924       25,495  
                                         
Net Income (loss) before provision for income tax             -       22,829       (21,924 )     905  
Provision for income taxes     D                                  
Net Income (loss)             -       22,829       (21,924 )     905  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-56

 

 

LANDA SERIES 201 SIGNET COURT

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 201
Signet
Court
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 201
Signet
Court
Pro Forma
 
Rental Income                         $ 23,940           $ 23,940  
                                         
Expenses                                        
Property Operating Expenses     E               4,680               4,680  
Depreciation and amortization     B                       7,764       7,764  
Interest Expense     C                       12,012       12,012  
Total Expenses             0       4,680       19,776       24,456  
                                         
Net Income (loss) before provision for income tax             -       19,260       (19,776 )     (516 )
Provision for income taxes     D                                  
Net Income (loss)             -       19,260       (19,776 )     (516 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-57

 

 

LANDA SERIES 2530 CORNER STONE TRAIL

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 2530 Corner
Stone Trail
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 2530 Corner
Stone Trail
Pro Forma
 
Rental Income                        $ 17,988           $ 17,988  
                                         
Expenses                                        
Property Operating Expenses     E               3,593               3,593  
Depreciation and amortization     B                       11,040       11,040  
Interest Expense     C                               0  
Total Expenses             0       3,593       11,040       14,633  
                                         
Net Income (loss) before provision for income tax             0       14,395       -11,040       3,355  
Provision for income taxes     D                                  
Net Income (loss)             -       14,395       (11,040 )     3,355  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-58

 

 

LANDA SERIES 7572 SOMERTON DRIVE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 7572
Somerton
Drive
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 7572
Somerton
Drive Pro
Forma
 
Rental Income                        $ 20,388           $ 20,388  
                                         
Expenses                                        
Property Operating Expenses     E               5,784               5,784  
Depreciation and amortization     B                       6,216       6,216  
Interest Expense     C                       10,128       10,128  
Total Expenses             0       5,784       16,344       22,128  
                                         
Net Income (loss) before provision for income tax             -       14,604       (16,344 )     (1,740 )
Provision for income taxes     D                                  
Net Income (loss)             -       14,604       (16,344 )     (1,740 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-59

 

 

LANDA SERIES 2875 LORIMIER TERRACE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 2875 Lorimier
Terrace
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 2875
Lorimier
Terrace Pro Forma
 
Rental Income                        $ 0           $ 0  
                                         
Expenses                                        
Property Operating Expenses     E               3,471               3,471  
Depreciation and amortization     B                       7,860       7,860  
Interest Expense     C                       12,984       12,984  
Total Expenses             0       3,471       20,844       24,315  
                                         
Net Income (loss) before provision for income tax             -       (3,471 )     (20,844 )     (24,315 )
Provision for income taxes     D                                  
Net Income (loss)             -       3,471       20,844       24,315  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-60

 

 

LANDA SERIES 6323 SHETLAND ROAD

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 6323
Shetland
Road
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 6323
Shetland
Road
Pro Forma
 
Rental Income                      $ 21,300           $ 21,300  
                                         
Expenses                                        
Property Operating Expenses     E               5,820               5,820  
Depreciation and amortization     B                       6,924       6,924  
Interest Expense     C                       11,028       11,028  
Total Expenses             0       5,820       17,952       23,772  
                                         
Net Income (loss) before provision for income tax             -       15,480       (17,952 )     (2,472 )
Provision for income taxes     D                                  
Net Income (loss)             -       15,480       (17,952 )     (2,472 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-61

 

 

LANDA SERIES 5921 NORDE DRIVE E

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 5921
Norde
Drive E
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 5921
Norde Drive E
Pro Forma
 
Rental Income                    $ 20,400           $ 20,400  
                                         
Expenses                                        
Property Operating Expenses     E               4,687               4,687  
Depreciation and amortization     B                       6,372       6,372  
Interest Expense     C                       10,932       10,932  
Total Expenses             0       4,687       17,304       21,991  
                                         
Net Income (loss) before provision for income tax             -       15,713       (17,304 )     (1,591 )
Provision for income taxes     D                                  
Net Income (loss)             -       15,713       (17,304 )     (1,591 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-62

 

 

LANDA SERIES 5938 MOUNT ZION BOULEVARD

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 5938
Mount Zion
Boulevard
    Property
Acquisition
    Pro Forma
Adjustments
    Landa
Series 5938
Mount Zion
Boulevard
Pro Forma
 
Rental Income                      $ 23,400           $ 23,400  
                                         
Expenses                                        
Property Operating Expenses     E               4,842               4,842  
Depreciation and amortization     B                       8,208       8,208  
Interest Expense     C                       11,496       11,496  
Total Expenses             0       4,842       19,704       24,546  
                                         
Net Income (loss) before provision for income tax             -       18,558       (19,704 )     (1,146 )
Provision for income taxes     D                                  
Net Income (loss)             -       18,558       (19,704 )     (1,146 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-63

 

 

LANDA SERIES 6249 ELLENWOOD DRIVE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 6249
Ellenwood Drive
    Property Acquisition     Pro Forma Adjustments     Landa
Series 6249 Ellenwood Drive
Pro Forma
 
Rental Income                       $ 19,200           $ 19,200  
                                         
Expenses                                        
Property Operating Expenses     E               4,291               4,291  
Depreciation and amortization     B                       6,516       6,516  
Interest Expense     C                       9,816       9,816  
Total Expenses             0       4,291       16,332       20,623  
                                         
Net Income (loss) before provision for income tax             -       14,909       (16,332 )     (1,423 )
Provision for income taxes     D                                  
Net Income (loss)             -       14,909       (16,332 )     (1,423 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-64

 

 

LANDA SERIES 3360 BROOKSIDE LANE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 3360
Brookside Lane
    Property Acquisition     Pro Forma Adjustments     Landa
Series 3360
Brookside Lane Pro Forma
 
Rental Income                      $ 22,800           $ 22,800  
                                         
Expenses                                        
Property Operating Expenses     E               5,085               5,085  
Depreciation and amortization     B                       8,496       8,496  
Interest Expense     C                       12,828       12,828  
Total Expenses             0       5,085       21,324       26,409  
                                         
Net Income (loss) before provision for income tax             -       17,715       (21,324 )     (3,609 )
Provision for income taxes     D                                  
Net Income (loss)             -       17,715       (21,324 )     (3,609 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-65

 

 

LANDA SERIES 5625 WINDWOOD ROAD

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa Series 5625 Windwood Road     Property Acquisition     Pro Forma Adjustments     Landa
Series 5625 Windwood Road
Pro Forma
 
Rental Income                       $ 15,600           $ 15,600  
                                         
Expenses                                        
Property Operating Expenses     E               2,892               2,892  
Depreciation and amortization     B                       4,884       4,884  
Interest Expense     C                       7,728       7,728  
Total Expenses             0       2,892       12,612       15,504  
                                         
Net Income (loss) before provision for income tax             -       12,708       (12,612 )     96  
Provision for income taxes     D                                  
Net Income (loss)             -       12,708       (12,612 )     96  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-66

 

 

LANDA SERIES 1419 HATCHCOVER CIRCLE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa Series 1419 Hatchcover Circle     Property Acquisition     Pro Forma Adjustments     Landa
Series 1419 Hatchcover Circle
Pro Forma
 
Rental Income                       $ 17,988           $ 17,988  
                                         
Expenses                                        
Property Operating Expenses     E               3,645               3,645  
Depreciation and amortization     B                       6,012       6,012  
Interest Expense     C                       9,444       9,444  
Total Expenses             0       3,645       15,456       19,101  
                                         
Net Income (loss) before provision for income tax             -       14,343       (15,456 )     (1,113 )
Provision for income taxes     D                                  
Net Income (loss)             -       14,343       (15,456 )     (1,113 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-67

 

 

LANDA SERIES 7552 WHEAT ROAD

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa Series 7552 Wheat Road     Property Acquisition     Pro Forma Adjustments     Landa Series 7552 Wheat Road Pro Forma  
Rental Income                    $ 21,600           $ 21,600  
                                         
Expenses                                        
Property Operating Expenses     E               5,148               5,148  
Depreciation and amortization     B                       6,336       6,336  
Interest Expense     C                       11,004       11,004  
Total Expenses             0       5,148       17,340       22,488  
                                         
Net Income (loss) before provision for income tax             -       16,452       (17,340 )     (888 )
Provision for income taxes     D                                  
Net Income (loss)             -       16,452       (17,340 )     (888 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-68

 

 

LANDA SERIES 8170 CUMBERLAND GAP TRAIL

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa Series 8170 Cumberland Gap Trail     Property Acquisition     Pro Forma Adjustments     Landa Series 8170 Cumberland Gap Trail Pro Forma
                         
Rental Income                   $ 0           $ 0
                                   
Expenses                                    
Property Operating Expenses     E               3,272             3,272
Depreciation and amortization     B                       8,436     8,436
Interest Expense     C                       12,672     12,672
Total Expenses             0       3,272       21,108     24,380
                                 
Net Income (loss) before provision for income tax             -       (3,272 )     (21,108 )   (24,380)
Provision for income taxes     D                          
Net Income (loss)                  -       (3,272 )     (21,108 )   (24,380)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-69

 

 

LANDA SERIES 9193 WELCH COURT

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 9193
Welch Court
    Property Acquisition     Pro Forma Adjustments     Landa Series 9193 Welch Court Pro Forma
                         
Rental Income                   $ 20,340           $ 20,340
                                   
Expenses                                    
Property Operating Expenses     E               4,617             4,617
Depreciation and amortization     B                       6,936     6,936
Interest Expense     C                       10,452     10,452
Total Expenses             0       4,617       17,388     22,005
                                 
Net Income (loss) before provision for income tax             -       15,723       (17,388 )   (1,665)
Provision for income taxes     D                          
Net Income (loss)             -       15,723       (17,388 )   (1,665)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-70

 

 

LANDA SERIES 99 CREEK CIRCLE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa Series 99 Creek Circle     Property Acquisition     Pro Forma Adjustments     Landa Series 99 Creek Circle Pro Forma
                           
Rental Income                   $ 19,200              
                                   
Expenses                                    
Property Operating Expenses     E               6,444             6,444
Depreciation and amortization     B                       6,816     6,816
Interest Expense     C                       11,244     11,244
Total Expenses             0       6,444       18,060     24,504
                                 
Net Income (loss) before provision for income tax             -       12,756       (18,060 )   (24,504)
Provision for income taxes     D                          
Net Income (loss)             -       12,756       (18,060 )   (24,504)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-71

 

 

LANDA SERIES 2137 D HICKORY BEND SE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 2137
D Hickory
Bend SE
    Property Acquisition     Pro Forma Adjustments   Landa Series 2137 D Hickory Bend SE
Pro Forma
                         
Rental Income                   $ 16,800           $ 16,800
                                   
Expenses                                    
Property Operating Expenses     E               2,284             2,284
Depreciation and amortization     B                       4,980     4,980
Interest Expense     C                       7,980     7,980
Total Expenses             0       2,284       12,960     15,244
                                 
Net Income (loss) before provision for income tax             0       14,516       -12,960     1,556
Provision for income taxes     D                          
Net Income (loss)             -       14,516       (12,960 )   1,556

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-72

 

 

LANDA SERIES 4126 ORIELY DRIVE W

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa Series 4126 Oriely Drive W     Property Acquisition     Pro Forma Adjustments     Landa Series 4126 Oriely Drive W Pro Forma
                         
Rental Income                   $ 0              
                                   
Expenses                                    
Property Operating Expenses     E               1,862             1,862
Depreciation and amortization     B                       7,848     7,848
Interest Expense     C                       11,316     11,316
Total Expenses             0       1,862       19,164     21,026
                                 
Net Income (loss) before provision for income tax             -       (1,862 )     (19,164 )   (21,026)
Provision for income taxes     D                          
Net Income (loss)             -       (1,862 )     (19,164 )   (21,026)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-73

 

 

LANDA SERIES 2962 HUNT STREET

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 2962
Hunt Street
    Property Acquisition     Pro Forma Adjustments   Landa Series 2962 Hunt Street Pro Forma
                         
Rental Income                   $ 0           $ 0
                                   
Expenses                                    
Property Operating Expenses     E               1,632             1,632
Depreciation and amortization     B                       5,580     5,580
Interest Expense     C                       9,276     9,276
Total Expenses             0       1,632       14,856     16,488
                                 
Net Income (loss) before provision for income tax             -       (1,632 )     (14,856 )   (16,488)
Provision for income taxes     D                          
Net Income (loss)             -       (1,632 )     (14,856 )   (16,488)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-74

 

 

LANDA SERIES 5066 GREENWAY DRIVE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 5066 Greenway Drive
    Property Acquisition     Pro Forma Adjustments   Landa
Series 5066 Greenway Drive
Pro Forma
                         
Rental Income                   $ 0           $ 0
                                   
Expenses                                    
Property Operating Expenses     E               1,838             1,838
Depreciation and amortization     B                       7,440     7,440
Interest Expense     C                       10,356     10,356
Total Expenses             0       1,838       17,796     19,634
                                 
Net Income (loss) before provision for income tax             -       (1,838 )     (17,796 )   (19,634)
Provision for income taxes     D                          
Net Income (loss)             -       (1,838 )     (17,796 )   (19,634)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-75

 

 

LANDA SERIES 7848 DALEHURST DRIVE S

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 7848
Dalehurst
Drive S
    Property Acquisition     Pro Forma Adjustments   Landa
Series 7848 Dalehurst Drive S
Pro Forma
                         
Rental Income                   $ 0           $ 0
                                   
Expenses                                    
Property Operating Expenses     E               2,900             2,900
Depreciation and amortization     B                       7,824     7,824
Interest Expense     C                       11,832     11,832
Total Expenses             0       2,900       19,656     22,556
                                 
