← 3139 West Blvd, Cleveland, OH 44111 · 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 · $214,200 (orig. $224,300) · · Tokens · 4,486 · · Token Price · $50 · · Total Return (IRR) · 1.1% · ## Income · Field · Value · · ------- · ------- · · Monthly Gross Rent · $0 · ## Insurance - **Annual Premium:** $196.09 ## Property Management - **PM Fee Rate:** 10.0% of gross rents - **DAO LLC Fee:** $750.00/year ## Annual Expense

Text Preview

# Financial Data

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

## Investment Summary
| Field | Value |
|-------|-------|
| Total Investment | $214,200 (orig. $224,300) |
| Tokens | 4,486 |
| Token Price | $50 |
| Total Return (IRR) | 1.1% |

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

## Insurance

- **Annual Premium:** $196.09

## Property Management

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

## Annual Expenses
| Field | Value |
|-------|-------|
| Property Taxes | $4,072.39 |
| Homeowners Insurance | $2,353.05 |
| Property Management | $0 |
| Utilities | $0 |
| Utilities Water/Sewer | $52.69|
| DAO LLC Admin Fee | $500 |
| **Annual NOI** | **-$6,925.44** |

## 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 | $13,339.33 |
| City Transfer Tax | $0 |
| Current Maintenance Reserve | $17.26|

---
*Financial Data synced from Lofty.ai property-owners edit page on 2026-04-04. Update Financial Data fields on Lofty using this page, then sync description to DESCRIPTION.md for the listing copy.*

## Monthly Cash Position (2026-06)

Amounts are shown as of 2026-06. ECO Operating Cash is the complete DAO-attributed ECO Systems GL Column E balance through the as-of month, including accruals; it is not limited to ECO Systems LLC bank cash.

| Metric | Amount | Source |
|---|---:|---|
| Lofty Operating Cash | $17.26 | Lofty `curr_maintenance_reserve` |
| ECO Operating Cash | $0.00 | ECO Systems General Ledger Column E (0 rows) |

## Monthly Cash Position (2026-06)

Revenue and operating expenses are scoped to the reporting month. ECO Operating Cash is the current complete DAO-attributed total of Column E across every row in the property-split ECO Systems GL, including accruals.

| Metric | Amount | Source |
|---|---:|---|
| Lofty Operating Cash | $17.26 | Lofty `curr_maintenance_reserve` |
| ECO Operating Cash | $0.00 | ECO Systems General Ledger Column E (0 rows) |

## Monthly Cash Position (2026-06)

Revenue and operating expenses are scoped to the reporting month. ECO Operating Cash is the current complete DAO-attributed total of Column E across every row in the property-split ECO Systems GL, including accruals.

| Metric | Amount | Source |
|---|---:|---|
| Lofty Operating Cash | $17.26 | Lofty `curr_maintenance_reserve` |
| ECO Operating Cash | $0.00 | ECO Systems General Ledger Column E (0 rows) |