HBUV 10-Q Quarterly Report June 30, 2025 | Alphaminr

HBUV 10-Q Quarter ended June 30, 2025

HUBILU VENTURE CORP
false Q2 --12-31 0001639068 0001639068 2025-01-01 2025-06-30 0001639068 2025-08-14 0001639068 2025-06-30 0001639068 2024-12-31 0001639068 us-gaap:RelatedPartyMember 2025-06-30 0001639068 us-gaap:RelatedPartyMember 2024-12-31 0001639068 us-gaap:NonrelatedPartyMember 2025-06-30 0001639068 us-gaap:NonrelatedPartyMember 2024-12-31 0001639068 2025-04-01 2025-06-30 0001639068 2024-04-01 2024-06-30 0001639068 2024-01-01 2024-06-30 0001639068 us-gaap:CommonStockMember 2025-03-31 0001639068 us-gaap:AdditionalPaidInCapitalMember 2025-03-31 0001639068 us-gaap:RetainedEarningsMember 2025-03-31 0001639068 2025-03-31 0001639068 us-gaap:CommonStockMember 2024-03-31 0001639068 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001639068 us-gaap:RetainedEarningsMember 2024-03-31 0001639068 2024-03-31 0001639068 us-gaap:CommonStockMember 2024-12-31 0001639068 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001639068 us-gaap:RetainedEarningsMember 2024-12-31 0001639068 us-gaap:CommonStockMember 2023-12-31 0001639068 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001639068 us-gaap:RetainedEarningsMember 2023-12-31 0001639068 2023-12-31 0001639068 us-gaap:CommonStockMember 2025-04-01 2025-06-30 0001639068 us-gaap:AdditionalPaidInCapitalMember 2025-04-01 2025-06-30 0001639068 us-gaap:RetainedEarningsMember 2025-04-01 2025-06-30 0001639068 us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001639068 us-gaap:AdditionalPaidInCapitalMember 2024-04-01 2024-06-30 0001639068 us-gaap:RetainedEarningsMember 2024-04-01 2024-06-30 0001639068 us-gaap:CommonStockMember 2025-01-01 2025-06-30 0001639068 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-06-30 0001639068 us-gaap:RetainedEarningsMember 2025-01-01 2025-06-30 0001639068 us-gaap:CommonStockMember 2024-01-01 2024-06-30 0001639068 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-06-30 0001639068 us-gaap:RetainedEarningsMember 2024-01-01 2024-06-30 0001639068 us-gaap:CommonStockMember 2025-06-30 0001639068 us-gaap:AdditionalPaidInCapitalMember 2025-06-30 0001639068 us-gaap:RetainedEarningsMember 2025-06-30 0001639068 us-gaap:CommonStockMember 2024-06-30 0001639068 us-gaap:AdditionalPaidInCapitalMember 2024-06-30 0001639068 us-gaap:RetainedEarningsMember 2024-06-30 0001639068 2024-06-30 0001639068 HBUV:HubiluVentureCorporationMember 2025-01-01 2025-06-30 0001639068 HBUV:AkebiaInvestmentsLLCMember 2025-01-01 2025-06-30 0001639068 HBUV:BoababInvestmentsLLCMember 2025-01-01 2025-06-30 0001639068 HBUV:ElataInvestmentsLLCMember 2025-01-01 2025-06-30 0001639068 HBUV:KapokInvestmentsLLCMember 2025-01-01 2025-06-30 0001639068 HBUV:LantanaInvestmentsLLCMember 2025-01-01 2025-06-30 0001639068 HBUV:MopaneInvestmentsLLCMember 2025-01-01 2025-06-30 0001639068 HBUV:SunzaInvestmentsLLCMember 2025-01-01 2025-06-30 0001639068 HBUV:TrilosaInvestmentsLLCMember 2025-01-01 2025-06-30 0001639068 HBUV:ZinniaInvestmentsLLCMember 2025-01-01 2025-06-30 0001639068 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember 2025-06-30 0001639068 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember 2025-06-30 0001639068 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2025-06-30 0001639068 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:RelatedPartyMember 2025-06-30 0001639068 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:RelatedPartyMember 2025-06-30 0001639068 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:RelatedPartyMember 2025-06-30 0001639068 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:NonrelatedPartyMember 2025-06-30 0001639068 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:NonrelatedPartyMember 2025-06-30 0001639068 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:NonrelatedPartyMember 2025-06-30 0001639068 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember 2024-12-31 0001639068 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember 2024-12-31 0001639068 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2024-12-31 0001639068 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:RelatedPartyMember 2024-12-31 0001639068 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:RelatedPartyMember 2024-12-31 0001639068 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:RelatedPartyMember 2024-12-31 0001639068 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:NonrelatedPartyMember 2024-12-31 0001639068 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:NonrelatedPartyMember 2024-12-31 0001639068 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:NonrelatedPartyMember 2024-12-31 0001639068 HBUV:ElataInvestmentsLLCMember 2025-05-08 2025-05-08 0001639068 HBUV:InvestorMortgageFinanceLlcMember 2025-05-08 0001639068 HBUV:InvestorMortgageFinanceLlcMember 2025-05-08 2025-05-08 0001639068 HBUV:InvestorMortgageFinanceLlcMember HBUV:OneThousandFourFiftySevenThirtyFiveStreetMember 2025-05-08 0001639068 HBUV:JacarandaThreeInvestmentsIncMember 2025-05-08 0001639068 HBUV:JacarandaThreeInvestmentsIncMember 2025-05-08 2025-05-08 0001639068 HBUV:ElataInvestmentsLLCMember 2025-06-02 2025-06-02 0001639068 HBUV:InvestorMortgageFinanceLlcMember 2025-06-02 0001639068 HBUV:InvestorMortgageFinanceLlcMember 2025-06-02 2025-06-02 0001639068 HBUV:InvestorMortgageFinanceLlcMember HBUV:OneThousandFourFiftySevenThirtyFiveStreetMember 2025-06-02 0001639068 HBUV:JacarandaThreeInvestmentsIncMember 2025-06-02 0001639068 HBUV:JacarandaThreeInvestmentsIncMember 2025-06-02 2025-06-02 0001639068 2024-01-01 2024-12-31 0001639068 us-gaap:RelatedPartyMember 2025-01-01 2025-06-30 0001639068 us-gaap:RelatedPartyMember 2024-01-01 2024-06-30 0001639068 HBUV:TwoNineZeroNineSouthCatalinaStreetMember us-gaap:RelatedPartyMember 2025-06-30 0001639068 HBUV:TwoNineZeroNineSouthCatalinaStreetMember us-gaap:RelatedPartyMember 2024-12-31 0001639068 HBUV:TwoNineZeroNineSouthCatalinaStreetMember us-gaap:RelatedPartyMember 2025-01-01 2025-06-30 0001639068 HBUV:OneFourThreeFourW22ndStreetMember us-gaap:RelatedPartyMember 2025-06-30 0001639068 HBUV:OneFourThreeFourW22ndStreetMember us-gaap:RelatedPartyMember 2024-12-31 0001639068 HBUV:OneFourThreeFourW22ndStreetMember us-gaap:RelatedPartyMember 2025-01-01 2025-06-30 0001639068 HBUV:OneSixFiveZeroSRimpauAveMember us-gaap:RelatedPartyMember 2025-06-30 0001639068 HBUV:OneSixFiveZeroSRimpauAveMember us-gaap:RelatedPartyMember 2024-12-31 0001639068 HBUV:OneSixFiveZeroSRimpauAveMember us-gaap:RelatedPartyMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeSevenOneOneSouthWesternAveMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeSevenOneOneSouthWesternAveMember 2025-06-30 0001639068 HBUV:ThreeSevenOneOneSouthWesternAveMember 2024-12-31 0001639068 HBUV:TwoThousandOneHundredAndFifteenPortlandStreetMember 2025-01-01 2025-06-30 0001639068 HBUV:TwoThousandOneHundredAndFifteenPortlandStreetMember 2025-06-30 0001639068 HBUV:TwoThousandOneHundredAndFifteenPortlandStreetMember 2024-12-31 0001639068 HBUV:FourFiveZeroFiveOrchardAvenueMember 2025-01-01 2025-06-30 0001639068 HBUV:FourFiveZeroFiveOrchardAvenueMember 2025-06-30 0001639068 HBUV:FourFiveZeroFiveOrchardAvenueMember 2024-12-31 0001639068 HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueFirstNoteMember 2025-06-30 0001639068 HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueFirstNoteMember 2024-12-31 0001639068 HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueSecondNoteMember 2025-06-30 0001639068 HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueSecondNoteMember 2024-12-31 0001639068 HBUV:TwoThousandAndTwentyNineWFortyOnePlaceMember 2025-01-01 2025-06-30 0001639068 HBUV:TwoThousandAndTwentyNineWFortyOnePlaceMember 2025-06-30 0001639068 HBUV:TwoThousandAndTwentyNineWFortyOnePlaceMember 2024-12-31 0001639068 HBUV:OneTwoSixSevenWestThreeEightStreetMember 2025-01-01 2025-06-30 0001639068 HBUV:OneTwoSixSevenWestThreeEightStreetMember 2025-06-30 0001639068 HBUV:OneTwoSixSevenWestThreeEightStreetMember 2024-12-31 0001639068 HBUV:OneSixOneEightWestThreeEightStreetFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneSixOneEightWestThreeEightStreetFirstNoteMember 2025-06-30 0001639068 HBUV:OneSixOneEightWestThreeEightStreetFirstNoteMember 2024-12-31 0001639068 HBUV:OneSixOneEightWestThreeEightStreetSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneSixOneEightWestThreeEightStreetSecondNoteMember 2025-06-30 0001639068 HBUV:OneSixOneEightWestThreeEightStreetSecondNoteMember 2024-12-31 0001639068 HBUV:FourZeroOneSixDaltonAvenueMember 2025-01-01 2025-06-30 0001639068 HBUV:FourZeroOneSixDaltonAvenueMember 2025-06-30 0001639068 HBUV:FourZeroOneSixDaltonAvenueMember 2024-12-31 0001639068 HBUV:OneNineEightOneEstrellaAveMember 2025-01-01 2025-06-30 0001639068 HBUV:OneNineEightOneEstrellaAveMember 2025-06-30 0001639068 HBUV:OneNineEightOneEstrellaAveMember 2024-12-31 0001639068 HBUV:ThreeThousandNineHundrendTwentyOneSHillStreetFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeThousandNineHundrendTwentyOneSHillStreetFirstNoteMember 2025-06-30 0001639068 HBUV:ThreeThousandNineHundrendTwentyOneSHillStreetFirstNoteMember 2024-12-31 0001639068 HBUV:ThreeThousandNineHundrendTwentyOneSHillStreetSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeThousandNineHundrendTwentyOneSHillStreetSecondNoteMember 2025-06-30 0001639068 HBUV:ThreeThousandNineHundrendTwentyOneSHillStreetSecondNoteMember 2024-12-31 0001639068 HBUV:OneFiveFiveSevenWestTwentyNineStreetMember 2025-01-01 2025-06-30 0001639068 HBUV:OneFiveFiveSevenWestTwentyNineStreetMember 2025-06-30 0001639068 HBUV:OneFiveFiveSevenWestTwentyNineStreetMember 2024-12-31 0001639068 HBUV:OneSixFiveZeroSRimpauBlvdFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneSixFiveZeroSRimpauBlvdFirstNoteMember 2025-06-30 0001639068 HBUV:OneSixFiveZeroSRimpauBlvdFirstNoteMember 