Net Income (loss) before provision for income tax             -       (2,900 )     (19,656 )   (22,556)
Provision for income taxes     D                          
Net Income (loss)             -       (2,900 )     (19,656 )   (22,556)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-76

 

 

LANDA SERIES 2231 LAKE FOREST AVENUE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa
Series 2231 Lake Forest Avenue
    Property Acquisition     Pro Forma Adjustments   Landa
Series 2231
Lake Forest Avenue
Pro Forma
                         
Rental Income                   $ 0           $ 0
                                   
Expenses                                    
Property Operating Expenses     E               3,207             3,207
Depreciation and amortization     B                       9,492     9,492
Interest Expense     C                       13,368     13,368
Total Expenses             0       3,207       22,860     26,067
                                 
Net Income (loss) before provision for income tax             -       (3,207 )     (22,860 )   (26,067)
Provision for income taxes     D                          
Net Income (loss)             -       (3,207 )     (22,860 )   (26,067)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-77

 

 

LANDA SERIES 235 CELERY AVENUE N

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa Series 235 Celery
Avenue N
    Property Acquisition     Pro Forma Adjustments   Landa Series 235
Celery
Avenue N
Pro Forma
                         
Rental Income                   $ 0           $ 0
                                   
Expenses                                    
Property Operating Expenses     E               2,673             2,673
Depreciation and amortization     B                       7,800     7,800
Interest Expense     C                       10,848     10,848
Total Expenses             0       2,673       18,648     21,321
                                 
Net Income (loss) before provision for income tax             -       (2,673 )     (18,648 )   (21,321)
Provision for income taxes     D                          
Net Income (loss)             -       (2,673 )     (18,648 )   (21,321)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-78

 

 

LANDA SERIES 3390 JACQUELINE DRIVE

PRO FORMA CONDENSED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2021

(Unaudited)

 

          Landa Series 3390
Jacqueline
Drive
    Property Acquisition     Pro Forma Adjustments   Landa Series 3390
Jacqueline
Drive
Pro Forma
                         
Rental Income                   $ 0           $ 0
                                   
Expenses                                       
Property Operating Expenses     E               3,769             3,769
Depreciation and amortization     B                       8,136     8,136
Interest Expense     C                       11,316     11,316
Total Expenses             0       3,769       19,452     23,221
                                 
Net Income (loss) before provision for income tax             -       (3,769 )     (19,452 )   (23,221)
Provision for income taxes     D                          
Net Income (loss)             -       (3,769 )     (19,452 )   (23,221)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

B Reflects adjustments related to the closing of property acquisitions, including the closing costs primarily consisting of the acquisition fees and property due diligence fee and the related building depreciation for the periods presented.
   
C Reflects adjustments related to the acquisition note payable obtained to fund the property acquisitions and the related interest expense for the period presented
   
D The Company elected not to the provision for income taxes as there were losses and a full deferred tax asset valuation allowance was assumed.
   
E Reflects adjustments for property management fee expense based on contractual terms to be entered into under management agreements with the Manager at closing of this offering for the periods presented

 

F-79

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

PRO-FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE PERIOD FROM JANUARY 1, 2021 TO DECEMBER 31, 2021

 

    Notes   Landa
App 2
LLC
    Landa
 Series
2174
Scarbrough Road
Pro Forma
    Landa
 Series
153
Spring Valley Circle
Pro Forma
    Landa
Series 
126 Wildwood Road
Pro Forma
    Landa
Series 
137 Spring Valley Circle
Pro Forma
    Landa
Series
3192
Lake Monroe Road
Pro Forma
    Landa
Series
45 Robertford Drive
Pro Forma
    Landa Series
 303
Kellys Walk
Pro Forma
    Landa
Series
 4085 Springvale Pro Forma
Rental Income       $       $ 13,920     $ 17,400     $ 16,800     $ 15,900     $ 16,800     $ 25,188     $ 21,000   $ 23,940
                                                                          
Expenses                                                                    
Property Operating Expenses   E             2,899       3,441       3,717       3,594       2,735       4,442       2,708     5,386
Depreciation and amortization   B             5,688       6,204       5,700       5,988       5,196       8,592       5,928     8,004
Interest Expense   C             8,520       9.072       8,352       8,580       7,584       12,312       10,680     12,204
Total Expenses                 17,107       18,717       17,769       18,162       15,515       25,346       19,316     25,594
                                                                     
Net Income (loss) before provision for income tax                 (3,187 )     (1,317 )     (969 )     (2,262 )     1,286       (158 )     1,685     (1,654)
Provision for income taxes   D                                                                
Net Income (loss)       $       $ (3,187 )   $ (1,317 )   $ (969 )   $ (2,262 )   $ 1,286     $ (158 )   $ 1,685   $ (1,654)

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-80

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

PRO-FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE PERIOD FROM JANUARY 1, 2021 TO DECEMBER 31, 2021

 

    Notes   Landa
Series
8337
Blackfoot
Trail Pro
Forma
    Landa
Series
1662
Oak
Forest
Drive SE
Pro Forma
    Landa
Series
189
Iris
Court Pro
Forma
    Landa
Series
363
Coral
Circle Pro
Forma
    Landa
Series
215
Clearview
Circle Pro
Forma
    Landa
Series
201
Signet
Court Pro
Forma
    Landa
Series
2530
Corner
Stone Trail Pro
Forma
    Landa
Series
7572
Somerton
Drive Pro
Forma
 
                                                     
Rental Income       $ 22,080     $ 21,600     $ 22,140     $ 18,300     $ 26,400     $ 23,940     $ 17,988     $ 20,388  
                                                                     
Expenses                                                                    
Property Operating Expenses   E     4,241       4,254       3,948       4,369       3,571       4,680       3,593       5,784  
Depreciation and amortization   B     7,500       7,032       7,596       5,580       9,168       7,764       6,840       6,216  
Interest Expense   C     11,088       10,272       10,860       8,904       12,756       12,012       11,040       10,128  
Total Expenses         22,829       21,558       22,404       18,853       25,495       24,456       21,473       22,128  
                                                                     
Net Income (loss) before provision for income tax         (750 )     42       (264 )     (553 )     905       (516 )     (3,485 )     (1,740 )
Provision for income taxes   D                                                                
Net Income (loss)       $ (750 )   $ 42     $ (264 )   $ (553 )   $ 905     $ (516 )   $ (3,485 )   $ (1,740 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-81

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

PRO-FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE PERIOD FROM JANUARY 1, 2021 TO DECEMBER 31, 2021

 

    Notes   Landa Series 2875 Lorimier Terrace Pro Forma     Landa Series 6323 Shetland Road Pro Forma     Landa Series 5921 Norde Drive E Pro Forma     Landa Series 5938 Mount Zion Boulevard Pro Forma     Landa Series 6249 Ellenwood Drive Pro Forma     Landa Series 3360 Brookside Lane Pro Forma     Landa Series 5625 Windwood Road Pro Forma     Landa Series 1419 Hatchcover Circle Pro Forma  
                                                     
Rental Income       $ -     $ 21,300     $ 20,400     $ 23,400     $ 19,200     $ 22,800     $ 15,600     $ 17,988  
                                                                     
Expenses                                                                    
Property Operating Expenses   E     3,471       5,820       4,687       4,842       4,291       5,085       2,892       3,645  
Depreciation and amortization   B     7,860       6,924       6,372       8,208       6,516       8,496       4,884       6,012  
Interest Expense   C     12,984       11,028       10,932       11,496       9,816       12,828       7,728       9,444  
Total Expenses         25,623       24,612       22,459       22,554       20,623       26,409       15,504       19,101  
                                                                     
Net Income (loss) before provision for income tax         (25,623 )     (3,312 )     (2,059 )     846       (1,424 )     (3,609 )     95       (1,113 )
Provision for income taxes   D                                                                
Net Income (loss)       $ (25,623 )   $ (3,312 )   $ (2,059 )   $ 846     $ (1,424 )   $ (3,609 )   $ 95     $ (1,113 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-82

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

PRO-FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE PERIOD FROM JANUARY 1, 2021 TO DECEMBER 31, 2021

 

    Notes   Landa Series 7552 Wheat Road Pro Forma     Landa Series 8170 Cumberland Gap Trail Pro Forma     Landa Series 9193 Welch Court Pro Forma     Landa Series 99 Creek Circle Pro Forma     Landa Series 2137 D Hickory Bend SE Pro Forma     Landa Series 4126 Oriely Drive W Pro Forma     Landa Series 2962 Hunt Street Pro Forma     Landa Series 5066 Greenway Drive Pro Forma  
                                                     
Rental Income       $ 21,600     $ -     $ 20,340     $ 19,200     $ 16,800     $ -     $ -     $ -  
                                                                     
Expenses                                                                    
Property Operating Expenses   E     5,148       3,272       4,617       6,444       2,284       1,862       1,632       1,838  
Depreciation and amortization   B     6,336       8,436       6,936       6,816       4,980       7,848       5,580       7,440  
Interest Expense   C     11,004       12,672       10,452       11,244       7,980       11,316       9,276       10,356  
Total Expenses         22,488       24,380       22,005       24,504       15,244       21,026       16,488       19,634  
                                                                     
Net Income (loss) before provision for income tax         (889 )     (24,379 )     (1,665 )     (5,304 )     1,556       (21,026 )     (16,487 )     (19,634 )
                                                                     
Provision for income taxes   D                                                                
                                                                     
Net Income (loss)       $ (889 )   $ (24,379 )   $ (1,665 )   $ (5,304 )   $ 1,556     $ (21,026 )   $ (16,487 )   $ (19,634 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-83

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

PRO-FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE PERIOD FROM JANUARY 1, 2021 TO DECEMBER 31, 2021

 

    Notes   Landa
Series 7848 Dalehurst Drive S
Pro Forma
    Landa
Series 2231
Lake Forest Avenue Pro Forma
    Landa
Series 235
Celery Avenue N
Pro Forma
    Landa
Series 3390 Jacqueline Drive
Pro Forma
    Total
Combined
Pro Forma
 
Rental Income                                  
        $ -     $ -     $ -     $ -     $ -  
                                             
Expenses                                            
Property Operating Expenses   E     2,900       3,207       2,673       3,769       12,549  
Depreciation and amortization   B     7,824       9,492       7,800       8,136       33,252  
Interest Expense   C     11,832       13,368       10,848       11,316       47,364  
Total Expenses         22,556       26,067       21,321       23,221       93,165  
                                             
Net Income (loss) before provision for income tax         (22,555 )     (26,066 )     (21,320 )     (23,220 )     (93,164 )
                                             
Provision for income taxes   D                                     49  
                                             
Net Income (loss)       $ (22,555 )   $ (26,066 )   $ (21,320 )   $ (23,220 )   $ (93,213 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

B Reflects adjustments related to the closing of property acquisitions, including the closing costs primarily consisting of the acquisition fees and property due diligence fee and the related building depreciation for the periods presented.
   
C Reflects adjustments related to the acquisition note payable obtained to fund the property acquisitions and the related interest expense for the period presented
   
D The Company elected not to the provision for income taxes as there were losses and a full deferred tax asset valuation allowance was assumed.
   
E Reflects adjustments for property management fee expense based on contractual terms to be entered into under management agreements with the Manager at closing of this offering for the periods presented

 

F-84

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

COMBINED STATEMENT OF CERTAIN REVENUE AND EXPENSES

FOR THE PERIOD FROM JANUARY 1, 2021 TO DECEMBER 31, 2021

 

    Landa
Series 2174
Scarbrough
Road
    Landa
Series 153
Spring Valley
Circle
    Landa
Series 126
Wildwood
Road
    Landa
Series 137
Spring Valley
Circle
    Landa
Series 3192
Lake Monroe
Road
    Landa
Series 45
Robertford
Drive
    Landa
Series 303
Kellys
Walk
    Landa
Series 4085
Springvale
Way
 
                                                 
Rental Income   $ 13,920     $ 17,400     $ 16,800     $ 15,900     $ 16,800     $ 25,188     $ 21,000     $ 23,940  
                                                                 
Rental Expenses                                                                
Certain Operating Expenses     1,843       2,165       2,463       2,427       1,301       2,462       1,118       3,563  
                                                                 
Rental Income in Excess/(Deficit of Certain Expenses     12,077       15,235       14,337       13,473       15,499       22,726       19,882       20,377  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-85

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

COMBINED STATEMENT OF CERTAIN REVENUE AND EXPENSES

FOR THE PERIOD FROM JANUARY 1, 2021 TO DECEMBER 31, 2021

 

    Landa
Series 8337
Blackfoot
Trail
    Landa
Series 1662
Oak Forest
Drive SE
    Landa
Series 189
Iris Court
    Landa
Series 363
Coral
Circle
    Landa
Series 215
Clearview
Circle
    Landa
Series 201
Signet
Court
    Landa
Series 2530
Corner
Stone Trail
    Landa
Series 7572
Somerton
Drive
 
                                                 
Rental Income   $ 22,080     $ 21,600     $ 22,140     $ 18,300     $ 26,400     $ 23,940     $ 17,988     $ 20,388  
                                                                 
Rental Expenses                                                                
Certain Operating Expenses     2,474       2,526       2,177       2,905       1,459       2,765       2,154       4,153  
                                                                 
Rental Income in Excess/(Deficit) of Certain Expenses     19,606       19,074       19,963       15,395       24,941       21,175       15,834       16,235  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-86

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

COMBINED STATEMENT OF CERTAIN REVENUE AND EXPENSES

FOR THE PERIOD FROM JANUARY 1, 2021 TO DECEMBER 31, 2021

 

