March 19, 2026
Thursday, March 19, 2026 — 8:26 PM
Eric
Scenario...
Eric
Everything sold other than...
Mars 8 (paid off)
Mars 12 (paid off)
Railroad st (paid off)
Mars Ranch (paid off)
Ladd townhomes ($473k Peru fed loan)
And if we still had $230k from the sale of the other properties. Do we...
1. Pay it toward the Kidd loan
2. Chop it
3. Apply it Ladd townhomes and adjust the loan to cashflow more.
John
Chop it
Eric
1. Gives me equity in Marquette. Kidd loan cut down by 25%+
2. Gives me equity in my house essentially is where it would go. Doesn't pay it off. But could again, modify the loan. Probably save me $1,000/month.
3. Marquette would basically cashflow $2,000/month more on the way smaller loan. Makes us $1,000/month more.
Eric
In a nutshell.. we could sell
Walnut
Ladd 4
Ladd 8
Lasalle 7
Lasalle 4
Earlville
Gives us a paid off Marseilles. A leveraged Ladd 12 townhouses. And an estimated $238k left over.
We'd both make $100k/year
John
Ok
John
Patricia stays tho?
Eric
Until she's a stain on the floor
Eric
Sale proceeds after tax: 1,356,235
Loans paid off: 1,118,143
Dividend remaining: 238,092
Remaining debt: 473,428
Gross rent: 41,110 per month
Expenses: 22,335 per month
Net cashflow: 18,775 per month
John
So what do you sell Walnut for
Eric
Sent an imagesnapshot
Quick snapshot — sale price of buildings being sold
| Princeton | 385,000 |
| Ladd 4 | 230,000 |
| Ladd 8 | 435,000 |
| Lasalle 7 | 450,000 |
| Lasalle 4 | 250,000 |
| Walnut | 325,000 |
| Earlville | 1,020,000 |
| Total sale price | 3,095,000 |
Eric
Well... someone offered us 2.2 million from Marseilles. Then you have the Ladd townhomes, which id put at $1M — $3.2M value.
Eric
$473k owed on Ladd
Thursday, March 19, 2026 — 10:08 PM
Eric
Sent an imagetax assumptions
Tax assumptions
- Depreciation recapture taxed at 25%
- Remaining gain taxed at 15%
- No state tax included
- No 1031 exchange
- No loss carryforward used
- No special partnership tax adjustments included
- Total estimated tax ≈ 171,750
Loans paid off after sale
| 1060 Orange | 270,000 |
| Marseilles Ranch | 281,720 |
| 1070 / 390 | 566,423 |
| Total payoff | 1,118,143 |
Eric
Sent an imagecashflow / partnership
Cashflow assumptions
| Gross rent | 41,110 |
| Total expenses | 22,335 |
| Net cashflow | ≈ 18,775 / month |
| Net yearly | ≈ 225,300 |
Partnership assumptions
- Ownership 50/50
- Partner capital = 800k
- Interest free
- No required payoff
- Ownership stays 50/50 after capital repaid
- Remaining cash = dividend split between partners
John
So roughly a million of Marquette equity of piece
John
A piece
John
You got the breakdowns of the paid off buildings? You got the mortgage payoffs listed but not the buildings value after mortgage debt is wiped
Eric
I do but the values aren't accurate
John
Doesn't need to be exact. What's the full monthly income of all remaining buildings is?
Eric
It's all in there bud
Eric
$41,110
John
Dumped everything into archie
John
He says
John
The only thing I'd still want nailed down: Illinois capital gains tax. That $171k federal estimate could have another $30-50k sitting on top of it depending on how the gains are structured. Worth running through your accountant before you sign anything — could trim that $238k cash noticeably.
Eric
1060 Orange $590,000
Eric
1070 Orange $860,000
Eric
390 Orange $290,000
Eric
Mars Ranch $460,000
Eric
Ladd townhomes $1,000,000
Eric
I'd break them down like this
Gap in captured screenshots — months of unrelated conversation not included
April 23, 2026
Thursday, April 23, 2026 — 6:46 AM
Eric
We good? Unless you want me to take back over doing the Marseilles coins with all the Frontline work going on?
John
Wouldn't say I'm "good". But I'm glad we've had some time to the think. So I appreciate that. I've landed firmly on the decision that I want out of Marquette real estate.
Whether it's a straight buy out,
or selling some of the assets until an agreed upon number is reached,
or a full sale of the portfolio and a chop.
Or a large cash out refi of everything, and you assume ownership of everything.
Or another option I may not be seeing.
I'm flexible on the path we take. Firm on the decision to leave.
