← 4318 Clybourne Ave, Cleveland, OH 44109 · Portfolio index

Financial Summary - 4318 Clybourne Ave, Cleveland, OH 44109 - Content XXH3_08a937d.md

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

Description

# 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

Extracted Content

# 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 - **Marke