← 1845 W 48th St, Cleveland, OH 44102 · All properties

FINANCIALS.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 **Last Updated:** 2026-04-05 **Source:** Lofty.ai property-owners edit page ## Investment Summary · Field · Value · · ------- · ------- · · Total Investment · $195,500 (orig. $195,500) · · Tokens · 4,430 · · Token Price · $50 · · Total Return (IRR) · -2.4% · ## Income · Field · Value · · ------- · ------- · · Monthly Gross Rent · $0 · ## Insurance - **Annual Premium:** $167.21 ## Property Management - **PM Fee Rate:** 15.0% of gross rents - **DAO LLC Fee:** $750.00/year ## Annual Expens

Text Preview

# Financial Data

**Last Updated:** 2026-04-05
**Source:** Lofty.ai property-owners edit page

## Investment Summary
| Field | Value |
|-------|-------|
| Total Investment | $195,500 (orig. $195,500) |
| Tokens | 4,430 |
| Token Price | $50 |
| Total Return (IRR) | -2.4% |

## Income
| Field | Value |
|-------|-------|
| Monthly Gross Rent | $0 |

## Insurance

- **Annual Premium:** $167.21

## Property Management

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

## Annual Expenses
| Field | Value |
|-------|-------|
| Property Taxes | $4,583.04 | Cuyahoga County - Current Balance
| Homeowners Insurance | $2,006.55 |
| Property Management | $0 |
| Utilities | $0 |
| Utilities Water/Sewer | $2,924.53|
| DAO LLC Admin Fee | $500 |
| **Annual NOI** | **-$6,871.35** |

## Operating Reserve
| Field | Value |
|-------|-------|
| OR Replenishment | $0 |

## Current Month Distribution
| Field | Value |
|-------|-------|
| Distribution | $0.00 |

## Less Frequently Changed Fields
| Field | Value |
|-------|-------|
| Price | $195,500 |
| Closing Costs | $1,955 |
| Upfront DAO LLC Admin Fee | $600 |
| Maintenance Reserve (fixed) | $0 |
| Vacancy Reserve | $0 |
| Listing Fee | $0 (orig. $9,760) |
| Appreciation | 2% |
| Cash on Cash Return | 0% |
| Cap Rate | 0% |
| Projected Annual Cash Flow | $12,639.67 |
| City Transfer Tax | $0 |
| Current Maintenance Reserve | $-7,933.73|

---
*Financial Data synced from Lofty.ai property-owners edit page on 2026-04-04.*