2024-12-31 0001639068 HBUV:OneFourThreeFourWTwentyTwoStreetFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneFourThreeFourWTwentyTwoStreetFirstNoteMember 2025-06-30 0001639068 HBUV:OneFourThreeFourWTwentyTwoStreetFirstNoteMember 2024-12-31 0001639068 HBUV:ThreeFourZeroEightSBudlongStreetFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeFourZeroEightSBudlongStreetFirstNoteMember 2025-06-30 0001639068 HBUV:ThreeFourZeroEightSBudlongStreetFirstNoteMember 2024-12-31 0001639068 HBUV:ThreeFourZeroEightSBudlongStreetSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeFourZeroEightSBudlongStreetSecondNoteMember 2025-06-30 0001639068 HBUV:ThreeFourZeroEightSBudlongStreetSecondNoteMember 2024-12-31 0001639068 HBUV:ThreeSevenSevenSevenRuthelenStreetMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeSevenSevenSevenRuthelenStreetMember 2025-06-30 0001639068 HBUV:ThreeSevenSevenSevenRuthelenStreetMember 2024-12-31 0001639068 HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceFirstNoteMember 2025-06-30 0001639068 HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceFirstNoteMember 2024-12-31 0001639068 HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceSecondNoteMember 2025-06-30 0001639068 HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceSecondNoteMember 2024-12-31 0001639068 HBUV:OneThousandFourFiftySevenThirtyFiveStreetFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneThousandFourFiftySevenThirtyFiveStreetFirstNoteMember 2025-06-30 0001639068 HBUV:OneThousandFourFiftySevenThirtyFiveStreetFirstNoteMember 2024-12-31 0001639068 HBUV:OneThousandFourFiftySevenThirtyFiveStreetSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneThousandFourFiftySevenThirtyFiveStreetSecondNoteMember 2025-06-30 0001639068 HBUV:OneThousandFourFiftySevenThirtyFiveStreetSecondNoteMember 2024-12-31 0001639068 HBUV:OneThousandFourSixtyNEasternAvenueFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneThousandFourSixtyNEasternAvenueFirstNoteMember 2025-06-30 0001639068 HBUV:OneThousandFourSixtyNEasternAvenueFirstNoteMember 2024-12-31 0001639068 HBUV:OneThousandFourSixtyNEasternAvenueSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneThousandFourSixtyNEasternAvenueSecondNoteMember 2025-06-30 0001639068 HBUV:OneThousandFourSixtyNEasternAvenueSecondNoteMember 2024-12-31 0001639068 HBUV:FourThousandSevenHundredSBudlongAveFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:FourThousandSevenHundredSBudlongAveFirstNoteMember 2025-06-30 0001639068 HBUV:FourThousandSevenHundredSBudlongAveFirstNoteMember 2024-12-31 0001639068 HBUV:FourThousandSevenHundredSBudlongAveSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:FourThousandSevenHundredSBudlongAveSecondNoteMember 2025-06-30 0001639068 HBUV:FourThousandSevenHundredSBudlongAveSecondNoteMember 2024-12-31 0001639068 HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueFirstNoteMember 2025-06-30 0001639068 HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueFirstNoteMember 2024-12-31 0001639068 HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueSecondNoteMember 2025-06-30 0001639068 HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueSecondNoteMember 2024-12-31 0001639068 HBUV:EightHundredTwoTwentyFifthStreetFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:EightHundredTwoTwentyFifthStreetFirstNoteMember 2025-06-30 0001639068 HBUV:EightHundredTwoTwentyFifthStreetFirstNoteMember 2024-12-31 0001639068 HBUV:EightHundredTwoTwentyFifthStreetSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:EightHundredTwoTwentyFifthStreetSecondNoteMember 2025-06-30 0001639068 HBUV:EightHundredTwoTwentyFifthStreetSecondNoteMember 2024-12-31 0001639068 HBUV:OneOneZeroZeroFortyEightStreetFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneOneZeroZeroFortyEightStreetFirstNoteMember 2025-06-30 0001639068 HBUV:OneOneZeroZeroFortyEightStreetFirstNoteMember 2024-12-31 0001639068 HBUV:OneOneZeroZeroFortyEightStreetSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneOneZeroZeroFortyEightStreetSecondNoteMember 2025-06-30 0001639068 HBUV:OneOneZeroZeroFortyEightStreetSecondNoteMember 2024-12-31 0001639068 HBUV:ThreeNineOneZeroWaltonAveMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeNineOneZeroWaltonAveMember 2025-06-30 0001639068 HBUV:ThreeNineOneZeroWaltonAveMember 2024-12-31 0001639068 HBUV:ThreeNineOneZeroWisconsinStreetMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeNineOneZeroWisconsinStreetMember 2025-06-30 0001639068 HBUV:ThreeNineOneZeroWisconsinStreetMember 2024-12-31 0001639068 HBUV:FourZeroTwoOneHalldaleAvenueMember 2025-01-01 2025-06-30 0001639068 HBUV:FourZeroTwoOneHalldaleAvenueMember 2025-06-30 0001639068 HBUV:FourZeroTwoOneHalldaleAvenueMember 2024-12-31 0001639068 HBUV:SevenOneSevenWestFourTwoPlaceFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:SevenOneSevenWestFourTwoPlaceFirstNoteMember 2025-06-30 0001639068 HBUV:SevenOneSevenWestFourTwoPlaceFirstNoteMember 2024-12-31 0001639068 HBUV:SevenOneSevenWestFourTwoPlaceSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:SevenOneSevenWestFourTwoPlaceSecondNoteMember 2025-06-30 0001639068 HBUV:SevenOneSevenWestFourTwoPlaceSecondNoteMember 2024-12-31 0001639068 HBUV:ThreeNineZeroSixDenkerFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeNineZeroSixDenkerFirstNoteMember 2025-06-30 0001639068 HBUV:ThreeNineZeroSixDenkerFirstNoteMember 2024-12-31 0001639068 HBUV:ThreeNineZeroSixDenkerSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeNineZeroSixDenkerSecondNoteMember 2025-06-30 0001639068 HBUV:ThreeNineZeroSixDenkerSecondNoteMember 2024-12-31 0001639068 HBUV:FourZeroZeroNineBrightonAvenueMember 2025-01-01 2025-06-30 0001639068 HBUV:FourZeroZeroNineBrightonAvenueMember 2025-06-30 0001639068 HBUV:FourZeroZeroNineBrightonAvenueMember 2024-12-31 0001639068 HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueFirstNoteMember 2025-06-30 0001639068 HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueFirstNoteMember 2024-12-31 0001639068 HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueSecondNoteMember 2025-06-30 0001639068 HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueSecondNoteMember 2024-12-31 0001639068 HBUV:ThreeThousandNineHundredAndEightDenkerAvenueMember 2025-01-01 2025-06-30 0001639068 HBUV:ThreeThousandNineHundredAndEightDenkerAvenueMember 2025-06-30 0001639068 HBUV:ThreeThousandNineHundredAndEightDenkerAvenueMember 2024-12-31 0001639068 HBUV:OneTwoEightFourWThreeEightFirstNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneTwoEightFourWThreeEightFirstNoteMember 2025-06-30 0001639068 HBUV:OneTwoEightFourWThreeEightFirstNoteMember 2024-12-31 0001639068 HBUV:OneTwoEightFourWThreeEightSecondNoteMember 2025-01-01 2025-06-30 0001639068 HBUV:OneTwoEightFourWThreeEightSecondNoteMember 2025-06-30 0001639068 HBUV:OneTwoEightFourWThreeEightSecondNoteMember 2024-12-31 0001639068 HBUV:HubiluGeneralLoanMember 2025-01-01 2025-06-30 0001639068 HBUV:HubiluGeneralLoanMember 2025-06-30 0001639068 HBUV:HubiluGeneralLoanMember 2024-12-31 0001639068 HBUV:EstebanCoaloaFamilyTrustMember 2017-04-10 0001639068 HBUV:Jacaranda3InvestmentsIncMember 2025-03-07 0001639068 HBUV:Jacaranda3InvestmentsIncMember 2025-06-01 0001639068 HBUV:EstebanCoaloaFamilyTrustMember 2025-01-01 2025-06-30 0001639068 HBUV:EstebanCoaloaFamilyTrustMember 2024-01-01 2024-06-30 0001639068 us-gaap:NonrelatedPartyMember 2025-01-01 2025-06-30 0001639068 HBUV:InvestorMortgageFinanceLlcMember HBUV:OneThousandFourFiftySevenThirtyFiveStreetMember 2025-02-05 0001639068 HBUV:InvestorMortgageFinanceLlcMember HBUV:OneThousandFourFiftySevenThirtyFiveStreetMember 2025-02-05 2025-02-05 0001639068 HBUV:LendingOneLlcMember HBUV:OneThousandFourSixtyNEasternAvenueMember 2025-03-05 0001639068 HBUV:LendingOneLlcMember HBUV:OneThousandFourSixtyNEasternAvenueMember 2025-03-05 2025-03-05 0001639068 us-gaap:PreferredStockMember 2025-06-30 0001639068 HBUV:SeriesAConvertiblePreferredStockMember 2025-06-30 0001639068 HBUV:Series1PreferredStockMember 2025-06-30 0001639068 HBUV:SeriesAConvertiblePreferredStockMember 2025-01-01 2025-06-30 0001639068 HBUV:Series1PreferredStockMember 2025-01-01 2025-06-30 0001639068 us-gaap:SeriesAPreferredStockMember 2025-01-01 2025-06-30 0001639068 us-gaap:PreferredStockMember 2025-01-01 2025-06-30 0001639068 us-gaap:PreferredStockMember 2025-06-30 0001639068 us-gaap:PreferredStockMember 2024-12-31 0001639068 HBUV:DividendInArrearsMember us-gaap:PreferredStockMember 2024-12-31 0001639068 us-gaap:PreferredStockMember HBUV:SettlementObligationMember 2024-12-31 0001639068 HBUV:DividendInArrearsMember us-gaap:PreferredStockMember 2025-01-01 2025-06-30 0001639068 us-gaap:PreferredStockMember HBUV:SettlementObligationMember 2025-01-01 2025-06-30 0001639068 HBUV:DividendInArrearsMember us-gaap:PreferredStockMember 2025-06-30 0001639068 us-gaap:PreferredStockMember HBUV:SettlementObligationMember 2025-06-30 0001639068 HBUV:InvestorMortgageFinanceLlcMember HBUV:FirstAndSecondNotesForOneSixOneEightW35thStreetMember us-gaap:SubsequentEventMember 2025-07-30 0001639068 HBUV:InvestorMortgageFinanceLlcMember HBUV:FirstAndSecondNotesForOneSixOneEightW35thStreetMember us-gaap:SubsequentEventMember 2025-07-30 2025-07-30 0001639068 HBUV:InvestorMortgageFinanceLlcMember HBUV:FirstNoteForSevenOneSevenW42ndPlaceMember us-gaap:SubsequentEventMember 2025-08-04 0001639068 HBUV:InvestorMortgageFinanceLlcMember HBUV:FirstNoteForSevenOneSevenW42ndPlaceMember us-gaap:SubsequentEventMember 2025-08-04 2025-08-04 0001639068 HBUV:InvestorMortgageFinanceLlcMember HBUV:FirstAndSecondNotesForThreeNineZeroSixDenkerAvenueMember us-gaap:SubsequentEventMember 2025-08-04 0001639068 HBUV:InvestorMortgageFinanceLlcMember HBUV:FirstAndSecondNotesForThreeNineZeroSixDenkerAvenueMember us-gaap:SubsequentEventMember 2025-08-04 2025-08-04 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: June 30, 2025