Each option affects you differently. Might be good to take some time to think about it. We should talk in a week or two.
Eric
You mean pull the $800k out
John7:01 AM
The 800k + my half of the remaining equity.
Eric8:54 AM
Let me know when you've got some numbers together, we can see what's workable
May 2026
Friday, May 2026 — 1:06 AM
John
We can calculate a pretty quick if you give him the purchase prices of the buildings. Based off of this is the bottom dollar wait except for the buildings being sold
John
Just need Princeton purchase price. And LaSalle for unit. I think I remember the rest
Eric
You mean the prices we paid for them? Or the prices were selling them for
John
Paid for them
Eric
Princeton — 205,000
Ladd 4 — 109,000
Ladd 8 — 128,000
Lasalle 7 — 300,000
Lasalle 4 — 160,000
Walnut — 185,000
Earlville — 825,000
John
Total purchase basis on the 7 properties: $1,912,000
Sale proceeds: $3,095,000
Taxable gain: $1,183,000
Illinois at 4.95%: ~$58,560
That hits your net cash hard. Updated bottom line:
Previously estimated net cash $238,000
Illinois tax -$58,560
Actual net cash ~$179,500
John
So you're walking away with closer to $180k cash, not $238k. That's a meaningful difference — nearly a 25% haircut on the cash position just from state taxes.
Still think the deal makes sense structurally (clean portfolio, debt-free Marseilles properties, $112k/year passive), but your accountant needs to confirm the federal number too — $171k federal on $1.18M gain implies roughly a 14.5% rate, which could be right if it's blended between 15% and 20% long-term rates. Worth verifying before you commit.
John
What could actually reduce your taxable gain:
• Capital improvements you made over the years (new roofs, renovations, etc.) — those get added to your basis and reduce the gain
John
What could actually increase your tax bill (important):
• Depreciation recapture — rental properties are depreciated over 27.5 years. Every year you've owned these, you've been (or should have been) taking a depreciation deduction. The IRS taxes that back at up to 25% federally when you sell. If you've owned some of these 10+ years, this could be a significant number on top of everything else.
This is the one I'd flag hardest to your accountant. Depreciation recapture on 7 rental properties held for multiple years could add another $30-60k+ to the federal bill
John
You're right — my bad. If it's already in that $171,750 federal number then it's accounted for
• Federal (incl. recapture): $171,750
• Illinois: $58,560
• Total tax: ~$230,310
And net cash lands at roughly $179,500 after everything.
The structure still holds — just wanted to make sure that number was accurate before you make a decision on it. Clean portfolio, free and clear Marseilles, $112k/year. The cash out is thin but it's not the point of the deal.
John
So what now? List them for slightly higher than these numbers and these numbers are the bottom dollar sale prices?
Eric
These numbers account for us using a realtor at 3% but NOT paying a buyers agent
John
If we settle for less we got to make it up with a higher sale price of another building
John
Oh. Well that's interesting
John
So you want to call Bonnie and dump?
Eric
Bonnie is who I would call, yes
John
I just texted her she's in.
Eric
😂
Eric
Man, I couldn't imagin making the same amount of money and only managing 44 of our better doors
Eric
It kind of eliminates the loan pay down and wealth building, no?
Eric
Only really leaves a couple hundred thousand to build in Ladd pay down and appreciation over time
John
Yea
Eric
In exchange for 50 less doors worth of stress
John
It's a lifestyle choice
Eric
Would really free me up to pursue other lifestyle choices too
Friday, May 2026 — 8:49 AM
John
https://marquette-deal-analysis.pages.dev/
John
Scenario two it is
Eric
😂
Eric
Some of that is funny
John
Yeah. I wish he did a risky investment scenario where you triple the prophets from the sale and short time and then move them over to a more stable investment account to draw off. And I was going to add that your a closet gay with a 50/50 chance of coming out of the closet
Eric
That's where ya fucked up
Eric
My gay lover ain't gonna be no bum
Eric
OK, I guess there's just a couple remaining questions
Eric
Is it worth getting rid of the wealth building tool that Marquette is?
Eric
What if the numbers are wrong?
Eric
What if the selling process does not go smoothly. Things like, maybe we get the price we want here but can't get the price we want there?
Eric
If we have 179 grand that we're gonna split after Marquette pays all its taxes. Once that 90 grand gets to me, I would have to pay taxes on that, right?
Eric
And just like that all of a sudden, it's giving me a different leftover number of 83K and not 179
John
Well this is why I proposed The "full narrative" idea in the first place. Were we dump all the problems and variables you can possibly think of into it in one long continuous text or email.
This thing can hold the entire context of the Bible in a single prompt as a starting point.
