← 3850 W 17th St, Cleveland, Ohio 44109 · Portfolio index

Financial Summary - 3850 W 17th St, Cleveland, Ohio 44109 - Content XXH3_2ba98ec.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 + Cuyahoga Tax Bill + Obie Insurance ## Investment Summary | Field | Value | |-------|-------| | Total Investment | *(verify)* | | Sale Price | *(verify)* | | Monthly Rent | *(verify)* | ## Income | Field | Value | |-------|-------| | Monthly Gross Rent | *(verify from lease)* |$3,080.00 ## Insurance - **Annual Premium:** $1,649.55 ## Property Management - **PM Fee Rate:** 15.0% of gross rents$3,0

Extracted Content

# Financial Data **Last Updated:** 2026-04-06 **Source:** Lofty PM Data Entry + Cash Flow Statement + Cuyahoga Tax Bill + Obie Insurance ## Investment Summary | Field | Value | |-------|-------| | Total Investment | *(verify)* | | Sale Price | *(verify)* | | Monthly Rent | *(verify)* | ## Income | Field | Value | |-------|-------| | Monthly Gross Rent | *(verify from lease)* |$3,080.00 ## Insurance - **Annual Premium:** $1,649.55 ## Property Management - **PM Fee Rate:** 15.0% of gross rents$3,080.00 - **DAO LLC Fee:** $750.00/year ## Annual Expenses | Field | Value | Source | |-------|-------|--------| | Property Taxes | ~$6,366 (est.) | Cuyahoga 2025 — Taxable value $24,650; 1st half $3,183.14 × 2 | | Homeowners Insurance | $1,879.50/yr | Obie 2026 term — Partial Paid | | Property Management | | ECO Systems | | Utilities Water/Sewer | $5,759.24| | **Total Annual OpEx** | **~$8,500** (est.) | | - **Utilities Water/Sewer:** $5,759.24 ## T-12 Financials (from Cash Flow Statement) Cash flow shows: - Tax payment: ~$824.82 (one period) - Owner contribution: $1,000 (one period) - Utilities: $50 - Repair: $99 ## Operating Reserve | Field | Value | Source | |-------|-------|--------| | Cu