    Landa
Series 2875
Lorimier
Terrace
    Landa
Series 6323
Shetland
Road
    Landa
Series 5921
Norde
Drive E
    Landa
Series 5938
Mount Zion
Boulevard
    Landa
Series 6249
Ellenwood
Drive
    Landa
Series 3360
Brookside
Lane
    Landa
Series 5625
Windwood
Road
    Landa
Series 1419
Hatchcover
Circle
 
                                                 
Rental Income   $ 0     $ 21,300     $ 20,400     $ 23,400     $ 19,200     $ 22,800     $ 15,600     $ 17,988  
                                                                 
Rental Expenses                                                                
Certain Operating Expenses     3,471       4,116       3,055       2,970       2,755       3,261       1,644       2,206  
                                                                 
Rental Income in Excess/(Deficit) of Certain Expenses     -3,471       17,184       17,345       20,430       16,445       19,539       13,956       15,782  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-87

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

  COMBINED STATEMENT OF CERTAIN REVENUE AND EXPENSES

FOR THE PERIOD FROM JANUARY 1, 2021 TO DECEMBER 31, 2021

 

    Landa
Series 7552
Wheat
Road
    Landa
Series 8170
Cumberland
Gap Trail
    Landa
Series 9193
Welch
Court
    Landa
Series 99
Creek
Circle
    Landa
Series 2137
D Hickory
Bend SE
    Landa
Series 4126
Oriely
Drive W
    Landa
Series 2962
Hunt Street
    Landa
Series 5066
Greenway
Drive
 
                                                 
Rental Income   $ 21,600     $ 0     $ 20,340     $ 19,200     $ 16,800     $ 0     $ 0     $ 0  
                                                                 
Rental Expenses                                                                
Certain Operating Expenses     3,420       3,272       2,990       4,908       940       1,862       1,632       1,838  
                                                                 
Rental Income in Excess/(Deficit) of Certain Expenses     18,180       (3,272 )     17,350       14,292       15,860       (1,862 )     (1,632 )     (1,838 )

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-88

 

 

LANDA APP 2 LLC (LANDA APP 2)

LANDA APP 2 SERIES GROUP (SERIES)

COMBINED STATEMENT OF CERTAIN REVENUE AND EXPENSES

FOR THE PERIOD FROM JANUARY 1, 2021 TO DECEMBER 31, 2021

 

    Landa
Series 7848
Dalehurst
Drive S
    Landa
Series 2231
Lake Forest
Avenue
    Landa
Series 235
Celery
Avenue N
    Landa
Series 3390
Jacqueline
Drive
    Totals  
                               
Rental Income   $ 0     $ 0     $ 0     $ 0     $ 401,027  
                                         
Rental Expenses                                        
Certain Operating Expenses     2,900       3,207       2,673       3,769     $ 79,120  
                                         
Rental Income in Excess/(Deficit) of Certain Expenses     (2,900 )     (3,207 )     (2,673 )     (3,769 )   $ 321,907  

 

The accompanying notes are an integral part of these unaudited pro-forma financial statements

 

F-89

 

 

PART III—EXHIBITS

 

Index to Exhibits

 

Exhibit No.   Exhibit Description
2.1   Certificate of Formation of Landa 2 LLC (incorporated by reference to the copy thereof submitted as Exhibit 2.1 to the Company’s Form 1-A filed on September 17, 2021)*
2.2   Amended and Restated Limited Liability Company Operating Agreement of Landa App 2 LLC (incorporated by reference to the copy thereof submitted as Exhibit 2.1 to the Company’s Form 1-U filed on May 3, 2022)*
3.1   Series Designation for Landa App 2 LLC - 2174 Scarbrough Road Stone Mountain GA LLC (incorporated by reference to the copy thereof submitted as Exhibit 3.1 to the Company’s Form 1-U filed on May3, 2022)*  
3.2   Series Designation for Landa App 2 LLC - 3192 Lake Monroe Road Douglasville GA LLC (incorporated by reference to the copy thereof submitted as Exhibit 3.2 to the Company’s Form 1-U filed on May 3, 2022)*
3.3   Series Designation for Landa App 2 LLC - 153 Spring Valley Stockbridge GA LLC (incorporated by reference to the copy thereof submitted as Exhibit 3.3 to the Company’s Form 1-U filed on May 3, 2022)*
3.4   Series Designation for Landa App 2 LLC - 45 Robertford Drive Covington GA LLC (incorporated by reference to the copy thereof submitted as Exhibit 3.4 to the Company’s Form 1-U filed on May 3, 2022)*
3.5   Series Designation for Landa App 2 LLC – 126 Wildwood Road Stockbridge GA LLC (incorporated by reference to the copy thereof submitted as Exhibit 3.5 to the Company’s Form 1-U filed on May 3, 2022)*
3.6   Series Designation for Landa App 2 LLC - 303 Kellys Walk Locust Grove GA LLC (incorporated by reference to the copy thereof submitted as Exhibit 3.6 to the Company’s Form 1-U filed on May 3, 2022)*
3.7   Series Designation for Landa App 2 LLC - 137 Spring Valley Circle Stockbridge GA LLC (incorporated by reference to the copy thereof submitted as Exhibit 3.7 to the Company’s Form 1-U filed on May 3, 2022)*
3.8   Series Designation for Landa App 2 LLC – 4085 Springvale Way McDonough GA LLC (incorporated by reference to the copy thereof submitted as Exhibit 3.8 to the Company’s Form 1-U filed on May 3, 2022)*
3.9   Series Designation for Landa App 2 LLC - 8337 Blackfoot Trail Jonesboro GA LLC**
3.10   Series Designation for Landa App 2 LLC - 1662 Oak Forest Drive SE Conyers GA LLC**
3.11   Series Designation for Landa App 2 LLC - 189 Iris Court Riverdale GA LLC**
3.12   Series Designation for Landa App 2 LLC - 363 Coral Circle McDonough GA LLC**
3.13   Series Designation for Landa App 2 LLC - 215 Clearview Circle McDonough GA LLC**
3.14   Series Designation for Landa App 2 LLC - 201 Signet Court Stockbridge GA LLC**
3.15   Series Designation for Landa App 2 LLC - 2530 Corner Stone Trail Decatur GA LLC** 
3.16   Series Designation for Landa App 2 LLC - 7572 Somerton Drive Jacksonville FL LLC** 
3.17   Series Designation for Landa App 2 LLC - 2875 Lorimier Terrace Jacksonville FL LLC**
3.18   Series Designation for Landa App 2 LLC - 6323 Shetland Road Jacksonville FL LLC**
3.19   Series Designation for Landa App 2 LLC - 5921 Norde Drive E Jacksonville FL LLC**
3.20   Series Designation for Landa App 2 LLC - 5938 Mount Zion Boulevard Ellenwood GA LLC**
3.21   Series Designation for Landa App 2 LLC - 6249 Ellenwood Drive Rex GA LLC**
3.22   Series Designation for Landa App 2 LLC - 3360 Brookside Lane Jonesboro GA LLC**  
3.23   Series Designation for Landa App 2 LLC - 5625 Windwood Road Atlanta GA LLC**  
3.24   Series Designation for Landa App 2 LLC - 1419 Hatchcover Circle Jonesboro GA LLC**  
3.25   Series Designation for Landa App 2 LLC - 7552 Wheat Road Jacksonville FL LLC**  
3.26   Series Designation for Landa App 2 LLC - 8170 Cumberland Gap Trail Jacksonville FL LLC**
3.27   Series Designation for Landa App 2 LLC - 9193 Welch Court Jonesboro GA LLC**
3.28   Series Designation for Landa App 2 LLC - 99 Creek Circle Stockbridge GA LLC**
3.29   Series Designation for Landa App 2 LLC - 2137 D Hickory Bend SE Conyers GA LLC**
3.30   Series Designation for Landa App 2 LLC - 4126 Oriely Drive W Jacksonville FL LLC**
3.31   Series Designation for Landa App 2 LLC - 2962 Hunt Street Jacksonville FL LLC**
3.32   Series Designation for Landa App 2 LLC - 5066 Greenway Drive Jacksonville FL LLC**
3.33   Series Designation for Landa App 2 LLC - 7848 Dalehurst Drive S Jacksonville FL LLC**
3.34   Series Designation for Landa App 2 LLC - 2231 Lake Forest Avenue Spring Hill FL LLC**
3.35   Series Designation for Landa App 2 LLC - 235 Celery Avenue N Jacksonville FL LLC**
3.36   Series Designation for Landa App 2 LLC - 3390 Jacqueline Drive Jacksonville FL LLC**

 

76

 

 

4.1.   Form of Subscription Agreement (incorporated by reference to the copy thereof submitted as Exhibit 4.1 to the Company’s Form 1-A filed on September 17, 2021)*
6.1   Form of Management Agreement (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-A filed on September 17, 2021)*
6.2   Broker Dealer Services Agreement, dated July 20, 2021, by and between Dalmore Group, LLC and Landa App 2 LLC (incorporated by reference to the copy thereof submitted as Exhibit 6.2 to the Company’s Form 1-A filed on September 17, 2021)*
6.3   Landa Mobile App License Agreement, dated July 29, 2021, by and between Landa Holdings, Inc., Landa App 2 LLC, and each of the Series listed thereto (incorporated by reference to the copy thereof submitted as Exhibit 6.3 to the Company’s Form 1-A filed on September 17, 2021)*
6.4   Promissory Note, by and between Landa Holdings, Inc. and Landa App 2 LLC - 2174 Scarbrough Road Stone Mountain GA LLC, dated July 28, 2021 (incorporated by reference to the copy thereof submitted as Exhibit 6.4 to the Company’s Form 1-A filed on September 17, 2021)*
6.5   Promissory Note, by and between Landa Holdings, Inc. and Landa App 2 LLC - 153 Spring Valley Circle Stockbridge GA LLC, dated July 28, 2021 (incorporated by reference to the copy thereof submitted as Exhibit 6.5 to the Company’s Form 1-A filed on September 17, 2021)*
6.6   Promissory Note, by and between Landa Holdings, Inc. and Landa App 2 LLC - 126 Wildwood Road Stockbridge GA LLC, dated July 28, 2021 (incorporated by reference to the copy thereof submitted as Exhibit 6.4 to the Company’s Form 1-A filed on September 17, 2021)*
6.7   Promissory Note, by and between Landa Holdings, Inc. and Landa App 2 LLC - 137 Spring Valley Circle Stockbridge GA LLC, dated July 28, 2021 (incorporated by reference to the copy thereof submitted as Exhibit 6.4 to the Company’s Form 1-A filed on September 17, 2021)*
6.8   Promissory Note, by and between Landa Holdings, Inc. and Landa App 2 LLC - 4085 Springvale Way McDonough GA LLC, dated September 7, 2021 (incorporated by reference to the copy thereof submitted as Exhibit 6.11 to the Company’s Form 1-A filed on September 17, 2021)*
6.9   Lease Agreement for 2174 Scarbrough Road, Stone Mountain, GA, 30088 (incorporated by reference to the copy thereof submitted as Exhibit 6.12 to the Company’s Form 1-A filed on September 17, 2021)*  
6.10   Lease Agreement for 126 Wildwood Road, Stockbridge, GA, 30281 (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-U filed on April 5, 2022)*  
6.11   Lease Agreement for 137 Spring Valley Circle, Stockbridge, GA, 30281 incorporated by reference to the copy thereof submitted as Exhibit 6.2 to the Company’s Form 1-U filed on April 5, 2022)*  
6.12   Lease Agreement for 4085 Springvale Way, McDonough, GA 30252 (incorporated by reference to the copy thereof submitted as Exhibit 6.19 to the Company’s Form 1-A filed on September 17, 2021)*
6.13   Form of Promissory Note, by and between Landa Holdings, Inc. and a Landa App 2 LLC Series (Acquisition Note)**
6.14   PPEX ATS Company Agreement, by and among North Capital Private Securities Corporation, Landa App 2 LLC and each of the Series set forth therein (incorporated by reference to the copy thereof submitted as Exhibit 6.20 to the Company’s Form 1-A filed on September 17, 2021)*
6.15   Form of GA Lease Agreement**
6.16   Form of FL Lease Agreement**
11.1   Consent of Marcum LLP**
11.2   Consent of Goodwin Procter LLP (included in Exhibit 12.1)**
12.1   Opinion of Goodwin Procter LLP**
99.1   Correspondence by or on behalf of the issuer previously submitted pursuant to Rule 253(d) (incorporated by reference to the copy thereof submitted as Exhibit 99.1 to the Company’s Form 1-A/A filed on September 20, 2021)*

 

* Previously Filed
** Filed herewith

 

77

 

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, Landa App 2 LLC 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 New York, State of New York, on May 4, 2022.

 

  LANDA APP 2 LLC
   
  Signed by Landa Holdings, Inc.,
as Manager of LANDA APP 2 LLC
     
  By: /s/ Yishai Cohen
    Name:  Yishai Cohen
    Title: Chairman, Chief Executive Officer and President

 

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

 

Signature   Title   Date
         
 /s/ Yishai Cohen   Chairman, Chief Executive Officer and   May 4, 2022
Yishai Cohen  

President of Landa Holdings, Inc.

(Principal Executive Officer)

   
         
 /s/ Yishai Cohen   Acting Head of Finance of Landa Holdings, Inc.   May 4, 2022
Yishai Cohen   (Principal Financial Officer and Principal Accounting Officer)    
         
LANDA HOLDINGS, INC.        
         
/s/ Yishai Cohen   Manager   May 4, 2022
Yishai Cohen        
Chief Executive Officer and President        

 

78

 

Exhibit 3.9

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 8337 BLACKFOOT TRAIL JONESBORO GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”) (the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 8337 Blackfoot Trail Designation”.

  

Name of Series Landa App 2 LLC - 8337 Blackfoot Trail Jonesboro GA LLC (also referred to herein as “Landa Series 8337 Blackfoot Trail”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 8337 Blackfoot Trail, Jonesboro, GA, 30236.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

 

Exhibit 3.10

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 1662 OAK FOREST DRIVE SE CONYERS GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 1662 Oak Forest Drive SE Designation”.

