← 12028 Wade Park Ave, Cleveland, OH 44106 · All properties

Financials Summary - 12028 Wade Park Ave, Cleveland, OH 44106.md

This page is a searchable text preview. Use the Dropbox link for the full original file.

Open full file in Dropbox

What This File Appears To Be

Financial Data **Lofty Property ID:** `01FN0KMRMBY5FYT24A8935ZZXM` **Lofty Asset Unit:** `LFTY0084` **Last Updated:** 2026-04-05 01:20:55 UTC ## Purchase Information - **Sale Price:** $200,000.00 - **Closing Costs:** $1,500.00 - **Total Investment:** $228,444.60 ## Tax Assessment - **Annual Taxes:** $5,590.60 ## Insurance - **Annual Premium:** $1,110.90 ## Income - **Projected Rental Yield:** 4.81% - **Projected Annual Cash Flow:** $10,989.17 ## Property Management - **PM Fee Rate:** 15.0% of

Text Preview

# Financial Data

**Lofty Property ID:** `01FN0KMRMBY5FYT24A8935ZZXM`
**Lofty Asset Unit:** `LFTY0084`
**Last Updated:** 2026-04-05 01:20:55 UTC

## Purchase Information

- **Sale Price:** $200,000.00
- **Closing Costs:** $1,500.00
- **Total Investment:** $228,444.60

## Tax Assessment

- **Annual Taxes:** $5,590.60

## Insurance

- **Annual Premium:** $1,110.90

## Income

- **Projected Rental Yield:** 4.81%
- **Projected Annual Cash Flow:** $10,989.17

## Property Management

- **PM Fee Rate:** 15.0% of gross rents
- **DAO LLC Fee:** $750.00/year

## Annual Expenses

- **Property Taxes | $2,341.26 | Cuyahoga County - Current Balance
- **Homeowners Insurance:** *(see Insurance)*
- **Property Management:** *(ECO Systems — per contract)*
- **Utilities Water/Sewer:** $4,931.96

## Cash Flow Metrics

- **IRR:** 1.2%
- **Current Maintenance Reserve:** $-5,952.14
- **Cash Flow:** $0.00/month

## Market

- **Market:** Cleveland
- **Neighborhood Score:** B/100
- **Liquidity Score:** {'poolId': 9000000000270001, 'marketPrice': {'priceLow': 14.444944, 'priceHigh': 14.577073}, 'stats': {'apy7d': {'quote': 0, 'base': 0}, 'vol24h': {'sells': 0, 'buys': 0}, 'vol7d': {'sells': 0, 'buys': 0}}, 'mtSellFeePct': 0.035, 'mtBuyFeePct': 0.03, 'lpFeePct': 0.02, 'orFeePct': 0, 'baseStaked': 796, 'quoteStaked': 8753992290}

---

*Auto-generated from Lofty.ai financial data.*
*Sync with Baselane/Hemlane for actuals reconciliation.*