OR

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________ to __________

Commission File No. 000-55611

Hubilu Venture Corporation

(Exact Name of Registrant as Specified in its Charter)

Delaware 47-3342387

(State or other Jurisdiction of

Incorporation or Organization)

(I.R.S. Employer

Identification No.)

205 South Beverly Drive , Suite 205

Beverly Hills , CA

90212
(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (310) 308-7887

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§230.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated file,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer Smaller reporting company

Emerging Growth Company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No

Securities registered pursuant to Section 12(b) of the Act:

Title of each class Trading Symbol(s) Name of each exchange on which registered
N/A HBUV OTC Pink

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: As of August 14, 2025 the number of shares outstanding of the issuer’s sole class of common stock, $ 0.001 par value per share, is 26,237,125 .

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION 3
Item 1. Financial Statements 3
Condensed Consolidated Balance Sheets as of June 30, 2025 (Unaudited) and December 31, 2024 3
Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2025 and 2024 (Unaudited) 4
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the Three Months Ended June 30, 2025 and 2024 (Unaudited) 5
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2025 and 2024 (Unaudited) 6
Notes to the Condensed Consolidated Financial Statements (Unaudited) 7
Item 2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations 14
Item 3. Quantitative and Qualitative Disclosures about Market Risk 19
Item 4. Controls and Procedures 19
PART II — OTHER INFORMATION 20
Item 1. Legal Proceedings 20
Item 1A. Risk Factors 20
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 20
Item 3. Defaults Upon Senior Securities 20
Item 4. Mine Safety Disclosures 20
Item 5. Other Information 20
Item 6. Exhibits 20
SIGNATURES 21

2

Part I – FINANCIAL INFORMATION

Item 1. Financial Statements

HUBILU VENTURE CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

June 30, December 31,
2025 2024
(Unaudited)
ASSETS
Current assets:
Cash 46,882 9,799
Accounts receivable 14,352 4,463
Total current assets 61,234 14,262
Real estate:
Land 15,086,759 14,547,789
Building and capital improvements 8,295,435 7,326,066
Less: accumulated depreciation ( 1,079,671 ) ( 953,132 )
Total real estate, net 22,302,523 20,920,723
Security deposits 6,600 6,600
Total assets 22,370,357 20,941,585
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Accounts payable 39,358 4,982
Advanced rents received 24,610 27,875
Accrued interest 144,107 87,366
Security deposits payable 193,083 96,440
Due to related parties, current maturities 474,271 474,271
Mortgages payable, net of debt discounts, current maturities 570,227 1,700,440
Dividends payable 218,350 205,483
Total current liabilities 1,664,006 2,596,857
Mortgages payable, related party 1,032,794 599,594
Mortgages payable, net of debt discounts 20,849,290 18,511,358
Convertible preferred stock payable 520,400 520,400
Total liabilities 24,066,490 22,228,209
Stockholders’ equity (deficit):
Common stock, $ 0.001 par value, 100,000,000 shares authorized, 26,237,125 shares issued and outstanding 26,237 26,237
Additional paid-in capital 1,038,672 994,279
Accumulated deficit ( 2,761,042 ) ( 2,307,140 )
Total stockholders’ equity (deficit) ( 1,696,133 ) ( 1,286,624 )
Total liabilities and stockholders’ equity (deficit) 22,370,357 20,941,585

See accompanying notes to financial statements.

3

HUBILU VENTURE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

2025 2024 2025 2024
For the Three Months Ended For the Six Months Ended
June 31, June 31,
2025 2024 2025 2024
Rental revenue 576,427 531,081 959,939 1,050,059
Operating expenses:
General and administrative 98,716 42,409 157,989 95,972
Salaries and benefits 19,075 19,600 34,675 34,000
Utilities 12,157 3,702 21,433 18,548
Professional fees 37,567 49,583 72,791 74,300
Property taxes 73,960 55,182 120,560 99,542
Repairs and maintenance 47,990 35,672 155,982 105,788
Depreciation 64,794 54,993 126,539 95,073
Total operating expenses 354,259 261,141 689,969 523,223
Net operating income 222,168 269,940 269,970 526,836
Other income (expense):
Consulting Income 13,100 13,100
Interest income 249 - 356 -
Interest expense ( 362,380 ) ( 265,337 ) ( 716,222 ) ( 513,232 )
Dividends expense ( 6,469 ) ( 6,469 ) ( 12,867 ) ( 12,938 )
Loss on early extinguishment of debt - ( 55,656 ) ( 10,229 ) ( 63,403 )
Other Income

1,990

1,990

Total other income (expense) ( 353,510 ) ( 327,462 ) ( 723,872 ) ( 589,573 )
Net loss ( 131,342 ) ( 57,522 ) ( 453,902 ) ( 62,737 )
Weighted average common shares outstanding - basic and diluted 26,237,125 26,237,125 26,237,125 26,237,125
Net loss per common share - basic and diluted ( 0.005 ) ( 0.002 ) ( 0.017 ) ( 0.002 )

See accompanying notes to financial statements.

4

HUBILU VENTURE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)

(Unaudited)

Shares Amount Capital Deficit Equity (Deficit)
For the Three Months Ended June 30, 2025
Additional Total
Common Stock Paid-In Accumulated Stockholders’
Shares Amount Capital Deficit Equity (Deficit)
Balance, March 31, 2025 26,237,125 26,237 1,016,252 ( 2,629,700 ) ( 1,587,211 )
Imputed interest - - 22,420 - 22,420
Net loss - - - ( 131,342 ) ( 131,342 )
Balance,June 30, 2025 26,237,125 26,237 1,038,672 ( 2,761,042 ) ( 1,696,133 )

For the Three Months Ended June 30, 2024
Additional Total
Common Stock Paid-In Accumulated Stockholders’
Shares Amount Capital Deficit Equity (Deficit)
Balance, March 31, 2024 26,237,125 26,237 934,310 ( 2,126,118 ) ( 1,165,571 )
Imputed interest - - 22,416 - 22,416
Net loss - - - ( 57,522 ) ( 57,522 )
Balance, June 30, 2024 26,237,125 26,237 956,726 ( 2,183,640 ) ( 1,200,677 )

For the Six Months Ended June 30, 2025
Additional Total
Common Stock Paid-In Accumulated Stockholders’
Shares Amount Capital Deficit Equity (Deficit)
Balance, December 31, 2024 26,237,125 26,237 994,279 ( 2,307,140 ) ( 1,286,624.00 )
Imputed interest - - 44,393 - 44,393.00
Net loss - - - ( 453,902 ) ( 453,902 )
Balance, June 30 , 2025 26,237,125 26,237 1,038,672 ( 2,761,042 ) ( 1,696,133 )

For the Six Months Ended June 30, 2024
Additional Total
Common Stock Paid-In Accumulated Stockholders’
Shares Amount Capital Deficit Equity (Deficit)
Balance, December 31, 2023 26,237,125 26,237 911,894 ( 2,120,903 ) $ ( 1,182,772 )
Imputed interest - - 44,832 - 44,832
Net loss - - - ( 62,737 ) ( 62,737 )
Balance, June 30, 2024 26,237,125 26,237 956,726 ( 2,183,640 ) $ ( 1,200,677 )

See accompanying notes to financial statements.