  

Name of Series Landa App 2 LLC - 1662 Oak Forest Drive SE Conyers GA LLC (also referred to herein as “Landa Series 1662 Oak Forest Drive SE”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 1662 Oak Forest Drive SE, Conyers, GA, 30013.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.11

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 189 IRIS COURT RIVERDALE GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 189 Iris Court Designation”.

  

Name of Series Landa App 2 LLC - 189 Iris Court Riverdale GA LLC (also referred to herein as “Landa Series 189 Iris Court”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 189 Iris Court, Riverdale, GA, 30274.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.12

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 363 CORAL CIRCLE MCDONOUGH GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 363 Coral Circle Designation”.

  

Name of Series Landa App 2 LLC - 363 Coral Circle McDonough GA LLC (also referred to herein as “Landa Series 363 Coral Circle”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 363 Coral Circle, McDonough, GA, 30253.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.13

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 215 CLEARVIEW CIRCLE MCDONOUGH GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 215 Clearview Circle Designation”.

  

Name of Series Landa App 2 LLC - 215 Clearview Circle McDonough GA LLC (also referred to herein as “Landa Series 215 Clearview Circle”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 215 Clearview Circle, McDonough, GA, 30253.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.14

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 201 SIGNET COURT STOCKBRIDGE GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 201 Signet Court Designation”.

  

Name of Series Landa App 2 LLC - 201 Signet Court Stockbridge GA LLC (also referred to herein as “Landa Series 201 Signet Court”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 201 Signet Court, Stockbridge, GA, 30281.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

 

Exhibit 3.15

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 2530 CORNER STONE TRAIL DECATUR GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 2530 Corner Stone Trail Designation”.

  

Name of Series Landa App 2 LLC - 2530 Corner Stone Trail Decatur GA LLC (also referred to herein as “Landa Series 2530 Corner Stone Trail”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 2530 Corner Stone Trail, Decatur, GA, 30034.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.16

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 7572 SOMERTON DRIVE JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 7572 Somerton Drive Designation”.

  

Name of Series Landa App 2 LLC - 7572 Somerton Drive Jacksonville FL LLC (also referred to herein as “Landa Series 7572 Somerton Drive”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 7572 Somerton Drive, Jacksonville, FL, 32210.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

 

Exhibit 3.17

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 2875 LORIMIER TERRACE JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 2875 Lorimier Terrace Designation”.

  

Name of Series Landa App 2 LLC - 2875 Lorimier Terrace Jacksonville FL LLC (also referred to herein as “Landa Series 2875 Lorimier Terrace”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 2875 Lorimier Terrace, Jacksonville, FL, 32207.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

 

Exhibit 3.18

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 6323 SHETLAND ROAD JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 6323 Shetland Road Designation”.

  

Name of Series Landa App 2 LLC - 6323 Shetland Road Jacksonville FL LLC (also referred to herein as “Landa Series 6323 Shetland Road”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 6323 Shetland Road, Jacksonville, FL, 32277.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.19

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 5921 NORDE DRIVE JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 5921 Norde Drive E Designation”.

  

Name of Series Landa App 2 LLC - 5921 Norde Drive E Jacksonville FL LLC (also referred to herein as “Landa Series 5921 Norde Drive E”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 5921 Norde Drive E, Jacksonville, FL, 32244.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.20

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 5938 MOUNT ZION BOULEVARD ELLENWOOD GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 5938 Mount Zion Boulevard Designation”.

  

Name of Series Landa App 2 LLC - 5938 Mount Zion Boulevard Ellenwood GA LLC (also referred to herein as “Landa Series 5938 Mount Zion Boulevard”), a protected series of the Company (the “Series”).
 
Effective Date of Establishment May 2, 2022
   
Property The Property located at 5938 Mount Zion Boulevard, Ellenwood, GA, 30294.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.21

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 6249 ELLENWOOD DRIVE REX GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 6249 Ellenwood Drive Designation”.

 

Name of Series Landa App 2 LLC - 6249 Ellenwood Drive Rex GA LLC (also referred to herein as “Landa Series 6249 Ellenwood Drive”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 6249 Ellenwood Drive, Rex GA, 30273.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.22

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 3360 BROOKSIDE LANE JONESBORO GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 3360 Brookside Lane Designation”.

  

Name of Series Landa App 2 LLC - 3360 Brookside Lane Jonesboro GA LLC (also referred to herein as “Landa Series 3360 Brookside Lane”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 3360 Brookside Lane, Jonesboro, GA, 30236.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.23

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 5625 WINDWOOD ROAD ATLANTA GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 5625 Windwood Road Designation”.

  

Name of Series Landa App 2 LLC - 5625 Windwood Road Atlanta GA LLC (also referred to herein as “Landa Series 5625 Windwood Road”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 5625 Windwood Road, Atlanta, GA, 30349.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.24

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 1419 HATCHCOVER CIRCLE JONESBORO GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”) (the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 1419 Hatchcover Circle Designation”.

  

Name of Series Landa App 2 LLC - 1419 Hatchcover Circle Jonesboro GA LLC (also referred to herein as “Landa Series 1419 Hatchcover Circle”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 1419 Hatchcover Circle, Jonesboro, GA, 30238.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.25

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 7552 WHEAT ROAD JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 7552 Wheat Road Designation”.

 

Name of Series Landa App 2 LLC - 7552 Wheat Road Jacksonville FL LLC (also referred to herein as “Landa Series 7552 Wheat Road”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 7552 Wheat Road, Jacksonville, FL, 32244.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.26

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 8170 CUMBERLAND GAP TRAIL JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 8170 Cumberland Gap Trail Designation”.

  

Name of Series Landa App 2 LLC - 8170 Cumberland Gap Trail Jacksonville FL LLC (also referred to herein as “Landa Series 8170 Cumberland Gap Trail”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 8170 Cumberland Gap Trail, Jacksonville, FL, 32244.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.27

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 9193 WELCH COURT JONESBORO GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 9193 Welch Court Designation”.

 

Name of Series Landa App 2 LLC - 9193 Welch Court Jonesboro GA LLC (also referred to herein as “Landa Series 9193 Welch Court”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 9193 Welch Court, Jonesboro, GA, 30238.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibiit 3.28

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 99 CREEK CIRCLE STOCKBRIDGE GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 99 Creek Circle Designation”.

  

Name of Series Landa App 2 LLC - 99 Creek Circle Stockbridge GA LLC (also referred to herein as “Landa Series 99 Creek Circle”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
 
Property The Property located at 99 Creek Circle, Stockbridge, GA, 30281.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.29

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 2137 D HICKORY BEND SE CONYERS GA LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 2137 D Hickory Bend SE Designation”.

 

Name of Series Landa App 2 LLC - 2137 D Hickory Bend SE Conyers GA LLC (also referred to herein as “Landa Series 2137 D Hickory Bend”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 2137 D Hickory Bend SE, Conyers, GA, 30013.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.30

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 4126 ORIELY DRIVE W JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 4126 Oriely Drive W Designation”.

  

Name of Series Landa App 2 LLC - 4126 Oriely Drive W Jacksonville FL LLC (also referred to herein as “Landa Series 4126 Oriely Drive W”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 4126 Oriely Drive W, Jacksonville, FL, 32210.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.31

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 2962 HUNT STREET JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 2962 Hunt Street Designation”.

  

Name of Series Landa App 2 LLC - 2962 Hunt Street Jacksonville FL LLC (also referred to herein as “Landa Series 2962 Hunt Street”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 2962 Hunt Street, Jacksonville, FL, 32254.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

Exhibit 3.32

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 5066 GREENWAY DRIVE JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 5066 Greenway Drive Designation”.

  

Name of Series Landa App 2 LLC - 5066 Greenway Drive Jacksonville FL LLC (also referred to herein as “Landa Series 5066 Greenway Drive”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 5066 Greenway Drive, Jacksonville, FL, 32244.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

 

Exhibit 3.33

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 7848 DALEHURST DRIVE S JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 7848 Dalehurst Drive S Designation”.

  

Name of Series Landa App 2 LLC - 7848 Dalehurst Drive S Jacksonville FL LLC (also referred to herein as “Landa Series 7848 Dalehurst Drive S”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 7848 Dalehurst Drive S, Jacksonville, FL, 32277.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

 

Exhibit 3.34

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 2231 LAKE FOREST AVENUE SPRING HILL FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 2231 Lake Forest Avenue Designation”.

  

Name of Series Landa App 2 LLC - 2231 Lake Forest Avenue Spring Hill FL LLC (also referred to herein as “Landa Series 2231 Lake Forest Avenue”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 2231 Lake Forest Avenue, Spring Hill, FL, 34609.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

 

Exhibit 3.35

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 235 CELERY AVENUE N JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 235 Celery Avenue N Designation”.

  

Name of Series Landa App 2 LLC - 235 Celery Avenue N Jacksonville FL LLC (also referred to herein as “Landa Series 235 Celery Avenue N”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 235 Celery Avenue N, Jacksonville, FL, 32220.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

 

Exhibit 3.36

 

SERIES DESIGNATION OF

LANDA APP 2 LLC - 3390 JACQUELINE DRIVE JACKSONVILLE FL LLC,

A SERIES OF LANDA APP 2 LLC

 

In accordance with the Amended and Restated Limited Liability Company Agreement of Landa App 2 LLC, a Delaware series limited liability company (the “Company”)(the “Agreement”), and upon the completion of this Series Designation by the Company and Landa Holdings, Inc. in its capacity as manager of the Company and of the Series, this Series Designation shall be attached to, and deemed incorporated in its entirety into, the Agreement as the “Landa Series 3390 Jacqueline Drive Designation”.

  

Name of Series Landa App 2 LLC - 3390 Jacqueline Drive Jacksonville FL LLC (also referred to herein as “Landa Series 3390 Jacqueline Drive”), a protected series of the Company (the “Series”).
   
Effective Date of Establishment May 2, 2022
   
Property The Property located at 3390 Jacqueline Drive, Jacksonville, FL, 32277.
   
Manager Landa Holdings, Inc.
   
Management Fee and Other Fees A monthly management fee expected to be 8% of the Gross Monthly Rent. The Monthly Management Fee may be changed at any time, in the sole discretion of the Manager, but at no time, will it exceed 10% of the Gross Monthly Rent.
   
Issuance The maximum number of membership interest, or “Shares,” the Series can issue is 10,000.
   
Fiscal Year End December 31
   
Broker of Record Dalmore Group, LLC
   
Broker Fees 1%, in cash, of the purchase price of the Shares sold in the offering of the Series’ Shares.
   
Liquidation As set forth in the Agreement
   
Other N/A

 

 

Exhibit 6.13

 

THIS PROMISSORY NOTE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE “SECURITIES ACT”). THIS NOTE HAS BEEN ACQUIRED FOR INVESTMENT ONLY AND MAY NOT BE SOLD, TRANSFERRED OR ASSIGNED IN THE ABSENCE OF REGISTRATION OF THE RESALE THEREOF UNDER THE SECURITIES ACT OR AN OPINION OF COUNSEL REASONABLY SATISFACTORY IN FORM, SCOPE AND SUBSTANCE TO THE ISSUER THAT SUCH REGISTRATION IS NOT REQUIRED.

 

4.5% 5 YEAR PROMISSORY NOTE

LANDA SERIES [   ],

A SERIES OF LANDA APP 2 LLC

 

Principal Amount: Issuance Date:
$[   ] [   ]

 

FOR VALUE RECEIVED, LANDA SERIES [   ], a protected Delaware series of LANDA APP 2 LLC, a Delaware limited liability company, with its principal place of business at 6 W. 18th Street, 12th Floor, NY, NY 10011 (the “Series” or “Borrower”), by this promissory note (hereinafter called the “Note”), hereby unconditionally promises to pay to the order of LANDA HOLDINGS, INC., a Delaware corporation (hereinafter, together with its permitted successors and assigns, the “Lender”), the unsecured principal amount of $[   ] (the “Principal Amount”) together with simple interest thereon from the date of this Note. This Note evidences, among other things, the obligation of the Borrower to pay the Principal Amount and interest to the Lender as more specifically set forth herein.

 

1. Maturity. The Principal Amount and accrued interest thereon shall be due and payable on or before the fifth (5th) anniversary of the Issuance Date (the “Maturity Date”), provided that no payments of the Principal Amount or accrued interest shall be due or payable prior to transfer of title to the property located at [   ] to the Series (the “Title Transfer”) and if the Title Transfer has not occurred prior to the Maturity Date, this Note and all rights and obligations hereunder shall terminate and have no further force and effect.

 

2. Interest Rate. Interest shall accrue at a rate of four and a half percent (4.5%) per annum (calculated on the basis of a 365-day year and actual days elapsed), provided that such interest shall only accrue from and after the Title Transfer and no such interest shall accrue prior to the Title Transfer.

 

3. Payment. All payments shall be made in lawful money of the United States of America.

 

4. Prepayment. The Series shall have the right to prepay any portion of this this Note, in whole or in part, at any time prior to the Maturity Date.

 

5. No Security. This Note is a general unsecured obligation of the Series.

 

6. Successors and Assigns. This Note applies to, inures to the benefit of, and binds the successors and assigns of the parties hereto; provided, however, that the Series may not assign its obligations under this Note without the prior written consent of Lender.

 

7. Expenses. The Series hereby agrees, subject only to any limitation imposed by applicable law, to pay all expenses, including reasonable attorneys’ fees and legal expenses, incurred by the Lender in endeavoring to collect any amounts payable hereunder which are not paid when due, whether by declaration or otherwise.

