← 10917 Fidelity Ave, Cleveland, OH 44111 · Portfolio index

FINANCIALS.md

Generated 2026-07-01T16:39:32.685095+00:00 from live Dropbox Public folders.

Description

# Financial Data **Last Updated:** 2026-04-06 **Source:** Lofty PM Data Entry + Cash Flow Statement (CSV P&L) + Obie Insurance ## Investment Summary | Field | Value | |-------|-------| | Total Investment | *(verify)* | | Sale Price | *(verify)* | | Monthly Rent | ~$1,166 (per Lofty PM Data Entry) | ## Income (T-12 Actuals 2025) | Field | Value | |-------|-------| | Total Rent Collected | $19,683 | | Fees & Other Revenue | $0 | | **Total Revenue** | **$19,683** | | Average Monthly Rent | ~$1,640

Extracted Content

# Financial Data **Last Updated:** 2026-04-06 **Source:** Lofty PM Data Entry + Cash Flow Statement (CSV P&L) + Obie Insurance ## Investment Summary | Field | Value | |-------|-------| | Total Investment | *(verify)* | | Sale Price | *(verify)* | | Monthly Rent | ~$1,166 (per Lofty PM Data Entry) | ## Income (T-12 Actuals 2025) | Field | Value | |-------|-------| | Total Rent Collected | $19,683 | | Fees & Other Revenue | $0 | | **Total Revenue** | **$19,683** | | Average Monthly Rent | ~$1,640 | ## Insurance - **Annual Premium:** $1,166.55 ## Property Management - **PM Fee Rate:** 10.0% of gross rents - **DAO LLC Fee:** $750.00/year - **Gross Monthly Rent:** $1,475.42 ## Annual Expenses | Field | Value | Source | |-------|-------|--------| | Property Taxes | ~$2,703 (est.) | Cuyahoga — Lofty PM Data Entry shows $2,702.99 | | Homeowners Insurance | *(check Obie)* | Verify 2026 term status | | Property Management | | ECO Systems | | Utilities Water/Sewer | $0| | **Total Annual OpEx** | **~$6,000** (est.) | | - **Utilities Water/Sewer:** $0 ## T-12 Financials (2025 Actual) | Metric | Value | |--------|-------| | Total Revenue | $19,683 | | Total Operating Expenses | ~$2,850 | | **NOI