5

HUBILU VENTURE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

2025 2024
For the Six Months Ended
June 30
2025 2024
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss ( 453,902 ) ( 62,737 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation 126,539 95,073
Imputed interest 44,393 44,832
Cumulative preferred stock dividends payable 12,867 12,938
Amortization of debt discounts 16,588
Loss on early extinguishment of debt 10,229 63,403
Decrease (increase) in current assets:
Accounts receivable ( 9,889 ) ( 10,730 )
Prepaid expenses - 9,007
Security deposits - ( 25,000 )
Increase (decrease) in current liabilities:
Accounts payable 34,376 24,405
Advanced rents received ( 3,265 ) ( 5,350 )
Accrued expenses 56,741 25,019
Security deposits payable 96,643 ( 5,323 )
Net cash provided by operating activities ( 68,680 ) 165,537
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment ( 476,339 ) ( 487,792 )
Net cash used in investing activities ( 476,339 ) ( 487,792 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds received from mortgages payable 697,105 530,000
Repayments on mortgages payable ( 115,003 ) ( 96,511 )
Net cash provided by (used in) financing activities 582,102 433,489
NET CHANGE IN CASH 37,083 111,234
CASH AT BEGINNING OF PERIOD 9,799 24,564
CASH AT END OF PERIOD 46,882 135,798
SUPPLEMENTAL INFORMATION:
Interest paid 603,482 $ 445,243
Income taxes paid - $ -
Non-cash investing and financing transactions:
Acquisition of properties financed with debt $ 1,032,000 $ 1,821,900

See accompanying notes to financial statements.

6

HUBILU VENTURE CORPORATION
Notes to Condensed Consolidated Financial Statements

(Unaudited)

Note 1 – Nature of Business and Significant Accounting Policies

Nature of Business

Hubilu Venture Corporation (“the Company,” “we,” “our” or “us”) was incorporated under the laws of the state of Delaware on March 2, 2015 and is a real estate consulting, asset management and business acquisition company, which specializes in acquiring student housing and corporate income properties and development/business opportunities located near the Los Angeles Metro/subway stations and within the Los Angeles area.

Basis of Presentation

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) and the rules of the Securities and Exchange Commission (SEC). Intercompany accounts and transactions have been eliminated.

The unaudited condensed consolidated financial statements of the Company and the accompanying notes included in this Quarterly Report on Form 10-Q are unaudited. In the opinion of management, all adjustments necessary for a fair presentation of the Condensed Consolidated Financial Statements have been included. Such adjustments are of a normal, recurring nature. The Condensed Consolidated Financial Statements, and the accompanying notes, are prepared in accordance with GAAP and do not contain certain information included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024. The interim Condensed Consolidated Financial Statements should be read in conjunction with that Annual Report on Form 10-K. Results for the interim periods presented are not necessarily indicative of the results that might be expected for the entire fiscal year.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of the following entities, all of which were under common control and ownership at June 30, 2025:

State of
Name of Entity Incorporation Relationship
Hubilu Venture Corporation (1) Delaware Parent
Akebia Investments, LLC (2) Wyoming Subsidiary
Boabab Investments, LLC (2) Wyoming Subsidiary
Elata Investments, LLC (2) Wyoming Subsidiary
Kapok Investments, LLC (2) Wyoming Subsidiary
Lantana Investments, LLC (2) Wyoming Subsidiary
Mopane Investments, LLC (2) Wyoming Subsidiary
Sunza Investments, LLC (2) Wyoming Subsidiary
Trilosa Investments, LLC (2) Wyoming Subsidiary
Zinnia Investments, LLC (2) Wyoming Subsidiary

(1) Holding company in the form of a corporation.
(2) Wholly-owned subsidiary in the form of a limited liability corporation.

Reclassifications

Certain reclassifications have been made to the prior years’ financial statements to conform to current year presentation. These reclassifications had no effect on previously reported results of operations or retained earnings.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that may 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 these estimates.

7

HUBILU VENTURE CORPORATION

Notes to Condensed Consolidated Financial Statements

(Unaudited)

Segment Reporting

ASC Topic 280, “Segment Reporting,” requires use of the “management approach” model for segment reporting. The management approach model is based on the way a company’s management organizes segments within the company for making operating decisions and assessing performance. The Company operates as a single segment and will evaluate additional segment disclosure requirements as it expands its operations.

Fair Value of Financial Instruments

The Company discloses the fair value of certain assets and liabilities in accordance with ASC 820 – Fair Value Measurement and Disclosures (ASC 820). Under ASC 820-10-05, the FASB establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. This Statement reaffirms that fair value is the relevant measurement attribute. The adoption of this standard did not have a material effect on the Company’s financial statements as reflected herein. The carrying amounts of cash, accounts receivable, accounts payable and accrued expenses reported on the balance sheets are estimated by management to approximate fair value primarily due to the short-term nature of the instruments.

Revenue Recognition

The Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customer . Under ASC 606, the Company recognizes revenue from leases with its various tenants under operating leases in accordance with a five-step model in which the Company evaluates the performance obligations in an amount that reflects the consideration which the Company expects to be entitled to receive in exchange for those services. To determine revenue recognition for arrangements that the Company determines are within the scope of ASC 606, the Company performs the following five steps: (1) identify the contract(s) with a customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract and (5) recognize revenue when (or as) the entity satisfies a performance obligation.

The Company’s sales are predominantly generated from leasing its properties to various tenants under operating leases. These sales contain a single performance obligation, and revenue is recognized on a straight-line basis using the effective interest method, based on the Company’s borrowing rate, over the life of the leases. The Company records adjustments to revenue for incidentals and move out, or janitorial reimbursements in the same period that the related revenue is recorded.

Basic and Diluted Loss Per Share

The basic net loss per common share is computed by dividing the net loss by the weighted average number of common shares outstanding. Diluted net loss per common share is computed by dividing the net loss adjusted on an “as if converted” basis, by the weighted average number of common shares outstanding plus potential dilutive securities. For the periods presented, potential dilutive securities had an anti-dilutive effect and were not included in the calculation of diluted net loss per common share.

Recent Accounting Pronouncements

From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”) that are adopted by the Company as of the specified effective date. If not discussed, management believes that the impact of recently issued standards, which are not yet effective, will not have a material impact on the Company’s financial statements upon adoption.

Note 2 – Going Concern

As shown in the accompanying condensed consolidated financial statements as of June 30, 2025, our balance of cash on hand was $ 46,882 , and we had negative working capital of $ 1,602,772 and an accumulated deficit of $ 2,761,042 . The Company expects to incur further losses in the development of its business, and may not be able to generate sufficient funds to sustain our operations for the next twelve months. Accordingly, we may need to raise additional cash to fund our operations. These factors raise substantial doubt about the Company’s ability to continue as a going concern. In the event revenues do not materialize at the expected rates, management would seek additional financing and would attempt to conserve cash by further reducing expenses. There can be no assurance that we will be successful in achieving these objectives.

The condensed consolidated financial statements do not include any adjustments that might result from the outcome of any uncertainty as to the Company’s ability to continue as a going concern. The condensed consolidated financial statements also do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amounts and classifications of liabilities that might be necessary should the Company be unable to continue as a going concern. Our ability to acquire new properties and increase revenues is largely dependent on our success in raising additional capital.

8

HUBILU VENTURE CORPORATION

Notes to Condensed Consolidated Financial Statements

(Unaudited)

Note 3 – Fair Value of Financial Instruments

Under FASB ASC 820-10-5, fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The standard outlines a valuation framework and creates a fair value hierarchy in order to increase the consistency and comparability of fair value measurements and the related disclosures. Under GAAP, certain assets and liabilities must be measured at fair value, and FASB ASC 820-10-50 details the disclosures that are required for items measured at fair value.

The Company has cash and debts that must be measured under the fair value standard. The Company’s financial assets and liabilities are measured using inputs from the three levels of the fair value hierarchy. The three levels are as follows:

Level 1 – Inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.

Level 2 – Inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (e.g., interest rates, yield curves, etc.), and inputs that are derived principally from or corroborated by observable market data by correlation or other means (market corroborated inputs).

Level 3 – Unobservable inputs that reflect our assumptions about the assumptions that market participants would use in pricing the asset or liability.

The following schedule summarizes the valuation of financial instruments at fair value on a recurring basis in the balances sheet as of June 30, 2025 and December 31, 2024:

Level 1 Level 2 Level 3
Fair Value Measurements at June 30, 2025
Level 1 Level 2 Level 3
Assets
Cash $ 46,882 $ - $ -
Total assets 46,882 - -
Liabilities
Due to related party - 474,271 -
Mortgages payable, related party - 1,032,794 -
Mortgages payable, net of debt discounts - 21,419,517 -
Dividends payable - 218,350 -
Convertible preferred stock payable - - 520,400
Total liabilities - 23,144,932 520,400
Net asset (liabilities) $ 46,882 $ ( 23,144,932 ) $ ( 520,400 )

9

HUBILU VENTURE CORPORATION

Notes to Condensed Consolidated Financial Statements

(Unaudited)

Level 1 Level 2 Level 3
Fair Value Measurements at December 31, 2024
Level 1 Level 2 Level 3
Assets
Cash $ 9,799 $ - $ -
Total assets 9,799 - -
Liabilities
Due to related party - 474,271 -
Mortgages payable, related party - 599,594 -
Mortgages payable - 20,211,798 -
Dividends payable - 205,483 -
Convertible preferred stock payable - - 520,400
Total liabilities - 21,491,146 520,400
Net asset (liabilities) $ 9,799 $ ( 21,491,146 ) $ ( 520,400 )

There were no transfers of financial assets or liabilities between Level 1 and Level 2 inputs for the three months ended June 30, 2025 or the year ended December 31, 2024.