 

 

 

 

8. Events of Default. Any of the following that shall occur and be continuing for any reason whatsoever (and whether such occurrence shall be voluntary or involuntary or come about or be effected by operation of law or otherwise) shall constitute an event of default (each an “Event of Default”):

 

(a) the Series shall fail to perform or observe any covenant or agreement set forth in this Note in any material respect, and such failure or breach continues uncured for 10 business days after written notice thereof shall be received by the Series from the Lender; or

 

(b) if an order, judgment or decree is entered adjudicating the Series bankrupt or insolvent; or if the Series shall commence any case, proceeding or other action relating to it in bankruptcy or seeking reorganization, liquidation, dissolution, winding-up, arrangement, composition or readjustment of its debts, or for any other relief, under any bankruptcy, insolvency, reorganization, liquidation, dissolution, arrangement, composition, readjustment of debt or other similar act or law of any jurisdiction, domestic or foreign, now or hereafter existing; or if the Series shall apply for a receiver, custodian or trustee of it or for all or a substantial part of its property, or makes a general assignment for the benefit of creditors; or

 

(c) if any case, proceeding or other action against the Series shall be commenced in bankruptcy or seeking reorganization, liquidation, dissolution, winding-up, arrangement, composition or readjustment of its debts, or any other relief, under any bankruptcy, insolvency, reorganization, liquidation, dissolution, arrangement, composition, readjustment of debt or other similar act or law of any jurisdiction, domestic or foreign, now or hereafter existing; or if a receiver, custodian or trustee of the Series or for all or a substantial part of its properties shall be appointed; or if a warrant of attachment, execution or distraint, or similar process, shall be issued against any substantial part of the property of the Series; and if, in each such case, such condition shall continue for a period of 60 days undismissed, undischarged or unbonded.

 

9. Notice to Series. Upon the occurrence of any Event of Default described in Section 8, the Lender may, by written notice thereof provided to the Series, declare the entire Principal Amount, together with any accrued and unpaid interest on the Note, and the Note shall thereupon become, forthwith due and payable, without any presentment, demand, protest or other notice of any kind, all of which are hereby expressly waived, provided that if the Title Transfer has not occurred no portion of the Principal Amount nor any interest shall be due or payable and the Series shall have no obligation with respect to such amounts regardless of such Event of Default and the sole remedy of the Lender shall be the immediate termination of this Note upon written notice thereof provided to the Series in the Lender’s sole discretion. Upon the occurrence of any Event of Default described in Section 8(b) or Section 8(c), immediately, and without notice, the entire Principal Amount, together with any accrued and unpaid interest on the Note, and the Note shall thereupon become, forthwith due and payable, without any presentment, demand, protest or other notice of any kind, all of which are hereby expressly waived, provided that if the Title Transfer has not occurred no portion of the Principal Amount nor any interest shall be due or payable and the Series shall have no obligation with respect to such amounts regardless of such Event of Default and this Note shall immediately terminate.

 

11. Governing Law. This Note shall be governed by and construed under the laws of the State of New York as applied to other instruments made by residents of New York to be performed entirely within the State of New York.

 

12. Notices. All notices and other communications given or made pursuant hereto shall be in writing and shall be deemed effectively given: (i) upon personal delivery to the party to be notified, (ii) when sent by confirmed electronic mail or facsimile if sent during normal business hours of the recipient; if not, then on the next business day, (iii) five (5) days after having been sent by registered or certified mail, return receipt requested, postage prepaid, or (iv) one (1) day after deposit with a nationally recognized overnight courier, specifying next day delivery, with written verification of receipt.

 

13. Entire Agreement; Amendments and Waivers. This Note and the other documents delivered pursuant hereto constitute the full and entire understanding and agreement between the parties with regard to the subjects hereof and thereof. Any term of this Note may be amended and the observance of any term may be waived (either generally or in a particular instance and either retroactively or prospectively), with the written consent of the Series and the Lender.

 

[SIGNATURE PAGE FOLLOWS]

 

2

 

 

IN WITNESS WHEREOF, this Note has been duly executed by the undersigned as of the Issuance Date.

 

        SERIES:
        [   ], a series of Landa App 2 LLC
             
        By: Landa Holdings, Inc., as Manager
             
        By:  
        Name:  Yishai Cohen
        Title: Chief Executive Officer and President
             
Acknowledged and Agreed:        
           
LENDER:        
LANDA HOLDINGS, INC.        
             
By:                         
  Name:  Yishai Cohen        
  Title: Chief Executive Officer and President        

 

 

3

 

 

Exhibit 6.15

 

 

 

Landa

 

Form of Georgia Lease Agreement

 

This Residential Lease Agreement (hereinafter Lease”) is entered into this on by and between the Lessor: ______________ (hereinafter referred to as Landlord”), and the Lessee(s): ______. All Lessees (hereinafter referred to collectively as Tenant”), are jointly, severally and individually bound by, and liable under, the terms and conditions of this Lease.

 

For the valuable consideration described below, the sufficiency of which is hereby acknowledged, Landlord and Tenant do hereby covenant, contract and agree as follows:

 

Grant Of Lease

 

Landlord does hereby lease unto Tenant, and Tenant does hereby rent from Landlord, solely for use as a personal residence, excluding all other uses, the personal residence located in USA, GA, with address of: _______________

 

Nature Of Occupancy

 

As a special consideration and inducement for the granting of this Lease by the Landlord to the Tenant, the personal residence described above shall be used and occupied only by the members of the Tenant’s family or others whose names and ages are set forth below:

 

_______________

 

Term Of Lease

 

This Lease shall commence ___ day of ___, 202__ to ____ day of _____, 202__, unless renewed or extended pursuant to the terms herein.

 

Security Deposit

 

Upon execution of this Lease, Tenant shall deposit the sum of $___________ to be held by Landlord as a security deposit for reasonable cleaning of, and repair of damages to, the premises upon the expiration or termination of this Lease, or other reasonable damages resulting from a default by Tenant. Tenant shall be liable to Landlord for all damages to the leased premises upon the termination of thisLease, ordinary wear and tear excepted. Tenant is not entitled to interest on the security deposit. Tenant may not apply the security deposit to any rent due under this Lease. If Landlord sells or assigns the leased premises, Landlord shall have the right to transfer Tenant’s security deposit to the new owner or assignee to hold under this Lease, and upon so doing Landlord shall be released from all liability to Tenant for return of said security deposit.

 

Landlord’s rights to retain the Deposit hereunder shall be subject Georgia Code § 44-7-34:

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

 

 

 

 

 

Rent Payments

 

Tenant agrees to pay rent to the Landlord during the term of this Lease in equal monthly installments of $_________, which shall be paid on or before the first day of the month. Tenant agrees that if rent is not paid in full on or before $1st day of the month, Tenant will pay a late charge of $_________ as allowed by applicable Georgia law .The prorated rent from the commencement of this Lease to the first day of the following month is $_____, which amount shall be paid at the execution of this Lease.

 

Tenant agrees that rent shall be paid in lawful money of the United States via the Landa Residents App.

 

Rent payments shall be made payable to and mailed or delivered to the following address: P.O. Box 17942 Atlanta, GA 30316. All notices from Tenant to Landlord under this Lease and applicable Georgia law shall be delivered to the above address. Tenant agrees that rent will be deemed paid only once Landlord or Landlord’s agent receives the rent monies, either by mail or by delivery to the above address. If there are multiple Tenants signed to this Lease, all such Tenants are jointly, severally and individually bound by, and liable under, the terms and conditions of this Lease. A judgment entered against one Tenant shall be no bar to an action against other Tenants.

 

Consequences Of Breach By Tenant

 

If Tenant, by any act or omission, or by the act or omission of any of Tenant’s family or invitees, licensees, and/or guests, violates any of the terms or conditions of this Lease or any other documents made a part hereof by reference or attachment, Tenant shall be considered in breach of this Lease (breach by one tenant shall be considered breach by all tenants where Tenant is more than one person).

 

In case of such breach Landlord may deliver a written notice to the Tenant in breach specifying the acts and omissions constituting the breach and that the Lease Agreement will terminate upon a date not less than thirty (30) days after receipt of the notice if the breach is not remedied within a reasonable time not in excess of thirty (30) days; and the Lease Agreement shall terminate and the Tenant shall surrender possession as provided in the notice subject to the following:

 

(a)If the breach is remediable by repairs, the payment of damages, or otherwise, and the Tenant adequately remedies the breach prior to the date specified in the notice, the Lease Agreement shall not terminate;

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

2

 

 

 

 

(b)In the absence of a showing of due care by the Tenant, if substantially the same act or omission which constituted a prior noncompliance of which notice was given recurs within six (6) months, the Landlord party may terminate the Lease Agreement upon at least fourteen (14) days written notice specifying the breach and the date of termination of the Lease Agreement;

 

(c)However, if the breach by the Tenant is nonpayment of rent, the Landlord shall not be required to deliver thirty (30) days' written notice as provided above. In such event, the Landlord may serve Tenant with a seven (7) day written notice of termination, whereupon the Tenant must pay the unpaid rent in full or surrender possession of the premises by the expiration of the seven (7) day notice period.

 

If the Lease Agreement is terminated, Landlord shall return all prepaid and unearned rent, and any amount of the security deposit recoverable by the Tenant.

 

Furthermore, the Lease may be terminated by a three (3) day written notice delivered by Landlord if the Tenant has committed a substantial violation of the Lease Agreement or applicable law that materially affects health and safety.

 

Delivery Of Notices

 

Any giving of notice under this Lease or applicable Georgia law shall be made by Tenant in writing and delivered to the address noted above for the payment of rent, either by hand delivery or by mail. Certified or registered mail is recommended. Delivery by mail shall not be considered complete until actual receipt by Landlord or Landlord’s agent.

 

Any notices from Landlord to Tenant shall be in writing and shall be deemed sufficiently served upon Tenant when deposited in the mail addressed to the leased premises, or addressed to Tenant’s last known post office address, or hand delivered, or placed in Tenant’s mailbox. If Tenant is more than one person, then notice to one shall be sufficient as notice to all.

 

Utilities

 

Tenant will provide and pay for the following utilities (indicate those that apply):

[X] Electric, [X] Gas, [X] Telephone, [X] Cable Television, [X] Water, [X] Garbage pick-up.

 

Landlord will provide and pay for the following utilities (indicate those that apply):

[ ] Electric, [ ] Gas, [ ] Telephone, [ ] Cable Television, [ ] Water, [ ] Garbage pick-up.

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

3

 

 

 

 

Tenant shall be responsible for contacting and arranging for any utility service not provided by the Landlord, and for any utilities not listed above. Tenant shall be responsible for having same utilities disconnected on the day Tenant delivers the leased premises back unto Landlord upon termination or expiration of this Lease.

 

Notice Of Intent To Surrender

 

Any other provision of this lease to the contrary notwithstanding, at least thirty (30) days prior to the normal expiration of the term of this Lease as noted under the heading TERM OF LEASE above, Tenant shall give written notice to Landlord of Tenant’s intention to surrender the residence at the expiration of the Lease term. If said written notice is not timely given, the Tenant shall become a month-to-month tenant as defined by applicable Georgia law, and all provisions of this Lease will remain in full force and effect, unless this Lease is extended or renewed for a specific term by written agreement of Landlord and Tenant.

 

If Tenant becomes a month-to-month tenant in the manner described above, Tenant must give a thirty (30) day written notice to the Landlord of Tenant’s intention to surrender the residence. At any time during a month-to-month tenancy Landlord may terminate the month-to-month Lease by serving Tenant with a written notice of termination, or by any other means allowed by applicable Georgia law. Upon termination, Tenant shall vacate the premises and deliver same unto Landlord on or before the expiration of the period of notice.

 

Obligations And Duties Of Landlord

 

As per Georgia Code § 44-7-13, Landlord must keep the premises in repair.

 

Obligations And Duties Of Tenant

 

Tenant agrees to:

 

(a)Keep that part of the premises that he occupies and uses as clean and as safe as the condition of the premises permits;

 

(b)Dispose from his dwelling unit all ashes, rubbish, garbage and other waste in a clean and safe manner in compliance with community standards;

 

(c)Keep all plumbing fixtures in the dwelling unit used by the Tenant as clean as their condition permits;

 

(d)Use in a reasonable manner all electrical, plumbing, sanitary, heating, ventilating, air conditioning and other facilities and appliances, including elevators, in the premises;

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

4

 

 

 

 

(e)Not deliberately or negligently destroy, deface, damage, impair or remove any part of the premises or knowingly permit any other person to do so;

 

(f)Conduct himself and require other persons on the premises with his consent to conduct themselves in a manner that will not disturb his neighbors' peaceful enjoyment of their premises;

 

(g)Inform the Landlord of any condition of which he has actual knowledge which may cause damage to the premises;

 

(h)Maintain the dwelling unit in substantially the same condition, reasonable wear and tear excepted, and comply with the requirements of applicable building and housing codes materially affecting health and safety;

 

(i)Not engage in any illegal activity upon the leased premises as documented by a law enforcement agency;

 

Tenant agrees that any violation of these provisions shall be considered a breach of this Lease.

 

Assignment

 

Tenant expressly agrees that the leased premises nor any portion thereof shall not be assigned or sublet by Tenant without the prior written consent of Landlord. Landlord may sell, transfer or assign, in whole or in part, its rights and obligations under this Lease and in the leased premises provided such transferee assumes all obligations of Landlord under this Lease. Any such sale, transfer or assignment shall, upon assumption by the transferee of Landlord’s obligations hereunder, release Landlord from all liabilities under this Lease arising after the date of such sale, assignment or transfer, and Tenant agrees to look solely to the successor in interest of Landlord for the performance of such obligation.

