← 3139 West Blvd, Cleveland, OH 44111 · Portfolio index

07 - P&L & Owner Statements - Financials Summary - 3139 West Blvd, Cleveland, OH 44111 - 3139 West Blvd, Cleveland, OH 44111.md

Generated 2026-07-01T16:39:32.685095+00:00 from live Dropbox Public folders.

Description

# 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

Extracted Content

# 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%