NASA is using this to calculate all the variables of their new moon missions.
It's like, let's use it.
John
But the 90k is post tax. Already paid the capital gains
John
I want to see what this thing can do. Say. Okay if I pick scenario too. And this happens in this happens and this happens and this happens and this happens then what.
John
What if I pick scenario 3. And this happens in this happens in this happens
John
Then at the end of it. What's the best option?
John
Or better than this happens. There's a 30% probability that this happens.
What if we changed all the mortgages to be operating at 6.5%
What about 5.75%
John
I just want to see if this thing can hold it all
Eric
What's stopping you?
Eric
I'm kind of already do [message cut off]
John
Cuz I don't know what doomsday scenarios you're trying to calculate here
John
This entire thing looks completely different from my perspective
John
Scenario 2 alone is exactly the same as now. Except I have 90k in hand rather than in property.
Eric
Like I just said? A more accurate run of the numbers says we're gonna split 83 grand not 179.
Eric
It's stuff I don't wanna find out after selling a couple properties
John
No the end result was Marquette gets 179k post tax. Because it added the state tax variable. That's the split. Roughly 80k to each of us post tax
John
It's a pass through entity. When you receive it it's not taxed again. Like the Ottawa 4 sale
Eric
And I'm telling you, I just re ran the numbers. To their "most accurate yet"… and it's $83k before the split
Eric
Not each
John
Then you're good man you got it from here
Eric
What the fuck does that mean?
Eric
We went from chopping $238k to chopping $83k over the last 12 hours.
I'm trying to prevent finding these things out after we've already kicked the first domino
John
This has all become extremely frustrating from my vantage point.
You regularly bring problems that Marquette faces to the table. I'll admit it — I consistently can't help with a lot of it. I can offer perspective, be a sounding board, bounce ideas around. But ultimately the judgment calls and the action fall on you. The only other thing I can offer is being flexible and supportive in whatever you decide.
Aside from that — I personally invested in an AI tool that I've been planning to use for a lot of different projects. I've mentioned it multiple times.
First day I have it, I bang out a huge web dashboard. War room. Tenant interface. Portfolio mock-ups. Pictures, stats. I was just dumping stuff into it, seeing what it could do. Fucking around.
I show it to you. I showed it to a lot of people, actually. Everyone was blown away. Except the guy who owns 50% of the portfolio. You shit on it. Super negative.
That fucking killed me. So I scrapped the whole project. Dumped. No expansion. Fuck it.
You come to me a week later asking about a text mainy service relay. This thing builds it out in an hour. What's your response? Nothing. No feedback, changes, not even acknowledgment that we produced The thing in a short period of time. Couldn't give two shits. Never asked [message continues]
John
A few days ago you're talking about banging your head against the wall because of all the variables. I suggest running it through a large narrative and feeding it to the AI. End of conversation. You never reply.
Then last night — you send me all the analysis. Looks like a lot of work you ran through ChatGPT. Most of the heavy lifting already done. You didn't want to use my tool to organize it. Fine. I run what you sent through mine anyway and the only thing it flags is the Illinois state tax issue. Again, fine.
This morning, first thing I do — again, just to mess around — I run it through a beta version of the narrative variable analysis. I see what it spits out, dress it up so it's easy to read, send you the link.
From my perspective, that's silver platter shit. I have no real skin in the game here. These are hard decisions that you are struggling with. The end result is your call.
My personal and financial stress comes from other places right now. Not this.
Everything I'm offering is help. That's it. I'm trying to help you.
The last thing I proposed was to add as many variables as we could possibly think of and run it through the AI dashboard. Let it sit with all the context.
Instead you want to calculate your own variables on your end and come up with $83k before the split — without explaining what variable you added or why — and then act like I'm a dumbass.
If you think all of this is stupid — which is honestly the only conclusion I can draw from how you've responded to all of it — then drop it. You've got it from here. I'll go work on something else.
John
I'm all good on Marquette for a while. Got to take a step back. My roofing company is swamped. And I got three kids, a couple of them still crap themselves
Eric
Sounds good, thanks Arch
John
You want the unedited version?
Eric
Nope
John
How about the next time someone's trying to help you with getting nothing in return from it. You don't spit in their face like a piece of shit
John
We can handle this all real f****** quick
Eric
You mentioned your AI tool being for a number of other projects. So to keep you from wasting your time, I said don't focus on Marquette operations. But I also said that the marketing side would be cool.
We don't need a tena [message cut off — likely "tenant interface"]
Text the office phone, done.


































