← 3178 W 41st St, Cleveland, Ohio 44109 · All properties

FINANCIALS.backup-20260712-050342.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:** `01FT9SAAV28S01GWZPAEC97FNH` **Lofty Asset Unit:** `LFTY0108` **Last Updated:** 2026-04-06 01:20:55 UTC ## Purchase Information - **Sale Price:** $87,500.00 - **Closing Costs:** $1,000.00 - **Total Investment:** $94,400.00 ## Tax Assessment - **Annual Taxes:** $1,766.01 ## Insurance - **Annual Premium:** $1,055.25 ## Income - **Monthly Rent:** $1,220.00 - **Projected Rental Yield:** 11.99% - **Projected Annual Cash Flow:** $11,319.00 ## Property Management

Text Preview

# Financial Data

**Lofty Property ID:** `01FT9SAAV28S01GWZPAEC97FNH`
**Lofty Asset Unit:** `LFTY0108`
**Last Updated:** 2026-04-06 01:20:55 UTC

## Purchase Information

- **Sale Price:** $87,500.00
- **Closing Costs:** $1,000.00
- **Total Investment:** $94,400.00

## Tax Assessment

- **Annual Taxes:** $1,766.01

## Insurance

- **Annual Premium:** $1,055.25



## Income

- **Monthly Rent:** $1,220.00
- **Projected Rental Yield:** 11.99%
- **Projected Annual Cash Flow:** $11,319.00

## Property Management

- **PM Fee Rate:** 15.0% of gross rents
- **DAO LLC Fee:** $750.00/year
- **Annual PM Fee (est.):** $2,196.00 (based on $1,220.00/month rent)

- **Gross Monthly Rent:** $822.21

## Annual Expenses

- **Property Taxes | $0.00 | Cuyahoga County - Current Balance
- **Homeowners Insurance:** *(see Insurance)*
- **Property Management:** *(ECO Systems — per contract)*
- **Utilities Water/Sewer:** $1,352.33

## Cash Flow Metrics

- **Cap Rate:** 9.31%
- **IRR:** 2%
- **Current Maintenance Reserve:** $-7,952.08
- **Vacancy Reserve:** $1,750.00
- **Cash Flow:** $0.00/month

## Market

- **Market:** Cleveland
- **Liquidity Score:** {'poolId': 9000000001200001, 'marketPrice': {'priceLow': 16.622756, 'priceHigh': 17.135134}, 'stats': {'apy7d': {'quote': 4.074840467986681, 'base': 4.2739667898487905}, 'vol24h': {'sells': 16202378, 'buys': 0}, 'vol7d': {'sells': 60698482, 'buys': 80864470}}, 'mtSellFeePct': 0.035, 'mtBuyFeePct': 0.03, 'lpFeePct': 0.02, 'orFeePct': 0, 'baseStaked': 121, 'quoteStaked': 2000367907}

---

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

## Cash Flow Snapshot (2026-06)

| Metric | Amount |
|---|---:|
| Revenue | $0.00 |
| Operating Expenses | $0.00 |
| NOI | $0.00 |
| Net Operating Cashflow | $0.00 |

## Monthly Cash Position (2026-06)

| Metric | Amount | Source |
|---|---:|---|
| Lofty Operating Cash | -$6,635.00 | Lofty `curr_maintenance_reserve` |
| ECO Operating Cash | $255.19 | ECO Systems General Ledger Column E (11 rows) |

## Source Evidence

| Field | Value |
|---|---|
| Source month | 2026-06 |
| ECO GL source | `Public/07 - P&L & Owner Statements/ECO Systems General Ledger - 3178 W 41st St.csv` |
| Source-month dated rows | 0 |
| Revenue bucket count | 0 |
| Operating expense bucket count | 0 |
| ECO GL Column E rows | 11 |
| ECO GL Column E sum | $255.19 |