 

Tenant Insurance

 

Landlord shall not be liable to Tenant, Tenant’s family or Tenant’s invitees, licensees, and/or guests for damages not proximately caused by Landlord or Landlord’s agents. Landlord will not compensate Tenant or anyone else for damages proximately caused by any other source whatsoever, or by Acts of God, and Tenant is therefore strongly encouraged to independently purchase insurance to protect Tenant, Tenant’s family, Tenant’s invitees, licensees, and/or guests, and all personal property on the leased premises and/or in any common areas from any and all damages.

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

5

 

 

 

 

Condition Of Leased Premises

 

Tenant hereby acknowledges that Tenant has examined the leased premises prior to the signing of this Lease, or knowingly waived said examination. Tenant acknowledges that Tenant has not relied on any representations made by Landlord or Landlord’s agents regarding the condition of the leased premises and that Tenant takes premises in its AS-IS condition with no express or implied warranties or representations beyond those contained herein or required by applicable Georgia law. Tenant agrees not to damage the premises through any act or omission, and to be responsible for any damages sustained through the acts or omissions of Tenant, Tenant’s family or Tenant’s invitees, licensees, and/or guests. If such damages are incurred, Tenant is required to pay for any resulting repairs at the same time and in addition to the next month’s rent payment, with consequences for non-payment identical to those for non- payment of rent described herein. At the expiration or termination of the Lease, Tenant shall return the leased premises in as good condition as when taken by Tenant at the commencement of the lease, with only normal wear-and-tear excepted.

 

Alterations

 

Tenant shall make no alterations, decorations, additions, or improvements to the leased premises without first obtaining the express written consent of Landlord. Any of the above- described work shall become part of the dwelling

 

No Illegal Use

 

Tenant shall not perpetrate, allow or suffer any acts or omissions contrary to law or ordinance to be carried out upon the leased premises or in any common area. Tenant shall bear responsibility for any and all illegal acts or omissions upon the leased premises and shall be considered in breach of this Lease upon conviction of Tenant or any of Tenant’s family or invitees, licensees, and/or guests for any illegal act or omission upon the leased premises- whether known or unknown to Tenant.

 

Notice Of Injuries

 

In the event of any significant injury or damage to Tenant, Tenant’s family, or Tenant’s invitees, licensees, and/or guests, or any personal property, suffered in the leased premises or in any common area, written notice of same shall be provided by Tenant to Landlord at the address designated for delivery of notices (identical to address for payment of rent) as soon as possible but not later than five (5) days after said injury or damage. Failure to provide such notice shall constitute a breach of this Lease.

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

6

 

 

 

 

Landlord's Right To Mortgage

 

Tenant agrees to accept the premises subject to and subordinate to any existing or future mortgage or other lien, and Landlord reserves the right to subject premises to same. Tenant agrees to and hereby irrevocably grants Landlord power of attorney for Tenant for the sole purpose of executing and delivering in the name of the Tenant any document(s) related to the Landlord’s right to subject the premises to a mortgage or other lien.

 

Possession Of Premises

 

Tenant shall not be entitled to possession of the premises designated for lease until the security deposit and first month’s rent (or prorated portion thereof), less any applicable promotional discount, is paid in full and the premises designated for lease is vacated by the prior tenant.

 

Materiality Of Application To Rent

 

All representations made by Tenant(s) on the Application to Rent (or like-titled document) are material to the grant of this Lease, and the Lease is granted only on condition of the truthfulness and accuracy of said representations. If a failure to disclose or lack of truthfulness is discovered on said Application, Landlord may deem Tenant to be in breach of this Lease.

 

Modification Of This Lease

 

Any modification of this lease shall not be binding upon Landlord unless in writing and signed by Landlord or Landlord’s authorized agent. No oral representation shall be effective to modify this Lease. If, as per the terms of this paragraph, any provision of this lease is newly added, modified, or stricken out, the remainder of this Lease shall remain in full force and effect.

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

7

 

 

 

 

Remedies Not Exclusive

 

The remedies and rights contained in and conveyed by this Lease are cumulative, and are not exclusive of other rights, remedies and benefits allowed by applicable Georgia law.

 

No Waiver

 

The failure of Landlord to insist upon the strict performance of the terms, covenants, and agreements herein shall not be construed as a waiver or relinquishment of Landlord's right thereafter to enforce any such term, covenant, or condition, but the same shall continue in full force and effect. No act or omission of Landlord shall be considered a waiver of any of the terms or conditions of this Lease, nor excuse any conduct contrary to the terms and conditions of this Lease, nor be considered to create a pattern of conduct between the Landlord and Tenant upon which Tenant may rely upon if contrary to the terms and conditions of this Lease.

 

Heirs And Assigns

 

It is agreed and understood that all covenants of this lease shall succeed to and be binding upon the respective heirs, executors, administrators, successors and, except as provided herein, assigns of the parties hereto, but nothing contained herein shall be construed so as to allow the Tenant to transfer or assign this lease in violation of any term here of.

 

Destruction/Condemnation Of Premises

 

In the event the leased premises shall be destroyed or rendered totally untenable by fire, windstorm, or any other cause beyond the control of Landlord, or shall be taken by eminent domain, then this Lease shall cease and terminate as of the date of such destruction or taking, and the rent shall then be accounted for between Landlord and Tenant up to the time of such damage or destruction or taking of said premises as if being prorated as of that date.

 

Landlord Entry

 

In addition to the rights provided by applicable Georgia law, Landlord shall have the right to enter the leased premises at all reasonable times for the purpose of inspecting the same and/or showing the same to prospective tenants or purchasers, and to make such reasonable repairs and alterations as may be deemed necessary by Landlord for the preservation of the leased premises or the building and to remove any alterations, additions, fixtures, and any other objects which may be affixed or erected in violation of the terms of this Lease. Landlord shall give reasonable notice of intent to enter premises except in the case of an emergency.

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

8

 

 

 

 

Governing Law

 

This Lease is governed by the statutory and case law of the State of Georgia. If you wish to receive a hard copy of this lease before you sign, please email us to hi@landa.app.

 

Electronic Signature

 

Digital ("electronic") signatures, often referred to as an "e-signature", enable paperless contracts and help speed up business transactions. The 2001 E-Sign Act was meant to ease the adoption of electronic signatures. The mechanics of the electronic signature include Tenant signing this Lease by typing in Tenant’s name, with the underlying software recording Tenant’s IP address, Tenant’s browser identification, the timestamp, and a securities hash within an SSL encrypted environment. This electronically signed Lease will be available to both Tenant and Landlord, so they can store and access it at any time, and it will be stored and accessible on the Landa Resident App and hosting provider, including backups. Tenant and Landlord each hereby consents and agrees that electronically signing this Lease constitutes Tenant’s signature, acceptance, and agreement as if actually signed by Tenant in writing. Further, all parties agree that no certification authority or other third-party verification is necessary to validate any electronic signature; and that the lack of such certification or third-party verification will not in any way affect the enforceability of Tenant’s signature or resulting contract between Tenant and Landlord. Tenant understands and agrees that Tenant’s e-signature executed in conjunction with the electronic submission of this Lease shall be legally binding and such transaction shall be considered authorized by Tenant. Tenant agrees its electronic signature is the legal equivalent of Tenant’s manual signature on this Lease and Tenant consents to be legally bound by this terms and conditions of each of this Lease. Furthermore, Tenant and Landlord each hereby agrees that all current and future notices, confirmations and other communications regarding the Agreements specifically, and future communications in general between the parties, may be made by email, sent to the email address of record as set forth in this Lease or as otherwise from time to time changed or updated and disclosed to the other party, without necessity of confirmation of receipt, delivery or reading, and such form of electronic communication is sufficient for all matters regarding the relationship between the parties. If any such electronically sent communication fails to be received for any reason, including but not limited to such communications being diverted to the recipients spam filters by the recipients email service provider, or due to a recipient's change of address, or due to technology issues by the recipients service provider, the parties agree that the burden of such failure to receive is on the recipient and not the sender, and that the sender is under no obligation to resend communications via any other means, including but not limited to postal service or overnight courier, and that such communications shall for all purposes, including legal and regulatory, be deemed to have been delivered and received. No physical, paper documents will be sent to Tenant, and if Tenant desires physical documents, then Tenant agrees to be satisfied by directly and personally printing, at Tenant’s own expense, the electronically sent communication(s) and maintaining such physical records in any manner or form that Tenant desires.

 

Tenant’s Consent is Hereby Given: By signing this Lease electronically, Tenant is explicitly agreeing to receive documents electronically including Tenant’s copy of this Lease as well as ongoing disclosures, communications and notices.

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

9

 

 

 

 

WITNESS THE SIGNATURES OF THE PARTIES TO THIS RESIDENTIAL LEASE AGREEMENT:

 

Landlord:

 

_____________

 

Tenant:

_____________

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

10

 

 

 

 

Bed Bug Addendum

 

Tenant confirms that all furnishings and personal properties to be moved into the leased premises by each of the individuals identified in Section 2 of the Residential Lease Agreement by and between the Tenant and the Landlord (the “Lease”), are free of bed bugs.

 

Tenant hereby agrees to prevent and control possible infestation by adhering to the below list of responsibilities for the duration of the tenancy:

 

1.Inspection. The Tenant shall regularly conduct inspections for any bed bugs. If you (or anyone at the leased premise) stays in a hotel or another home, inspect all clothing, luggage, shoes, and personal belongings for signs of bedbugs before re-entering the leased premises. Check backpacks, shoes, hats, and clothing after using public transportation or visiting theaters. After guests visit, inspect beds, bedding and upholstered furniture for signs of bedbug infestation.

 

2.Duty to Report. Tenant immediately shall report any problems immediately to Landlord. Even a few bedbugs can rapidly multiply to create a major infestation that can spread to other premises. Manager will then be given access to the leased premises for inspection within 24 hours of Tenant being given notice.

 

3.Mandatory Cooperation. Tenant shall cooperate with pest control efforts. If the leased premises or a neighbor's premises is infested, a pest management professional will be called in to inspect and eradicate the problem. The pest management professional may provide you with a check list and instructional pamphlet before treatment begins.

 

4.Bedbug Treatment. Tenant hereby acknowledge that they are obligated to compensate Landlord for any expenses that may include, but are not exclusive to, legal fees, extermination fees and specialist fees that may occur due to infestations in the leased premises. In addition, Tenant must comply with recommendations and requests from the pest control specialist prior to professional treatment including but not limited to:

 

a.Place all bedding, drapes, curtains and small rugs in plastic bags for transport to laundry or dry cleaners.

 

b.Heavily infested mattresses are not salvageable and must be sealed in plastic and disposed of properly. Contact Landlord for removal and disposal. Empty dressers, nightstands and closets completely. Remove all items from floors and bag all clothing shoes, boxes, toys, etc. Bag and tightly seal washables separately from non-washable items. Used plastic bags must be disposed of properly.

 

c.Wash all machine-washable bedding, drapes, and clothing, on the hottest water temperature and dry on the highest heat setting. Items that cannot be washed must be taken to a dry cleaner who MUST be informed of the issue. You must safely discard ALL items that cannot be decontaminated.

 

d.Vacuum all floors, including the inside of closets. Vacuum all furniture including inside drawers and nightstands, mattresses, and box springs. Carefully remove vacuum bags, sealing them tightly in plastic and discarding of properly. Use a brush attachment to dislodge eggs.

 

e.Move furniture to the center of the room so that technicians can easily treat carpet edges where bedbugs congregate, as well as walls and furniture surfaces. Items must be removed from the closets to allow for treatment.

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

11

 

 

 

 

5.Compliance. Tenant shall ensure that Tenant, each of the individuals identified in Section 2 of the Lease, and any guest occupying or using the leased premises comply with the terms and conditions of this Addendum.

 

6.Indemnification. Tenant agrees to indemnify and hold the Landlord, its affiliates, and any of its or their directors, officers, employees, agents and consultants harmless from any actions, claims, losses, damages and expenses including but not limited to attorneys' fees that Landlord may incur as a result of the negligence of Tenant, any of the individuals identified in Section 2 of the Lease, or any guest occupying or using the leased premises.

 

7.Property Insurance. It is acknowledged that the Landlord/Property Management Company/ Agent shall not be liable for any loss of personal property to the Tenant, as a result of an infestation of bedbugs. Tenant agrees to obtain personal property insurance to cover such losses.

 

8.Default. Any default of this Addendum, or of the Lease by Tenant, or any of the individuals identified in Section 2 of the Lease, shall entitle Landlord to pursue all rights and remedies available under this Addendum, the Lease, or applicable law including, but not limited to, terminating the Tenant’s right to possession of the leased premises for material non- compliance. The following will be considered material non-compliance of the Lease and Addendum:

 

a.Any misrepresentation by the Tenant in this Addendum.
   
b.Refusal to execute any agreement with the Landlord for the treatment of the bed bugs.
   
c.Failure to properly notify the landlord of the presence of bedbugs.
   
d.Failure to adequately prepare for treatment in the sole discretion of the pest control professional.
   
e.Refusal to allow the Landlord to inspect the premises.
   
f.Failure of the Tenant to have personal property insurance to cover damage or losses to furniture.
   
g.Any action that prevents treatment of the leased premises or potentially exasperates or increases the bedbug issue.

 

9.Conflicts. To the extent that the terms of this Addendum are inconsistent with the terms of the Lease, the terms of this Addendum shall control. By signing below, the undersigned Tenant agrees and acknowledge having read and understood this addendum.

 

By signing below, the undersigned Tenant agree and acknowledge having read and understood this addendum.

