← 4318 Clybourne Ave, Cleveland, OH 44109 · All properties

Financial Summary - Content XXH3_08a937d - 4318 Clybourne Ave, Cleveland, OH 44109.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:** `01FDH2AHH5YWYGFBJN1QVG69KQ` **Lofty Asset Unit:** `LFTY0007` **Last Updated:** 2026-04-13 ## Purchase Information - **Sale Price:** $217,500.00 - **Closing Costs:** $1,500.00 - **Total Investment:** $267,038.69 ## Tax Assessment - **Annual Taxes:** $5,547.20 ## Insurance - **Annual Premium:** $153.04 ## Income - **Monthly Rent:** $3,754.75 - **Projected Rental Yield:** 6.02% - **Projected Annual Cash Flow:** $16,077.88 ## Property Management - **PM Fee Ra

Text Preview

# Financial Data

**Lofty Property ID:** `01FDH2AHH5YWYGFBJN1QVG69KQ`
**Lofty Asset Unit:** `LFTY0007`
**Last Updated:** 2026-04-13

## Purchase Information

- **Sale Price:** $217,500.00
- **Closing Costs:** $1,500.00
- **Total Investment:** $267,038.69

## Tax Assessment

- **Annual Taxes:** $5,547.20

## Insurance

- **Annual Premium:** $153.04

## Income

- **Monthly Rent:** $3,754.75
- **Projected Rental Yield:** 6.02%
- **Projected Annual Cash Flow:** $16,077.88

## Property Management

- **PM Fee Rate:** 15.0% of gross rents
- **DAO LLC Fee:** $750.00/year
- **Annual PM Fee (est.):** $6,758.55 (based on $3,754.75/month rent)

- **Gross Monthly Rent:** $2,655.89

## DAO Cash Balances (Yhome Transition Reconciliation)
| Field | Value |
|-------|-------|
| **ECO Operating Cash** | $4,979.57 |
| **DAO Net Cash (Capital Call)** | *(pending)* |

## Annual Expenses

- **Property Taxes | $2,341.60 | Cuyahoga County - Current Balance
- **Homeowners Insurance:** *(see Insurance)*
- **Property Management:** *(ECO Systems — per contract)*
- **Utilities Water/Sewer:** $595.38

## Cash Flow Metrics

- **IRR:** 2%
- **Current Maintenance Reserve:** $1,103.40
- **Cash Flow:** $1.00/month

## Market

- **Market:** Cleveland

---

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

<!-- AUTO:CF_PRIOR_MONTH_START -->
## Cash Flow Snapshot (2026-04)

**Source:** Cash Flow Statement, month `2026-04`
**Updated:** 2026-05-18

| Metric | Amount |
|---|---:|
| Revenue | $0.00 |
| Operating Expenses | $0.00 |
| NOI | $0.00 |
| Loan/CapEx/Retained Earnings | $0.00 |
| Net Operating Cashflow | $0.00 |
| Rents | $0.00 |
| Property Management Fee | $0.00 |
| Insurance | $0.00 |
| Taxes | $0.00 |
| Utilities | $0.00 |
| Repairs / Maintenance | $0.00 |
| Operating Reserve Balance | $0.00 |
| ECO Cash Balance | $0.00 |
| Mortgage Principal Balance | $0.00 |
| Estimated NAV | $0.00 |

`source_workbook: Public/07 - P&L & Owner Statements/Cash Flow Statement - 4318 Clybourne Ave Cleveland, OH 44109.xlsx`
<!-- AUTO:CF_PRIOR_MONTH_END -->