Note 4 - Real Estate

Acquisitions and Dispositions

On May 8, 2025, the Company, through its subsidiary, Elata Investments, LLC, closed on the acquisition of the real property located at 1650 S Rimpau Blvd. in Los Angeles. The property was vacant at the time of purchase. The acquisition was for $ 650,000 . The Elata purchase is subject to two loans as follows: (1) $ 520,000 first position note owing by Elata to Investor Mortgage Finance, LLC (“Investor Mortgage”), bearing interest on unpaid principal at the rate of 7.125 % per annum. Principal and interest payable in monthly installments of $ 3,503.34 or more commenced on July 1, 2025 and continue until June 1, 2055, at which time the entire principal balance together with interest due thereon, shall become due and payable. (2) A $ 250,000 second position note owing by Elata to Jacaranda3 Investments, Inc. (“Jacaranda3”), whose terms of payments due were interest only, payable on unpaid principal at the rate of 8.00 % per annum. Interest only payable in monthly installments of $ 1,333 or more on the 1st day of each month beginning on the 1st day of September 2024 and continuing until the 31st day of December 2029, at which time the entire principal balance together with interest due thereon, shall become due and payable.

On June 2, 2025, the Company, through its subsidiary, Elata Investments, LLC, closed on the acquisition of the real property located at 1434 W. 22 nd Street in Los Angeles. The property was vacant at the time of purchase. The acquisition was for $ 640,000 . The Elata purchase is subject to two loans as follows: (1) $ 512,000 first position note owing by Elata to Vontive, Inc. (“Vontive”), bearing interest on unpaid principal at the rate of 7.5 % per annum. Principal and interest payable in monthly installments of $ 3,579.98 or more commenced on July 1, 2025 and continue until June 1, 2055, at which time the entire principal balance together with interest due thereon, shall become due and payable. (2) A $ 183,200 second position note owing by Elata to Jacaranda3 Investments, Inc. (“Jacaranda3”), whose terms of payments due were interest only, payable on unpaid principal at the rate of 8.00 % per annum. Interest only payable in monthly installments of $ 1,221.33 or more on the 1st day of each month beginning on the 1st day of July 2025 and continuing until the 31st day of December 2029, at which time the entire principal balance together with interest due thereon, shall become due and payable.

Schedule of Real Estate

The Company’s real estate investments consisted of the following at June 30, 2025 and December 31, 2024:

June 30, 2025 December 31, 2024
Land $ 15,086,759 $ 14,547,789
Buildings and capital improvements 8,295,435 7,326,066
Real estate gross 23,382,194 21,873,855
Less: accumulated depreciation ( 1,079,671 ) ( 953,132 )
Total real estate, net $ 22,302,523 $ 20,920,723

Depreciation and amortization expense totaled $ 126,539 and $ 95,073 for the six months ended June 30, 2025 and 2024, respectively.

Summary of Changes in Real Estate Investments

The change in the real estate investments is as follows for the six months ended June 30, 2025 and the year ended December 31, 2024:

Six months ended Year ended
June 30, 2025 December 31, 2024
Balance, prior period $ 21,873,855 $ 17,258,999
Acquisitions: 1,290,000 4,089,000
Real estate investment property, at cost 23,163,855 21,347,999
Capital improvements 218,339 525,856
Balance, end of period $ 23,382,194 $ 21,873,855

Note 5 – Security Deposits

Security deposits included the following as of June 30, 2025 and December 31, 2024, respectively:

June 30, 2025 December 31, 2024
Security deposits on office lease 6,600 6,600
Security deposits $ 6,600 $ 6,600

Note 6 – Due to Related Party

As of June 30, 2025 and December 31, 2024, Jacaranda Investments, Inc., had provided total advances of $ 474,271 . These advances are unsecured and do not carry a contractual interest rate or repayment terms. In connection with these advances, the Company has recorded imputed interest charges of $ 44,393 and $ 44,832 for the six months ended June 30, 2025 and 2024, respectively, which was credited to additional paid-in capital.

10

HUBILU VENTURE CORPORATION

Notes to Condensed Consolidated Financial Statements

(Unaudited)

Note 7 – Mortgages Payable, Related Party

The Company’s mortgages payable to related parties are as follows:

Principal balance
June 30, December 31, Stated Maturity
2025 2024 Interest Rate Date
2909 South Catalina Street $ 599,594 $ 599,594 6 % 20-Apr-29
1434 W. 22nd Street $ 183,200 - 8 % 31-Dec-29
1650 S. Rimpau Ave $ 250,000 - 8 % 31-Dec-29
1,032,794 $ 599,594

On April 10, 2017, Esteban Coaloa loaned the Company $ 655,000 via an All Inclusive Trust Deed (“AITD”) as part of the purchase of 2909 S. Catalina Street, Los Angeles, CA. This loan is considered a related party loan due to Esteban Coaloa’s preferred stock holding. If converted to common stock at the current share price, the conversion would result in Mr. Coaloa owning > 5% of the Company’s outstanding common stock. This is an interest only note with principal due on April 20, 2029.

On March 7, 2025, Jacaranda3 Investments, Inc., loaned the Company $ 250,000 via a Promissory Note, as part of the purchase of 1650 S. Rimpau Blvd, Los Angeles, CA. This loan is considered a related party loan due to Jacaranda3 Investments, Inc. being owned by David Behrend, our President. This is an interest only note with principal due on December 31, 2029.

On June 1, 2025, Jacaranda3 Investments, Inc., loaned the Company $ 183,200 via a Promissory Note, as part of the purchase of 1434 W. 22nd Street, Los Angeles, CA. This loan is considered a related party loan due to Jacaranda3 Investments, Inc. being owned by David Behrend, our President. This is an interest only note with principal due on December 31, 2029.

The Company recognized $ 21,908 and $ 17,939 of interest expense on notes payable for the six months ended June 30, 2025 and 2024, respectively.

Note 8 - Mortgages Payable

Mortgages payable consists of the following at June 30, 2025 and December 31, 2024, respectively:

Stated Interest Rate

June 30, 2025 December 31, 2024 Stated
Interest Rate
Maturity Date
Principal Balance
June 30, 2025 December 31, 2024 Stated
Interest Rate
Maturity Date
3711 South Western Avenue $ 643,584 $ 643,584 5.00 % December 1, 2029
2115 Portland Street 984,960 989,827 7.25 % July 1, 2054
4505 Orchard Avenue 620,237 626,052 4.625 % March 1, 2052
3791 S. Normandie Avenue
-First Note 591,972 596,965 5.225 % April 1, 2052
-Second Note 150,000 150,000 5.00 % March 1, 2029
2029 W. 41 st Place 820,000 820,000 6.00 % December 31, 2029
1267 West 38 th Street 580,033 585,439 4.975 % June 1, 2051
1618 West 38 th Street
-First Note 467,329 470,003 6.30 % January 1, 2050
-Second Note 150,000 150,000 6.00 % December 10, 2025
4016 Dalton Avenue 583,777 589,219 4.975 % June 1, 2051
1981 Estrella Ave 859,296 867,715 5.225 % June 1, 2051
3921 S. Hill Street
-First Note 485,188 488,947 6.425 % December 1, 2050
-Second Note 152,000 152,000 6.425 % November 1, 2026
1557 West 29 th Street 576,139 582,213 4.975 % June 1, 2051
1650 S Rimpau Blvd
-First Note 520,000 - 7.125 % June 1, 2055
1434 W 22 nd Street
-First Note 512,000 - 7.5 % June 1, 2055
3408 S. Budlong Street
-First Note 580,831 586,874 4.875 % December 1, 2051
-Second Note 120,000 120,000 5.00 % November 1, 2029
3777 Ruthelen Street 680,668 687,052 4.625 % March 1, 2052
1733 W. 37 th Place
-First Note 588,208 591,189 7.225 % April 1, 2052
-Second Note 100,000 100,000 6.00 % March 31, 2029
1457 W. 35 th Street
-First Note 718,236 599,750 7.050 % March 1, 2055
-Second Note 115,000 205,000 6.00 % June 30,2029
1460 N. Eastern Avenue
-First Note 660,505 578,000 7.45 % April 1, 2055
-Second Note 305,000 305,000 6.00 % June 30, 2029
4700 S. Budlong Avenue
-First Note 724,455 728,000 7.125 % December 1, 2054
-Second Note 199,500 199,500 6.00 % March 31, 2029
1659 Roosevelt Avenue
-First Note 570,000 570,000 6.90 % September 1, 2054
-Second Note 200,000 200,000 6.00 % December 31, 2029
802 E. 25 th Street
-First Note 515,848 518,639 6.71 % September 1, 2054
-Second Note 150,000 150,000 6.00 % December 31, 2029
1100 W. 48 th Street
-First Note 484,242 487,042 6.30 % November 1, 2054
-Second Note 200,000 200,000 6.00 % December 31, 2029
3910 Walton Avenue 730,053 734,051 6.65 % August 1, 2049
3910 Wisconsin Street 662,136 668,468 5.225 % March 1, 2052
4021 Halldale Avenue 741,233 746,011 6.575 % October 1, 2052
717 West 42 nd Place
-First Note 333,267 333,867 6.85 % November 1, 2048
-Second Note 134,968 134,968 6.85 % April 30, 2029
3906 Denker Avenue
-First Note 386,063 388,765 6.00 % March 1, 2050
-Second Note 185,000 185,000 6.00 % February 14, 2025
4009 Brighton Avenue 689,498 695,844 4.875 % November 1, 2051
4517 Orchard Avenue
-First Note 460,137 464,047 5.225 % April 1, 2052
-Second Note 158,000 158,000 5.00 % March 1, 2029
3908 Denker Avenue 604,329 609,772 4.975 % December 1, 2051
1284 W. 38 th Street
-First Note 618,397 624,544 4.625 % March 1, 2052
-Second Note 188,000 188,000 5.25 % June 30, 2029
Hubilu general loan 275,062 75,000 - % December 31, 2029
Total mortgages payable $ 21,775,151 $ 20,544,347
Less: unamortized debt discounts 355,634 332,549
Mortgages payable, net of discounts $ 21,419,517 $ 20,211,798
Less: current maturities 570,227 1,700,440
Mortgages payable, long-term portion $ 20,849,290 $ 18,511,358

In addition to the mortgages incurred on current period property acquisitions disclosed in Note 4, the Company refinanced the following debts:

On February 5, 2025, the first and second notes for 1457 W 35 th Street were refinanced for $ 720,000 with Investor Mortgage Finance, LLC, whose terms of payments due are principal and interest, on unpaid principal at the rate of 7.050 % per annum. Principal and interest payable in monthly installments of $ 4,814 or more starting on April 1, 2025, and continuing until the 1 st day of March 2055, at which time the entire principal balance together with interest due thereon, shall become due and payable.