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

12

 

 

 

 

WITNESS THE SIGNATURES OF THE PARTIES TO THIS RESIDENTIAL LEASE AGREEMENT:

 

Landlord:

 

_______________

 

Tenant:

_____________

 

Agent:

_____________

 

 

 

Real Estate Investing. Easy. Smart. For Everyone
6 W 18 St, New York, NY, 10011

landa.app

 

 

13

 

 

Exhibit 6.16

 

 

Landa

 

Form of Florida Lease Agreement

 

This Residential Lease Agreement (hereinafter Lease”) is entered into this on _______________, _____ by and between the Lessor: ________________ (hereinafter referred to as Landlord”), and the Lessee(s): ______. All Lessees (hereinafter referred to collectively as Tenant”), are jointly, severally and individually bound by, and liable under, the terms and conditions of this Lease.

 

For the valuable consideration described below, the sufficiency of which is hereby acknowledged, Landlord and Tenant do hereby covenant, contract and agree as follows:

 

Grant Of Lease

 

Landlord does hereby lease unto Tenant, and Tenant does hereby rent from Landlord, solely for use as a personal residence, excluding all other uses, the personal residence located in USA, FL, with address of: ________________

 

Nature Of Occupancy

 

As a special consideration and inducement for the granting of this Lease by the Landlord to the Tenant, the personal residence described above shall be used and occupied only by the members of the Tenant’s family or others whose names and ages are set forth below:____________

 

Term Of Lease

 

This Lease shall commence ___________ to ___________, unless renewed or extended pursuant to the terms herein.

 

Security Deposit

 

Upon execution of this Lease, Tenant shall deposit the sum of $________ to be held by Landlord as a security deposit for reasonable cleaning of, and repair of damages to, the premises upon the expiration or termination of this Lease, or other reasonable damages resulting from a default by Tenant. Tenant shall be liable to Landlord for all damages to the leased premises upon the termination of this Lease, ordinary wear and tear excepted. Tenant is not entitled to interest on the security deposit. Tenant may not apply the security deposit to any rent due under this Lease. If Landlord sells or assigns the leased premises, Landlord shall have the right to transfer Tenant’s security deposit to the new owner or assignee to hold under this Lease, and upon so doing Landlord shall be released from all liability to Tenant for return of said security deposit. Landlord’s rights to retain the Deposit hereunder are governed by Chapter 83, part II, Residential, Landlord and Tenant Act, Florida Statutes.

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

 

 

 

Rent Payments

 

Tenant agrees to pay rent to the Landlord during the term of this Lease in equal monthly installments of $_________, which shall be paid on or before the first day of the month. Tenant agrees that if rent is not paid in full on or before the fifth day of the month, Tenant will pay a late charge of $_______ as allowed by applicable Florida law. The prorated rent from the commencement of this Lease to the first day of the following month is $_________, which amount shall be paid at the execution of this Lease.

 

Tenant agrees that rent shall be paid in lawful money of the United States via the Landa Residents App.

 

Rent payments shall be made payable to and mailed or delivered to the following address: P.O. Box 17942 Atlanta, GA 30316. All notices from Tenant to Landlord under this Lease and applicable Florida law shall be delivered to the above address. Tenant agrees that rent will be deemed paid only once Landlord or Landlord’s agent receives the rent monies, either by mail or by delivery to the above address. If there are multiple Tenants signed to this Lease, all such Tenants are jointly, severally and individually bound by, and liable under, the terms and conditions of this Lease. A judgment entered against one Tenant shall be no bar to an action against other Tenants.

 

Consequences Of Breach By Tenant

 

If Tenant, by any act or omission, or by the act or omission of any of Tenant’s family or invitees, licensees, and/or guests, violates any of the terms or conditions of this Lease or any other documents made a part hereof by reference or attachment, Tenant shall be considered in breach of this Lease (breach by one tenant shall be considered breach by all tenants where Tenant is more than one person).

 

In case of such breach Landlord may deliver a written notice to the Tenant in breach specifying the acts and omissions constituting the breach and that the Lease Agreement will terminate upon a date not less than thirty (30) days after receipt of the notice if the breach is not remedied within a reasonable time not in excess of thirty (30) days; and the Lease Agreement shall terminate and the Tenant shall surrender possession as provided in the notice subject to the

following:

 

(a)  If the breach is remediable by repairs, the payment of damages, or otherwise, and the Tenant adequately remedies the breach prior to the date specified in the notice, the Lease Agreement shall not terminate;

 

(b)  In the absence of a showing of due care by the Tenant, if substantially the same act or omission which constituted a prior noncompliance of which notice was given recurs within six (6) months, the Landlord party may terminate the Lease Agreement upon at least fourteen (14) days written notice specifying the breach and the date of termination of the Lease Agreement;

 

(c)  However, if the breach by the Tenant is nonpayment of rent, the Landlord shall not be required to deliver thirty (30) days' written notice as provided above. In such event, the Landlord may serve Tenant with a seven (7) day written notice of termination, whereupon the Tenant must pay the unpaid rent in full or surrender possession of the premises by the expiration of the seven (7) day notice period.

 

If the Lease Agreement is terminated, Landlord shall return all prepaid and unearned rent, and any amount of the security deposit recoverable by the Tenant.

 

Furthermore, the Lease may be terminated by a three (3) day written notice delivered by Landlord if the Tenant has committed a substantial violation of the Lease Agreement or applicable law that materially affects health and safety.

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

2

 

 

 

Delivery Of Notices

 

Any giving of notice under this Lease or applicable Florida law shall be made by Tenant in writing and delivered to the address noted above for the payment of rent, either by hand delivery or by mail. Certified or registered mail is recommended. Delivery by mail shall not be considered complete until actual receipt by Landlord or Landlord’s agent.

 

Any notices from Landlord to Tenant shall be in writing and shall be deemed sufficiently served upon Tenant when deposited in the mail addressed to the leased premises, or addressed to Tenant’s last known post office address, or hand delivered, or placed in Tenant’s mailbox. If Tenant is more than one person, then notice to one shall be sufficient as notice to all.

 

Utilities

 

Tenant will provide and pay for the following utilities (indicate those that apply):

[X] Electric, [X] Gas, [X] Telephone, [X] Cable Television, [X] Water, [X] Garbage pick-up.

 

Landlord will provide and pay for the following utilities (indicate those that apply):

[ ] Electric, [ ] Gas, [ ] Telephone, [ ] Cable Television, [ ] Water, [ ] Garbage pick-up.

 

Tenant shall be responsible for contacting and arranging for any utility service not provided by the Landlord, and for any utilities not listed above. Tenant shall be responsible for having same utilities disconnected on the day Tenant delivers the leased premises back unto Landlord upon termination or expiration of this Lease.

 

Notice Of Intent To Surrender

 

Any other provision of this lease to the contrary notwithstanding, at least thirty (30) days prior to the normal expiration of the term of this Lease as noted under the heading TERM OF LEASE above, Tenant shall give written notice to Landlord of Tenant’s intention to surrender the residence at the expiration of the Lease term. If said written notice is not timely given, the Tenant shall become a month-to-month tenant as defined by applicable Florida law, and all provisions of this Lease will remain in full force and effect, unless this Lease is extended or renewed for a specific term by written agreement of Landlord and Tenant.

 

If Tenant becomes a month-to-month tenant in the manner described above, Tenant must give a thirty (30) day written notice to the Landlord of Tenant’s intention to surrender the residence. At any time during a month-to-month tenancy Landlord may terminate the month-to-month Lease by serving Tenant with a written notice of termination, or by any other means allowed by applicable Florida law. Upon termination, Tenant shall vacate the premises and deliver same unto Landlord on or before the expiration of the period of notice.

 

Obligations And Duties Of Landlord

 

As per Chapter 83, part II, Residential, Landlord and Tenant Act, Florida Statutes., Landlord must keep the premises in repair.

 

Obligations And Duties Of Tenant

 

Tenant agrees to:

 

(a)  Keep that part of the premises that he occupies and uses as clean and as safe as the condition of the premises permits;

 

(b)  Dispose from his dwelling unit all ashes, rubbish, garbage and other waste in a clean and safe manner in compliance with community standards;

 

(c)  Keep all plumbing fixtures in the dwelling unit used by the Tenant as clean as their condition permits;

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

3

 

 

 

(d)  Use in a reasonable manner all electrical, plumbing, sanitary, heating, ventilating, air conditioning and other facilities and appliances, including elevators, in the premises;

 

(e)  Not deliberately or negligently destroy, deface, damage, impair or remove any part of the premises or knowingly permit any other person to do so;

 

(f)  Conduct himself and require other persons on the premises with his consent to conduct themselves in a manner that will not disturb his neighbors' peaceful enjoyment of their premises;

 

(g)  Inform the Landlord of any condition of which he has actual knowledge which may cause damage to the premises;

 

(h)  Maintain the dwelling unit in substantially the same condition, reasonable wear and tear excepted, and comply with the requirements of applicable building and housing codes materially affecting health and safety;

 

(i)  Not engage in any illegal activity upon the leased premises as documented by a law enforcement agency;

 

Tenant agrees that any violation of these provisions shall be considered a breach of this Lease.

 

Assignment

 

Tenant expressly agrees that the leased premises nor any portion thereof shall not be assigned or sublet by Tenant without the prior written consent of Landlord. Landlord may sell, transfer or assign, in whole or in part, its rights and obligations under this Lease and in the leased premises provided such transferee assumes all obligations of Landlord under this Lease. Any such sale, transfer or assignment shall, upon assumption by the transferee of Landlord’s obligations hereunder, release Landlord from all liabilities under this Lease arising after the date of such sale, assignment or transfer, and Tenant agrees to look solely to the successor in interest of Landlord for the performance of such obligation.

 

Tenant Insurance

 

Landlord shall not be liable to Tenant, Tenant’s family or Tenant’s invitees, licensees, and/or guests for damages not proximately caused by Landlord or Landlord’s agents. Landlord will not compensate Tenant or anyone else for damages proximately caused by any other source whatsoever, or by Acts of God, and Tenant is therefore strongly encouraged to independently purchase insurance to protect Tenant, Tenant’s family, Tenant’s invitees, licensees, and/or guests, and all personal property on the leased premises and/or in any common areas from any and all damages.

 

Condition Of Leased Premises

 

Landlord shall not be liable to Tenant, Tenant’s family or Tenant’s invitees, licensees, and/or guests for damages not proximately caused by Landlord or Landlord’s agents. Landlord will not compensate Tenant or anyone else for damages proximately caused by any other source whatsoever, or by Acts of God, and Tenant is therefore strongly encouraged to independently purchase insurance to protect Tenant, Tenant’s family, Tenant’s invitees, licensees, and/or guests, and all personal property on the leased premises and/or in any common areas from any and all damages.

 

Alterations

 

Tenant shall make no alterations, decorations, additions, or improvements to the leased premises without first obtaining the express written consent of Landlord. Any of the above- described work shall become part of the dwelling

 

No Illegal Use

 

Tenant shall not perpetrate, allow or suffer any acts or omissions contrary to law or ordinance to be carried out upon the leased premises or in any common area. Tenant shall bear responsibility for any and all illegal acts or omissions upon the leased premises and shall be considered in breach of this Lease upon conviction of Tenant or any of Tenant’s family or invitees, licensees, and/or guests for any illegal act or omission upon the leased premises- whether known or unknown to Tenant.

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

4

 

 

 

Notice Of Injuries

 

In the event of any significant injury or damage to Tenant, Tenant’s family, or Tenant’s invitees, licensees, and/or guests, or any personal property, suffered in the leased premises or in any common area, written notice of same shall be provided by Tenant to Landlord at the address designated for delivery of notices (identical to address for payment of rent) as soon as possible but not later than five (5) days after said injury or damage. Failure to provide such notice shall constitute a breach of this Lease.

 

Landlord's Right To Mortgage

 

Tenant agrees to accept the premises subject to and subordinate to any existing or future mortgage or other lien, and Landlord reserves the right to subject premises to same. Tenant agrees to and hereby irrevocably grants Landlord power of attorney for Tenant for the sole purpose of executing and delivering in the name of the Tenant any document(s) related to the Landlord’s right to subject the premises to a mortgage or other lien.

 

Possession Of Premises

 

Tenant shall not be entitled to possession of the premises designated for lease until the security deposit and first month’s rent (or prorated portion thereof), less any applicable promotional discount, is paid in full and the premises designated for lease is vacated by the prior tenant.

 

Materiality Of Application To Rent

 

All representations made by Tenant(s) on the Application to Rent (or like-titled document) are material to the grant of this Lease, and the Lease is granted only on condition of the truthfulness and accuracy of said representations. If a failure to disclose or lack of truthfulness is discovered on said Application, Landlord may deem Tenant to be in breach of this Lease.

 

Modification Of This Lease

 

Any modification of this lease shall not be binding upon Landlord unless in writing and signed by Landlord or Landlord’s authorized agent. No oral representation shall be effective to modify this Lease. If, as per the terms of this paragraph, any provision of this lease is newly added, modified, or stricken out, the remainder of this Lease shall remain in full force and effect.

 

Remedies Not Exclusive

 

The remedies and rights contained in and conveyed by this Lease are cumulative, and are not exclusive of other rights, remedies and benefits allowed by applicable Florida law.

 

No Waiver

 

The failure of Landlord to insist upon the strict performance of the terms, covenants, and agreements herein shall not be construed as a waiver or relinquishment of Landlord's right thereafter to enforce any such term, covenant, or condition, but the same shall continue in full force and effect. No act or omission of Landlord shall be considered a waiver of any of the terms or conditions of this Lease, nor excuse any conduct contrary to the terms and conditions of this Lease, nor be considered to create a pattern of conduct between the Landlord and Tenant upon which Tenant may rely upon if contrary to the terms and conditions of this Lease.

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

5

 

 

 

Heirs And Assigns

 

It is agreed and understood that all covenants of this lease shall succeed to and be binding upon the respective heirs, executors, administrators, successors and, except as provided herein, assigns of the parties hereto, but nothing contained herein shall be construed so as to allow the Tenant to transfer or assign this lease in violation of any term here of.

