REvolve Partners

Khadijeh Hindi     Brookline, Massachusetts     Real-estate    
Like and share what you see?


Company is recently formed and has limited financial history.
Current Financial Statement for: Revolve Partners LLC
Date of incorporation: 04/27/2017
Current number of employees: 3
Fiscal Year: Prior Fiscal Year end:
2015
Most recent Fiscal Year end:
2016
Balance Sheet Highlights
Total Assets:
Cash and Cash Equivalents:
Accounts Receivable:
Short-term Debt:
Long Term Debt*:
Income Statement Highlights
Revenue/Sales**:
Cost of Goods or Services Sold:
Taxes Paid:
Net Income:
Prior Year Notes:

Not Operational  in this year

Recent Year Notes:

Not Operational in this year

*Debt Statement (for all long term debts describe the terms, and debt holder):

No Debt in these years

**Describe Revenue/Sales (Services or product revenue, #of customers, average sale):

Not Operational in these years

Fiscal Year and for # of Employees
Fiscal Year: 2018 2019 2020
Expected # of Employees: 3 3 3
Balance Sheet Highlights
Total Assets: $3,968,020 $2,184,768 $1,206,613
Cash and Cash Equivalents: $1,284,700 $1,589,768 $631,613
Accounts Receivable:
Short-term Debt: $1,960,000 $395,072
Long Term Debt: * $1,541,254 $603,500
Income Statement Highlights:
Revenue/Sales: ** $4,950,000 $3,308,000 $6,608,000
Cost of Goods or Services Sold: $4,223,700 $2,815,800 $5,631,600
Taxes Paid:
Net Income: $703,270 $452,145 $934,812
Cash Flow Highlights
Beginning Cash: $1,284,700 $1,589,768
Ending Cash: $1,284,700 $1,589,768 $631,613
Basis: accrual accrual accrual
Notes for Year 1

This year is from August 2017 - July 2018

Business was established in 2017.  Assumes capital raise of $1M and the acquisition and sale.  Investors receive interest and profit sharing

Notes for Year 2

This year is from August 2018 - July 2019

Company continues to acquire and sell real-estate converted to condos or buy and hold for cash flow.  Investors receive interest and profit sharing

Notes for Year 3

This year is from August 2019 - July 2020

Company continues to acquire and sell real-estate converted to condos or buy and hold for cash flow.  Investors receive interest and profit sharing

Debt Statement (for all long term debts, describe the terms, and debt holder): *

The Company purchases real estate using investment proceeds as a down payment and bank mortgages.  The debt on the balance sheet represents the debt to investors and real estate mortgages.For condominium projects, long term debts are held by private lenders who typically charge a fixed interest fee based on total loan value (9 - 11%), 2 points at loan origination, and an exit fee (approx. 0.5%).

For buy and hold projects, long term debts are in the form of a mortgage and held by financial institutions such as banks or credit unions. Typical mortagages are subject to commercial lending terms and structured as 15-year ARMs with a 30-year amortization. Rates are benchmarked against the current prime rate.

Describe Revenue/Sales (Services or product revenue, #of customers, average sale): **

Revenue is the gross income from condominium sales and net rental income. The financial projections are based on a combination of four (4) condominium projects and one (1) buy-and-hold project executed over the 36-month term.

Revenue is derived from the sale of real estate which was purchased, converted to condos and sold, property purchased and rented for income or other projects such as renovations.

Approved
$0 USD
0.00%
$200,000 minimum goal
$1,000,000 maximum goal
0 Investors
Approved

Security Offering

debt

Annual Interest rate %:    5
Term of Loan (months):    36
Other Details:   
Debt – Interest only with Balloon at Maturity

Added Benefit

Profit Sharing
The CF Investor Group receives 10% of all profits

About the Founder

Khadijeh Hindi
Brookline, Massachusetts
Project Audit Status
Proof of Identification:
Representative of your Financial Reports:
Corporation or LLC Certificate:
Tax Form IRS W9:
Copies of 2 years of tax returns:
Financial Statements:
Business Plan:
Project Deadline: 06/29/2018

Have Questions? Ask Us

All rights reserved Jumpstart Micro, Inc 2017

Important Disclosure: Jumpstart Micro, Inc is a Registered Funding Portal under SEC regulation Crowdfunding 4(6)(a) and a member of FINRA. Under the regulation, Jumpstart Micro acts as an Intermediary platform for Issuers (companies selling securities in compliance with the regulations) and Investors (individuals purchasing services offered by Issuers). Jumpstart Micro does not provide any investment advice or make any investment recommendations to any persons, ever, and at no time does Jumpstart Micro come into possession of Investor funds which are transferred directly to a bank escrow account. Please see disclosures. for more details.

Investors should weigh the risk of investing which includes the potential loss of investment and illiquid nature of non-public shares, please find more information on our disclose page.
  1. Welcome to
    Jumpstart Micro !

    Please do these steps to complete your profile.