On March 5, 2025, the first note for 1460 N Eastern Avenue was refinanced for $ 661,500 with LendingOne, LLC, whose terms of payments due are principal and interest, on unpaid principal at the rate of 7.45 % per annum. Principal and interest payable in monthly installments of $ 4,603 or more starting on May 1, 2025, and continuing until the 1 st day of April 2055, at which time the entire principal balance together with interest due thereon, shall become due and payable.

The Company realized a $ 10,229 loss on early extinguishment of debt related to refinancing notes payable during the six months ended June 30, 2025.

The Company recognized $ 633,334 and $ 450,461 of interest expense on notes payable for the six months ended June 30, 2025 and 2024, respectively. The company recognized $ 16,587 and $ 0 in amortization of debt discounts on notes payable for the six months ended June 30, 2025 and 2024, respectively.

11

HUBILU VENTURE CORPORATION

Notes to Condensed Consolidated Financial Statements

(Unaudited)

Note 9 – Convertible Preferred Stock Payable

The Company has authorized 10,000,000 shares of preferred stock, and designated 100,000 and 2,000,000 shares of 5 % voting, cumulative convertible Series A (“Series A”) and Series 1 (“Series 1”) preferred stock (collectively, “Preferred Stock”), respectively.

The Series A matures on September 30, 2030, and Series 1 matures on September 30, 2029.

The Preferred Stock has the following rights and privileges:

Voting – The holders of the Preferred Stock shall be entitled to the number of votes equal to the number of shares of common stock into which such shares of Preferred Stock could be converted.

Conversion Each share of Series A preferred stock, is convertible at the option of the holder, into shares of common stock, equal to three hundred thirty-three and 33/100 (333 1/3) shares of common stock, calculated by dividing the number of Series A preferred shares by $0.003. The Series A preferred stock is also subject to certain adjustments for dilution, if any, resulting from future stock issuances, including for any subsequent issuance of common stock at a price per share less than that paid by the holders of the preferred stock.

Each share of Series 1 preferred stock, is convertible at the option of the holder, into shares of common stock, at the lesser of $0.50 per share or a ten percent (10%) discount to the average closing bid price of the common stock 5 days prior to the notice of conversion. The Series 1 preferred stock is also subject to certain adjustments for dilution, if any, resulting from future stock issuances, including for any subsequent issuance of common stock at a price per share less than that paid by the holders of the preferred stock.

Dividends – The holders of the Preferred Stock in preference to the holders of common stock, are entitled to receive dividends at the rate of 5 % per annum, in kind, which shall accrue quarterly. Such dividends are cumulative. No such dividends have been declared to date.

Liquidation – In the event of any liquidation, dissolution, winding-up or sale or merger of the Company, whether voluntarily or involuntarily, each holder of Preferred Stock is entitled to receive, in preference to the holders of common stock, a per-share amount equal to the original issue price of $ 1.00 (as adjusted, as defined), plus all declared but unpaid dividends.

No shares of Series A preferred stock have been issued to date. Outstanding Series 1 preferred stock is as follows:

Shares Amount Dividend
in Arrears
Total
Balance, December 31, 2024 520,400 $ 520,400 $ 205,483 $ 725,883
Dividends accrued - - 12,867 12,867
Balance, June 30, 2025 520,400 $ 520,400 $ 218,350 $ 738,750

Note 10 – Commitments and Contingencies

Legal Matters

From time to time, the Company may be a party to various legal matters, threatened claims, or proceedings in the normal course of business. Legal fees and other costs associated with such actions are expensed as incurred. The Company assesses, in conjunction with its legal counsel, the need to record a liability for litigation and contingencies. Legal accruals are recorded when and if it is determined that a loss related to a certain matter is both probable and reasonably estimable.

Note 11 – Changes in Stockholders’ Equity (Deficit)

Common Stock

The Company has authorized 100,000,000 shares of $ 0.001 par value common stock. As of June 30, 2025, a total of 26,237,125 shares of common stock had been issued. Each holder of common stock is entitled to one vote for each share of common stock held.

No shares of common stock were issued during the six months ended, June 30, 2025.

12

HUBILU VENTURE CORPORATION

Notes to Condensed Consolidated Financial Statements

(Unaudited)

Note 12 – Income Taxes

The Company accounts for income taxes under FASB ASC 740-10, which requires use of the liability method. FASB ASC 740-10-25 provides that deferred tax assets and liabilities are recorded based on the differences between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes, referred to as temporary differences.

For the six months ended June 30, 2025, and the year ended December 31, 2024, the Company incurred a net operating loss and, accordingly, no provision for income taxes has been recorded. In addition, no benefit for income taxes has been recorded due to the uncertainty of the realization of any tax assets. At June 30, 2025, the Company had approximately $ 2,897,049 of federal net operating losses. The net operating loss carry forwards, if not utilized, will begin to expire in 2025.

Based on the available objective evidence, including the Company’s history of its loss, management believes it is more likely than not that the net deferred tax assets will not be fully realizable. Accordingly, the Company provided for a full valuation allowance against its net deferred tax assets at June 30, 2025 and December 31, 2024, respectively.

In accordance with FASB ASC 740, the Company has evaluated its tax positions and determined there are no uncertain tax positions.

Note 13 – Segment Reporting

ASC Topic 280, “Segment Reporting,” establishes standards for companies to report in their financial statement information about operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise for which separate financial information is available that is regularly evaluated by the Company’s chief operating decision maker, or group, in deciding how to allocate resources and assess performance. The Company’s Chief Executive Officer has been identified as the chief operating decision maker (“CODM”), who reviews the operating results for the Company as a whole to make decisions about allocating resources and assessing financial performance. Accordingly, we determined we operate in a single reporting segment – being a provider of rental properties in a single geographic area.

As of June 30, 2025, the Company’s total real estate, net of accumulated depreciation, was $ 22,302,523 All of the Company’s properties are located in Los Angeles, CA. When evaluating the Company’s performance and making key decisions regarding resource allocation the CODM reviews several key metrics, which include the following:

Schedule of Company Performance And Making Key Decisions

1 2
For the Six Months Ended
June 30,
2025 2024
Rental revenue 959,939 1,050,059
Depreciation 126,539 95,073
Other Operating Expenses 563,430 428,150
Net operating income 269,970 526,836
Interest Expense 716,222 513,232
Other income (expense): 7,650 76,341
Net loss 453,902 62,737

The key measures of segment profit or loss reviewed by our CODM are rental revenues, depreciation on properties, and interest expenses. The CODM reviews rental revenue to measure and monitor stockholder value and determine the most effective strategy of real estate investment. Depreciation and interest expenses are reviewed and monitored by the CODM to manage and forecast cash to ensure enough capital is available to fund operations. The CODM also reviews other general and administrative costs to manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements and budget.

Note 14 - Subsequent Events

On July 30, 2025, the first and second notes for 1618 W 35 th Street were refinanced for $ 640,000 with Investor Mortgage Finance, LLC, whose terms of payments due are principal and interest, on unpaid principal at the rate of 6.350 % per annum. Principal and interest payable in monthly installments of $ 3,982.31 or more starting on September 1, 2025, and continuing until the 1 st day of August 2055, at which time the entire principal balance together with interest due thereon, shall become due and payable.

On August 4, 2025, the first note for 717 W 42 nd Place was refinanced for $ 562,500 with Investor Mortgage Finance, LLC, whose terms of payments due are principal and interest, on unpaid principal at the rate of 6.475 % per annum. Principal and interest payable in monthly installments of $ 3,546.14 or more starting on October 1, 2025, and continuing until the 1 st day of September 2055, at which time the entire principal balance together with interest due thereon, shall become due and payable.

On August 4, 2025, the first and second notes for 3906 Denker Avenue were refinanced for $ 624,000 with Investor Mortgage Finance, LLC, whose terms of payments due are principal and interest, on unpaid principal at the rate of 6.475 % per annum. Principal and interest payable in monthly installments of $ 3,933.85 or more starting on October 1, 2025, and continuing until the 1 st day of September 2055, at which time the entire principal balance together with interest due thereon, shall become due and payable.

13

Item 2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations

You should read the following discussion of our financial condition and results of operations in conjunction with the condensed consolidated financial statements and the notes thereto included elsewhere in this Quarterly Report on Form 10-Q and with our audited financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2024. In addition to historical condensed financial information, the following discussion contains forward-looking statements that reflect our plans, estimates, and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements.

Overview

We were incorporated under the laws of the state of Delaware on March 2, 2015, and are a real estate consulting, asset management and business acquisition company, that specializes in acquiring student housing and corporate income properties and development/business opportunities located near the Los Angeles Metro/subway stations and within the Los Angeles area.

Due to high demand for houses from students, non- profit, and for-profit corporate tenants around the USC Campus and neighboring Metro/subway stations, we have focused on acquiring multiple houses, remodeling and renting out. Rents have increased dramatically for houses in our target areas, allowing us to target larger and higher priced houses, while factoring in current interest rates.

