← 1315 E 114th St, Cleveland, OH 44106 · All properties

Financials - FINANCIALS - from non-shared Public 1 - 1315 E 114th St, 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:** `01GJKGAA5G228DY298ZJ0XFY88` **Lofty Asset Unit:** `LFTY0300` **Last Updated:** 2026-04-06 01:20:55 UTC ## Purchase Information - **Sale Price:** $92,319.00 - **Closing Costs:** $12,535.00 - **Total Investment:** $110,454.00 ## Tax Assessment - **Annual Taxes:** $2,531.09 ## Insurance - **Annual Premium:** $716.66 ## Income - **Projected Rental Yield:** 7.63% - **Projected Annual Cash Flow:** $8,432.00 ## Property Management - **PM Fee Rate:** 10.0% of gro

Text Preview

# Financial Data

**Lofty Property ID:** `01GJKGAA5G228DY298ZJ0XFY88`
**Lofty Asset Unit:** `LFTY0300`
**Last Updated:** 2026-04-06 01:20:55 UTC

## Purchase Information

- **Sale Price:** $92,319.00
- **Closing Costs:** $12,535.00
- **Total Investment:** $110,454.00

## Tax Assessment

- **Annual Taxes:** $2,531.09

## Insurance

- **Annual Premium:** $716.66

## Income

- **Projected Rental Yield:** 7.63%
- **Projected Annual Cash Flow:** $8,432.00

## Property Management

- **PM Fee Rate:** 10.0% of gross rents
- **DAO LLC Fee:** $750.00/year

- **Gross Monthly Rent:** $1,300.00

## Annual Expenses

- **Property Taxes:** *(see Tax Assessment)*
- **Homeowners Insurance:** *(see Insurance)*
- **Property Management:** *(ECO Systems — per contract)*
- **Utilities Water/Sewer:** $863.51

## Cash Flow Metrics

- **Cap Rate:** 5.82%
- **IRR:** 2.7%
- **Current Maintenance Reserve:** $-3,517.45
- **Cash Flow:** $0.00/month

## Market

- **Market:** Cleveland

---

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

<!-- AUTO:CF_PRIOR_MONTH_START -->
## Cash Flow Snapshot (2026-04)

**Source:** Cash Flow Statement, month `2026-04`
**Updated:** 2026-05-18

| Metric | Amount |
|---|---:|
| Revenue | $0.00 |
| Operating Expenses | $0.00 |
| NOI | $0.00 |
| Loan/CapEx/Retained Earnings | $0.00 |
| Net Operating Cashflow | $0.00 |
| Rents | $0.00 |
| Property Management Fee | $0.00 |
| Insurance | $0.00 |
| Taxes | $0.00 |
| Utilities | $0.00 |
| Repairs / Maintenance | $0.00 |
| Operating Reserve Balance | $0.00 |
| ECO Cash Balance | $0.00 |
| Mortgage Principal Balance | $1,200,000.00 |
| Estimated NAV | $0.00 |

`source_workbook: Public/07 - P&L & Owner Statements/Cash Flow Statement - 1315 E 114th St.xlsx`
<!-- AUTO:CF_PRIOR_MONTH_END -->