← 1456 W 85th St, Cleveland, OH 44102 · Portfolio index

2026-06-FINANCIALS-approved.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) + Cuyahoga Treasurer + Obie Insurance ## Investment Summary | Field | Value | |-------|-------| | Total Investment | $501,200.00 | | Sale Price | *(verify from Lofty)* | | Monthly Rent | $2,790.84 current leased rent ($2,765.84 base + $25.00 pet rent) | ## Income (T-12 Actuals 2025) | Field | Value | |-------|-------| | Total Rent Collected | $75,781.20 | | Fees & Other Revenue | $2,190.

Extracted Content

# Financial Data **Last Updated:** 2026-04-06 **Source:** Lofty PM Data Entry + Cash Flow Statement (CSV P&L) + Cuyahoga Treasurer + Obie Insurance ## Investment Summary | Field | Value | |-------|-------| | Total Investment | $501,200.00 | | Sale Price | *(verify from Lofty)* | | Monthly Rent | $2,790.84 current leased rent ($2,765.84 base + $25.00 pet rent) | ## Income (T-12 Actuals 2025) | Field | Value | |-------|-------| | Total Rent Collected | $75,781.20 | | Fees & Other Revenue | $2,190.00 | | **Total Revenue** | **$77,971.20** | | Average Monthly Rent | ~$6,315 | ## Insurance - **Annual Premium:** $2,914.80 ## Property Management - **PM Fee Rate:** 15.0% of gross rents - **DAO LLC Fee:** $750.00/year - **Gross Monthly Rent:** $2,790.84 current leased rent ($2,765.84 base + $25.00 pet rent) ## Annual Expenses | Field | Value | Source | |-------|-------|--------| | Property Taxes | $2,399.80 | Cuyahoga County - Current Balance | Homeowners Insurance | $3,335.85/yr | Obie 2026 term — Partial Paid | | Property Management | ~15% gross | ECO Systems | | Repairs & Maintenance | $440 (2025 actual) | Cash Flow Statement | | Utilities | $0| Cash Flow Statement | | Utilities Water/Se