With multiple properties within a small radius, we’re able to take advantage of economies of scale and benefit from property management efficiencies. Our focus is to continue acquiring houses and expand rental operations.

Going Concern Uncertainty

As of June 30, 2025, our balance of cash on hand was $46,882, and we had negative working capital of $1,602,772 and an accumulated deficit of $2,761,042. We expect to incur further losses in the development of its business; therefore, we may not have sufficient funds to sustain our operations for the next twelve months and we may need to raise additional cash to fund our operations. These factors raise substantial doubt about the Company’s ability to continue as a going concern. In the event revenues do not materialize at the expected rates, management would seek additional financing and would attempt to conserve cash by further reducing expenses. There can be no assurance that we will be successful in achieving these objectives.

The condensed consolidated financial statements do not include any adjustments that might result from the outcome of any uncertainty as to the Company’s ability to continue as a going concern. The condensed consolidated financial statements also do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amounts and classifications of liabilities that might be necessary should the Company be unable to continue as a going concern. Our ability to acquire new properties and increase revenues is largely dependent on our success in raising additional capital.

14

Results of Operations for the Three Months Ended June 30, 2025 and 2024

The following table summarizes selected items from the statement of operations for the three months ended June 30, 2025 and 2024, respectively.

For the Three Months Ended
June 31,
2025 2024 Increase/(Decrease)
Rental revenue 576,427 531,081 45,346
Operating expenses:
General and administrative 98,716 42,409 56,307
Salaries and benefits 19,075 19,600 (525 )
Utilities 12,157 3,702 8,455
Professional fees 37,567 49,583 (12,016 )
Property taxes 73,960 55,182 18,778
Repairs and maintenance 47,990 35,672 12,318
Depreciation 64,794 54,993 9,801
Total operating expenses 354,259 261,141 93,118
Net operating income 222,168 269,940 (47,772 )
Other income (expense):
Consulting Income 13,100 13,100
Interest income 249 - 249
Interest expense (362,380 ) (265,337 ) (97,043 )
Dividends expense (6,469 ) (6,469 ) (0 )
Loss on early extinguishment of debt 0 (55,656 ) 55,656
Other Income 1,990 1,990
Total other income (expense) (353,510 ) (327,462 ) (26,048 )
Net loss (131,342 ) (57,522 ) (73,820 )

Revenues

Our total revenues increased to $576,427 for the three months ended June 30, 2025, compared to $531,081 for the three months ended June 30, 2024, an increase of $45,346, or 8.54%. The increase is due primarily to increased rental rates during the current period.

15

General and Administrative

General and administrative expenses for the three months ended June 30, 2025 was $98,716, compared to $42,409 for the three months ended June 30, 2024, an increase of $56,307 or 133 %. General and administrative expenses increased primarily due to increased property management costs incurred during the current period.

Salaries and Benefits

Salaries and benefits expenses for the three months ended June 30, 2025 was $19,075, compared to $19,600 for the three months ended June 30, 2024, a decrease of $525, or 2.68 %.

Utilities

Utilities expense for the three months ended June 30, 2025 was $12,157, compared to $3,702 for the three months ended June 30, 2024, an increase of $8,455, or 228 %. Utilities expense increased due to additional tenants that did not reimburse the Company for their share of utilities.

Professional Fees

Professional fees for the three months ended June 30, 2025 was $37,567, compared to $49,583 for the three months ended June 30, 2024, a decrease of $12,016 or 24 %. Professional fees consisted of legal, audit and accounting fees, which has decreased.

Property Taxes

Property tax expense for the three months ended June 30, 2024 was $73,960, compared to $55,182 for the three months ended June 30, 2024, an increase of $18,778, or 34%. The increase is primarily due to the acquisition of additional properties during the current period.

Repairs and Maintenance

Repairs and maintenance expense for the three months ended June 30, 2025 was $47,990 compared to $35,672 for the three months ended June 30, 2024, an increase of $12,318. Repairs and maintenance expense increased due to greater repairs on certain properties during the current period.

Depreciation

Depreciation expense for the three months ended June 30, 2025 was $65,874, compared to $54,993 for the three months ended June 30, 2024, an increase of $10,881, or 19.79%. Depreciation expense increased during the current period due to acquiring new assets during this period.

Other Income (Expense)

Other expense for the three months ended June 30, 2025 was $353,510, compared to $327,462 for the three months ended June 30, 2024, an increase of $26,048 or 7,95%. During the three months ended June 30, 2025, other expense consisted of $6,469 of dividends expense, $362,380 of interest expense, and a $0 loss on early extinguishment of debt. It also includes other income of $ 13,100 as consulting income and $249 as interest income. During the three months ended June 30, 2024, other expense consisted of $6,469 of dividends expense, $265,337 of interest expense and a $55,656 loss on early extinguishment of debt related to the refinancing of one of our mortgages.

Net Loss

Net loss for the three months ended June 30, 2025 was $131,342 compared to net loss of $57,522 for the three months ended June 30, 2024, an increase of $74,990, or 130.21 %. The increased net loss was primarily due to increased general and administrative expense, property tax, repairs and maintenance costs and interest expense, as partially offset by increased revenues during the current period.

16

Results of Operations for the Six Months Ended June 30, 2025 and 2024

The following table summarizes selected items from the statement of operations for the six months ended June 30, 2025 and 2024, respectively.

For the Six Months Ended
June 31,
2025 2024 Increase/(Decrease)
Rental revenue 959,939 1,050,059 (90,120 )
-
Operating expenses: -
General and administrative 157,989 95,972 62,017
Salaries and benefits 34,675 34,000 675
Utilities 21,433 18,548 2,885
Professional fees 72,791 74,300 (1,509 )
Property taxes 120,560 99,542 21,018
Repairs and maintenance 155,982 105,788 50,194
Depreciation 126,539 95,073 31,466
Total operating expenses 689,969 523,223 166,746
-
Net operating income 269,970 526,836 (256,866 )
-
Other income (expense): -
Consulting Income 13,100 13,100
Interest income 356 - 356
Interest expense (716,222 ) (513,232 ) (202,990 )
Dividends expense (12,867 ) (12,938 ) 71
Loss on early extinguishment of debt (10,229 ) (63,403 ) 53,174
Other Income 1,990 1,990
Total other income (expense) (723,872 ) (589,573 ) (134,299 )
-
Net loss (453,902 ) (62,737 ) (391,165 )

Revenues

Our total revenues decreased to $959,939 for the six months ended June 30, 2025, compared to $1,050,059 for the six months ended June 30, 2024, a decrease of $90,120, or 8%. The decrease is due to a corporate tenant vacating 18 of our properties in the fourth quarter with us filling the vacancies half way through the second quarter.

General and Administrative

General and administrative expenses for the six months ended June 30, 2025 was $157,989, compared to $95,972 for the six months ended June 30, 2024, an increase of $62,017 or 65%. General and administrative expenses increased primarily due to increased property management costs incurred during the current period.

Salaries and Benefits

Salaries and benefits expenses for the six months ended June 30, 2025 was $34,675, compared to $34,000 for the six months ended June 30, 2024, an increase of $675 or 2%.

17

Utilities

Utilities expense for the six months ended June 30, 2025 was $21,433, compared to $18,548 for the six months ended June 30, 2024, an increase of $2,885, or 16%. Utilities expense increased due to additional tenants that reimbursed the Company for their share of utilities.

Professional Fees

Professional fees for the six months ended June 30, 2025 was $72,791, compared to $74,300 for the six months ended June 30, 2024, a decrease of $1,509 or 2.03%. Professional fees consisted of legal, audit and accounting fees, which has decreased.

Property Taxes

Property tax expense for the six months ended June 30, 2025 was $120,560, compared to $99,542 for the six months ended June 30, 2024, an increase of $21,018 or 21%. The increase is primarily due to the acquisition of additional properties during the current period.

Repairs and Maintenance

Repairs and maintenance expense for the six months ended June 30, 2025 was $155,982 compared to $105,788 for the six months ended June 30, 2024, an increase of $50,194 or 47.45%. Repairs and maintenance expense increased due to greater repairs on certain properties during the current period.

Depreciation

Depreciation expense for the six months ended June 30, 2024 was $127,619, compared to $95,073 for the six months ended June 30, 2024, a increase of $32,456 or 34.23%. Depreciation expense increased during the current period due to acquiring new assets during this period.

Other Income (Expense)

Other expense for the six months ended June 30, 2025 was $723,872, compared to $589,573 for the six months ended June 30, 2024, an increase of $134,299 or 23%. During the six months ended June 30, 2025, other expense consisted of $12,867 of dividends expense, $716,222, of interest expense, and a $10,229 loss on early extinguishment of debt. It also includes consulting income of $ 13,100 and interest income of $356 During the six months ended June 30, 2024, other expense consisted of $12,938 of dividends expense, $513,232 of interest expense, and a $63,403 loss on early extinguishment of debt related to the refinancing of two of our mortgages.

Liquidity and Capital Resources

The following table summarizes our total current assets, liabilities and working capital as of June 30, 2025 and December 31, 2024.

June 30, 2025 December 31, 2024
Current Assets $ 61,234 $ 14,262
Current Liabilities $ 1,664,006 $ 2,596,857
Working Capital Deficit $ (1,602,772 ) $ (2,582,595 )

As of June 30, 2025, we had negative working capital of $1,602,772. We have incurred net losses since our inception and we anticipate net losses and negative operating cash flows for the near future, and we may not be profitable or realize growth in the value of our assets. To date, our primary sources of capital have been cash generated from rental income and debt financing. As of June 30, 2025, we had cash of $46,882, total liabilities of $24,066,490, and an accumulated deficit of $2,762,122. As of December 31, 2024, we had cash of $9,799, total liabilities of $22,228,209, and an accumulated deficit of $2,307,140.