 

Destruction/Condemnation Of Premises

 

In the event the leased premises shall be destroyed or rendered totally untenable by fire, windstorm, or any other cause beyond the control of Landlord, or shall be taken by eminent domain, then this Lease shall cease and terminate as of the date of such destruction or taking, and the rent shall then be accounted for between Landlord and Tenant up to the time of such damage or destruction or taking of said premises as if being prorated as of that date.

 

Landlord Entry

 

In addition to the rights provided by applicable Florida law, Landlord shall have the right to enter the leased premises at all reasonable times for the purpose of inspecting the same and/or showing the same to prospective tenants or purchasers, and to make such reasonable repairs and alterations as may be deemed necessary by Landlord for the preservation of the leased premises or the building and to remove any alterations, additions, fixtures, and any other objects which may be affixed or erected in violation of the terms of this Lease. Landlord shall give reasonable notice of intent to enter premises except in the case of an emergency.

 

Governing Law

 

This Lease is governed by the statutory and case law of the State of Florida. If you wish to recieve a hard copy of this lease before you sign, please email us to hi@landa.app.

 

Lead-based Paint Disclosure

 

Housing built before 1978 may contain lead-based paint. Lead from paint, paint chips, and dust can pose health hazards if not managed properly. Lead exposure is especially harmful to young children and pregnant women. Before renting pre-1978 housing, lessors must disclose the presence of known lead-based paint and/or lead-based paint hazards in the dwelling. lessees must also receive a federally approved pamphlet on lead poisoning prevention.

 

Landlord has conformed with all federal requirements regarding lead-based paint disclosure including the completion and mutual signing with Tenant and any agents, of the Lead-Based Paint Disclosure Form attached hereto and incorporated into this lease as a part hereof. All associated information required by the Disclosure form (if any) was furnished to Tenant, and Tenant received the EPA pamphlet "Protect Your Family from Lead in Your Home.

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

6

 

 

 

Electronic Signature

 

Digital ("electronic") signatures, often referred to as an "e-signature", enable paperless contracts and help speed up business transactions. The 2001 E-Sign Act was meant to ease the adoption of electronic signatures. The mechanics of the electronic signature include Tenant signing this Lease by typing in Tenant’s name, with the underlying software recording Tenant’s IP address, Tenant’s browser identification, the timestamp, and a securities hash within an SSL encrypted environment. This electronically signed Lease will be available to both Tenant and Landlord, so they can store and access it at any time, and it will be stored and accessible on the Landa Resident App and hosting provider, including backups. Tenant and Landlord each hereby consents and agrees that electronically signing this Lease constitutes Tenant’s signature, acceptance, and agreement as if actually signed by Tenant in writing. Further, all parties agree that no certification authority or other third-party verification is necessary to validate any electronic signature; and that the lack of such certification or third-party verification will not in any way affect the enforceability of Tenant’s signature or resulting contract between Tenant and Landlord. Tenant understands and agrees that Tenant’s e-signature executed in conjunction with the electronic submission of this Lease shall be legally binding and such transaction shall be considered authorized by Tenant. Tenant agrees its electronic signature is the legal equivalent of Tenant’s manual signature on this Lease and Tenant consents to be legally bound by this terms and conditions of each of this Lease. Furthermore, Tenant and Landlord each hereby agrees that all current and future notices, confirmations and other communications regarding the Agreements specifically, and future communications in general between the parties, may be made by email, sent to the email address of record as set forth in this Lease or as otherwise from time to time changed or updated and disclosed to the other party, without necessity of confirmation of receipt, delivery or reading, and such form of electronic communication is sufficient for all matters regarding the relationship between the parties. If any such electronically sent communication fails to be received for any reason, including but not limited to such communications being diverted to the recipients spam filters by the recipients email service provider, or due to a recipient's change of address, or due to technology issues by the recipients service provider, the parties agree that the burden of such failure to receive is on the recipient and not the sender, and that the sender is under no obligation to resend communications via any other means, including but not limited to postal service or overnight courier, and that such communications shall for all purposes, including legal and regulatory, be deemed to have been delivered and received. No physical, paper documents will be sent to Tenant, and if Tenant desires physical documents, then Tenant agrees to be satisfied by directly and personally printing, at Tenant’s own expense, the electronically sent communication(s) and maintaining such physical records in any manner or form that Tenant desires.

 

Tenant’s Consent is Hereby Given: By signing this Lease electronically, Tenant is explicitly agreeing to receive documents electronically including Tenant’s copy of this Lease as well as ongoing disclosures, communications and notices.

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

7

 

 

 

WITNESS THE SIGNATURES OF THE PARTIES TO THIS RESIDENTIAL LEASE AGREEMENT:

 

Landlord:

 

______________

 

Tenant:

___________

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

8

 

 

 

Lead based Paint disclosure

 

Housing built before 1978 may contain lead-based paint. Lead from paint, paint chips, and dust can pose health hazards if not managed properly. Lead exposure is especially harmful to young children and pregnant women. Before renting pre-1978 housing, Landlord must disclose the presence of known lead-based paint and/or lead-based paint hazards in the dwelling. Tenant must also receive a federally approved pamphlet on lead poisoning prevention.

 

Landlord has no knowledge of lead-based paint and/or lead-based paint hazards in the housing. Tenant acknowledges that Tenant has received copies of all information listed above.

 

Tenant has received the pamphlet “Protect Your Family from Lead in Your Home”.

 

Agent has informed the Landord of the Landord's obligations under 42 U.S. Code 4852(d) and is aware of his/her responsibility to ensure compliance.

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

9

 

 

 

WITNESS THE SIGNATURES OF THE PARTIES TO THIS RESIDENTIAL LEASE AGREEMENT:

 

Landlord:

 

____________

 

Tenant:

____________

 

Agent:

_______________

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

10

 

 

 

Bed Bugs Addendum

 

Tenant confirms that all furnishings and personal properties to be moved into the leased premises by each of the individuals identified in Section 2 of the Residential Lease Agreement by and between the Tenant and the Landlord (the “Lease”), are free of bed bugs.

 

Tenant hereby agrees to prevent and control possible infestation by adhering to the below list of responsibilities for the duration of the tenancy:

 

1.  Inspection. The Tenant shall regularly conduct inspections for any bed bugs. If you (or anyone at the leased premise) stays in a hotel or another home, inspect all clothing, luggage, shoes, and personal belongings for signs of bedbugs before re-entering the leased premises. Check backpacks, shoes, hats, and clothing after using public transportation or visiting theaters. After guests visit, inspect beds, bedding and upholstered furniture for signs of bedbug infestation.

 

2.  Duty to Report. Tenant immediately shall report any problems immediately to Landlord. Even a few bedbugs can rapidly multiply to create a major infestation that can spread to other premises. Manager will then be given access to the leased premises for inspection within 24 hours of Tenant being given notice.

 

3.  Mandatory Cooperation. Tenant shall cooperate with pest control efforts. If the leased premises or a neighbor's premises is infested, a pest management professional will be called in to inspect and eradicate the problem. The pest management professional may provide you with a check list and instructional pamphlet before treatment begins.

 

4.  Bedbug Treatment. Tenant hereby acknowledge that they are obligated to compensate Landlord for any expenses that may include, but are not exclusive to, legal fees, extermination fees and specialist fees that may occur due to infestations in the leased premises. In addition, Tenant must comply with recommendations and requests from the pest control specialist prior to professional treatment including but not limited to:

 

a.  Place all bedding, drapes, curtains and small rugs in plastic bags for transport to laundry or dry cleaners.

 

b.  Heavily infested mattresses are not salvageable and must be sealed in plastic and disposed of properly. Contact Landlord for removal and disposal. Empty dressers, nightstands and closets completely. Remove all items from floors and bag all clothing shoes, boxes, toys, etc. Bag and tightly seal washables separately from non-washable items. Used plastic bags must be disposed of properly.

 

c.  Wash all machine-washable bedding, drapes, and clothing, on the hottest water temperature and dry on the highest heat setting. Items that cannot be washed must be taken to a dry cleaner who MUST be informed of the issue. You must safely discard ALL items that cannot be decontaminated.

 

d.  Vacuum all floors, including the inside of closets. Vacuum all furniture including inside drawers and nightstands, mattresses, and box springs. Carefully remove vacuum bags, sealing them tightly in plastic and discarding of properly. Use a brush attachment to dislodge eggs.

 

e.  Move furniture to the center of the room so that technicians can easily treat carpet edges where bedbugs congregate, as well as walls and furniture surfaces. Items must be removed from the closets to allow for treatment.

 

5.  Compliance. Tenant shall ensure that Tenant, each of the individuals identified in Section 2 of the Lease, and any guest occupying or using the leased premises comply with the terms and conditions of this Addendum.

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

11

 

 

 

6.  Indemnification. Tenant agrees to indemnify and hold the Landlord, its affiliates, and any of its or their directors, officers, employees, agents and consultants harmless from any actions, claims, losses, damages and expenses including but not limited to attorneys' fees that Landlord may incur as a result of the negligence of Tenant, any of the individuals identified in Section 2 of the Lease, or any guest occupying or using the leased premises.

 

7.  Property Insurance. It is acknowledged that the Landlord/Property Management Company/ Agent shall not be liable for any loss of personal property to the Tenant, as a result of an infestation of bedbugs. Tenant agrees to obtain personal property insurance to cover such losses.

 

8.  Default. Any default of this Addendum, or of the Lease by Tenant, or any of the individuals identified in Section 2 of the Lease, shall entitle Landlord to pursue all rights and remedies available under this Addendum, the Lease, or applicable law including, but not limited to, terminating the Tenant’s right to possession of the leased premises for material non- compliance. The following will be considered material non-compliance of the Lease and Addendum:

 

a.Any misrepresentation by the Tenant in this Addendum.
  
b.Refusal to execute any agreement with the Landlord for the treatment of the bed bugs.
  
c.Failure to properly notify the landlord of the presence of bedbugs.
  
d.Failure to adequately prepare for treatment in the sole discretion of the pest control professional.
  
e.Refusal to allow the Landlord to inspect the premises.
  
f.Failure of the Tenant to have personal property insurance to cover damage or losses to furniture.
  
g.Any action that prevents treatment of the leased premises or potentially exasperates or increases the bedbug issue.

 

9.  Conflicts. To the extent that the terms of this Addendum are inconsistent with the terms of the Lease, the terms of this Addendum shall control. By signing below, the undersigned Tenant agrees and acknowledge having read and understood this addendum.

 

By signing below, the undersigned Tenant agree and acknowledge having read and understood this addendum.

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

12

 

 

 

WITNESS THE SIGNATURES OF THE PARTIES TO THIS RESIDENTIAL LEASE AGREEMENT:

 

Landlord:

 

___________

 

Tenant:

___________

 

Agent:

__________

 

 

Real Estate Investing. Easy. Smart. For Everyone

6 W 18 St, New York, NY, 10011

landa.app

 

 

 

13

 

 

Exhibit 11.1

 

Independent Registered Public Accounting Firm’s Consent

 

We consent to the inclusion in this Offering Statement of Landa App 2 LLC on Form 1-A of our report dated April 27, 2022, which includes an explanatory paragraph as to the Company’s ability to continue as a going concern, with respect to our audits of the combined financial statements of Landa App 2 LLC in total and for each series of the Landa App 2 Series Group (“Series”), (collectively the “Company”) as of December 31, 2021, and for the period June 15, 2021 (inception) to December 31, 2021, which report appears in the Offering Statement, which is part of this Offering Circular. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.

 

/s/ Marcum llp

 

Marcum llp

New York, NY

May 4, 2022

 

 

 

Exhibit 12.1

 

 

Goodwin Procter LLP

The New York Times Building
620 Eighth Avenue
New York, NY 10018

 

goodwinlaw.com

+1 212 813 8800

 

May 4, 2022

 

Landa App 2 LLC
One Pennsylvania Plaza 36th Floor
New York, NY 10119

 

Re:Securities Qualified under Post-Qualification Amendment on Form 1-A

 

We have acted as counsel to you in connection with your filing with the Securities and Exchange Commission of a Post-Qualification Amendment on Form 1-A (File No. 024-11648) (as amended or supplemented, the "Post-Qualification Amendment”) pursuant to Rule 252 of Regulation A under the Securities Act of 1933, as amended (the “Securities Act”), relating to the qualification of the Post-Qualification Amendment and the offering by Landa App 2 LLC, a Delaware series limited liability company (the “Company”), of up to 330,000 of the Company’s shares representing limited liability company interests of the Company (the “Shares”), consisting of 10,000 shares of each of the 33 series registered in the State of Delaware under the Company as listed in the Post-Qualification Amendment. The Shares are being sold to the several purchasers named in, and pursuant to, the several subscription agreements between the Company and such purchasers, a form of which is included in the Post-Qualification Amendment as Exhibit 4.1 (collectively, the “Subscription Agreements”).

 

We have reviewed such documents and made such examination of law as we have deemed appropriate to give the opinions set forth below. We have relied, without independent verification, on certificates of public officials and, as to matters of fact material to the opinions set forth below, on certificates of officers of the Company.

 

The opinion set forth below is limited to the Delaware Limited Liability Company Act.

 

Based on the foregoing, we are of the opinion that, upon issuance and delivery by the Company against payment therefor in accordance with the Subscription Agreements, the Shares will be validly issued and holders of the Shares will have no obligation to make any further payments for the purchase of the Shares or contributions to the Company solely by reason of their ownership of the Shares.

 

We hereby consent to the inclusion of this opinion as Exhibit 12.1 to the Offering Statement and to the references to our firm under the caption "Legal Matters" in the Offering Statement. In giving our consent, we do not admit that we are in the category of persons whose consent is required under Section 7 of the Securities Act or the rules and regulations thereunder.

 

Very truly yours,

 

/s/ Goodwin Procter LLP

 

GOODWIN PROCTER LLP