Cash Flow

Comparison of the Six Months Ended June 30, 2025 and the Six Months Ended June 30, 2024

The following table sets forth the primary sources and uses of cash for the periods presented below:

Six Months Ended
June 30,
2025 2024
Net cash provided by operating activities $ (68,680 ) $ 165,537
Net cash used in investing activities (476,339 ) (487,792 )
Net cash used in financing activities 582,102 433,489
Net change in cash $ 37,083 $ 111,234

18

Net Cash Provided by Operating Activities

Net cash used in operating activities was $(68,680)$ for the six months ended June 30, 2025, compared to $165,537 for the same period in 2024, a decrease of $234,217. The decrease was primarily due to higher expenses in the current period.

Net Cash Used in Investing Activities

Net cash used in investing activities was $(476,339)$ for the six months ended June 30, 2025, compared to $(487,792)$ for the same period in 2024, a decrease of $11,453. The slight decrease was primarily due to lower capital expenditures during the period

Net Cash Provided by (Used in) Financing Activities

Net cash provided by financing activities was $582,102 for the six months ended June 30, 2025, compared to $433,489 for the same period in 2024, an increase of $148,613. The increase was primarily due to higher proceeds from financing activities.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Our financial results are affected by the selection and application of accounting policies and methods. In the six-month period ended June 30, 2025 there were no changes to the application of critical accounting policies disclosed in our Annual Report on Form 10-K for the year ended December 31, 2024.

CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

This report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements in this report, other than statements of historical fact, are “forward-looking statements” for purposes of these provisions, including any projections of earnings, revenues or other financial items, any statements of the plans and objectives of our management for future operations, any statements concerning proposed new products or services, any statements regarding the integration, development or commercialization of the business or any assets acquired from other parties, any statements regarding future economic conditions or performance, and any statements of assumptions underlying any of the foregoing. In some cases, forward-looking statements can be identified by the use of terminology such as “may,” “will,” “expects,” “plans,” “anticipates,” “intends,” “seeks,” “believes,” “estimates,” “potential,” “forecasts,” “continue,” or other forms of these words or similar words or expressions, or the negative thereof or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements contained herein are reasonable, there can be no assurance that such expectations or any of the forward-looking statements will prove to be correct, and actual results will likely differ, and could differ materially, from those projected or assumed in the forward-looking statements. Investors are cautioned not to unduly rely on any such forward-looking statements.

All subsequent forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. Our actual results will likely differ, and may differ materially, from anticipated results. Financial estimates are subject to change and are not intended to be relied upon as predictions of future operating results. All forward-looking statements included in this report are made as of the date hereof and are based on information available to us as of such date. We assume no obligation to update any forward-looking statement. If we do update or correct one or more forward-looking statements, investors and others should not conclude that we will make additional updates or corrections.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined in Rule 12b-2 of the Exchange Act.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We conducted an evaluation, under the supervision and with the participation of the Chief Executive Officer and Chief Financial Officer, who are one in the same, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(f) under the Securities Exchange Act of 1934 as amended (the “Exchange Act”)). Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of such date, our disclosure controls and procedures were not effective.

In performing the above-referenced assessment, our management identified the following material weaknesses:

The Company does not have adequate segregation of duties in the handling of their financial reporting. This is caused by a very limited number of personnel.
The Company’s system of internal controls failed to identify multiple journal entries that were identified by the Company’s external auditor.
The Company has no formal control process related to the identification and approval of related party transactions.
The Company’s accounting staff does not have sufficient technical accounting knowledge relating to accounting for income taxes and complex US GAAP matters.

We believe the weaknesses and their related risks are not uncommon in a company of our size because of the limitations in the size and number of staff. Due to our size and nature, segregation of all conflicting duties has not always been possible and may not be economically feasible. However, we plan to take steps to enhance and improve the design of our internal control over financial reporting. During the period covered by this quarterly report on Form 10-Q, we have not been able to remediate the material weaknesses identified above. To remediate such weaknesses, we plan to implement the appointment of additional qualified personnel to address inadequate segregation of duties and implement modifications to our financial controls to address such inadequacies, by the end of our 2025 fiscal year as resources allow.

Because of its inherent limitations, internal controls over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.

Changes in Internal Control Over Financial Reporting

During the six-month period ended June 30, 2025, there has been no change in internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

19

PART II — OTHER INFORMATION

Item 1. Legal Proceedings

We may become, from time to time, involved in routine litigation or subject to disputes or claims related to our business activities. We are not currently party to any pending legal proceedings that we believe would, individually or in the aggregate, have a material adverse effect on our financial condition, cash flows or results of operations.

Item 1A. Risk Factors

The Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined in Rule 12b-2 of the Exchange Act.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information

None.

Item 6. Exhibits

Exhibit Description
3.1 Certificate of Incorporation (incorporate by reference to Exhibit 3.1 of Form S-1 filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 21, 2015)
3.2 Certificate of Correction of Certificate of Incorporation (incorporate by reference to Exhibit 3.1a of Form S-1 filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 21, 2015)
3.3 Bylaws (incorporate by reference to Exhibit 3.2 of Form S-1 filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 21, 2015)
3.4 Form of Stock Certificate (incorporated by reference to Exhibit 3.3 of Form 8-A12G filed with the Securities and Exchange Commission by Hubilu Venture Corporation on April 21, 2016)
4.1 Certificate of Designations of 5% Voting, Cumulative Convertible Series A Preferred Stock (incorporated by reference to Exhibit 4.1 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on November 21, 2016)
4.2 Certificate of Designations of 5% Voting, Cumulative Convertible Series 1 Preferred Stock (incorporated by reference to Exhibit 4.2 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on November 21, 2016)
4.3* Amended and Restated Certificate of Designations of 5% Voting, Cumulative Convertible Series 1 Preferred Stock
4.4 Description of the Registrant’s Securities Registered Pursuant to Section 12 of the Securities Exchange Act of 1934 (Incorporated by reference to Exhibit 4.3 of Form 10-K filed with the Securities and Exchange Commission by Hubilu Venture Corporation on April 16, 2024)
10.1* Promissory Note, dated as of February 27, 2024, among Hubilu Venture Corporation and Belladonna Lily Investments, Inc.
10.2* Fixed Rate Note, dated as of March 16, 2024, among Hubilu Venture Corporation and Investor Mortgage Finance LLC
21.1 Subsidiaries of Hubilu Venture Corporation (9) (Incorporated by reference to Exhibit 21.1 of Form 10-K filed with the Securities and Exchange Commission by Hubilu Venture Corporation on April 16, 2024)
31.1* Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934
31.2* Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934
32.1* Certification of the Chief Executive Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2* Certification of the Chief Financial Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS* Inline XBRL Instance Document
101.SCH* Inline XBRL Taxonomy Extension Schema
101.CAL* Inline XBRL Taxonomy Extension Calculation Linkbase
101.DEF* Inline XBRL Taxonomy Extension Definition Linkbase
101.LAB* Inline XBRL Taxonomy Extension Label Linkbase
101.PRE* Inline XBRL Taxonomy Presentation Linkbase
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)
* Filed herewith.

20

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

HUBILU VENTURE CORPORATION
August 14, 2025 /s/ David Behrend
David Behrend
Chairman and Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Accounting and Financial Officer)

21

TABLE OF CONTENTS
Part I Financial InformationItem 1. Financial StatementsNote 1 Nature Of Business and Significant Accounting PoliciesNote 2 Going ConcernNote 3 Fair Value Of Financial InstrumentsNote 4 - Real EstateNote 5 Security DepositsNote 6 Due To Related PartyNote 7 Mortgages Payable, Related PartyNote 8 - Mortgages PayableNote 9 Convertible Preferred Stock PayableNote 10 Commitments and ContingenciesNote 11 Changes in Stockholders Equity (deficit)Note 12 Income TaxesNote 13 Segment ReportingNote 14 - Subsequent EventsItem 2. Management S Discussion and Analysis Of Financial Conditions and Results Of OperationsItem 3. Quantitative and Qualitative Disclosures About Market RiskItem 4. Controls and ProceduresPart II Other InformationItem 1. Legal ProceedingsItem 1A. Risk FactorsItem 2. Unregistered Sales Of Equity Securities and Use Of ProceedsItem 3. Defaults Upon Senior SecuritiesItem 4. Mine Safety DisclosuresItem 5. Other InformationItem 6. Exhibits

Exhibits

3.1 Certificate of Incorporation (incorporate by reference to Exhibit 3.1 of Form S-1 filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 21, 2015) 3.2 Certificate of Correction of Certificate of Incorporation (incorporate by reference to Exhibit 3.1a of Form S-1 filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 21, 2015) 3.3 Bylaws (incorporate by reference to Exhibit 3.2 of Form S-1 filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 21, 2015) 3.4 Form of Stock Certificate (incorporated by reference to Exhibit 3.3 of Form 8-A12G filed with the Securities and Exchange Commission by Hubilu Venture Corporation on April 21, 2016) 4.1 Certificate of Designations of 5% Voting, Cumulative Convertible Series A Preferred Stock (incorporated by reference to Exhibit 4.1 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on November 21, 2016) 4.2 Certificate of Designations of 5% Voting, Cumulative Convertible Series 1 Preferred Stock (incorporated by reference to Exhibit 4.2 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on November 21, 2016) 4.3* Amended and Restated Certificate of Designations of 5% Voting, Cumulative Convertible Series 1 Preferred Stock 4.4 Description of the Registrants Securities Registered Pursuant to Section 12 of the Securities Exchange Act of 1934 (Incorporated by reference to Exhibit 4.3 of Form 10-K filed with the Securities and Exchange Commission by Hubilu Venture Corporation on April 16, 2024) 10.1* Promissory Note, dated as of February 27, 2024, among Hubilu Venture Corporation and Belladonna Lily Investments, Inc. 10.2* Fixed Rate Note, dated as of March 16, 2024, among Hubilu Venture Corporation and Investor Mortgage Finance LLC 21.1 Subsidiaries of Hubilu Venture Corporation (9) (Incorporated by reference to Exhibit 21.1 of Form 10-K filed with the Securities and Exchange Commission by Hubilu Venture Corporation on April 16, 2024) 31.1* Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934 31.2* Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934 32.1* Certification of the Chief Executive Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 32.2* Certification of the Chief Financial Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002