← 49 Bannbury Ln, Palm Coast, FL 32137 · All properties

Financial Summary - 49 Bannbury Ln, Palm Coast, FL 32137.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:** `01J020EQJ0M9S7MXBZJQGMESWB` **Lofty Asset Unit:** `LFTY412` **Extracted:** 2026-04-01 01:20:55 UTC ## Purchase Information - **Sale Price:** $359,200.00 - **Closing Costs:** $1,100.00 - **Total Investment:** $360,850.00 ## Tax Assessment - **Annual Taxes · $4,962.61 ## Insurance - **Annual Premium:** $946.08 ## Income - **Monthly Rent · $1,850.00 - **Projected Rental Yield:** 28.28% - **Projected Annual Cash Flow:** $17,943.92 ## Cash Flow Metrics - **Cap

Text Preview

# Financial Data

**Lofty Property ID:** `01J020EQJ0M9S7MXBZJQGMESWB`
**Lofty Asset Unit:** `LFTY412`
**Extracted:** 2026-04-01 01:20:55 UTC

## Purchase Information

- **Sale Price:** $359,200.00
- **Closing Costs:** $1,100.00
- **Total Investment:** $360,850.00

## Tax Assessment

- **Annual Taxes | $4,962.61

## Insurance

- **Annual Premium:** $946.08

## Income

- **Monthly Rent | $1,850.00
- **Projected Rental Yield:** 28.28%
- **Projected Annual Cash Flow:** $17,943.92

## Cash Flow Metrics

- **Cap Rate:** 4.97%
- **IRR:** 0.2%
- **Current Maintenance Reserve:** $312.55
- **Cash Flow:** $0.00/month

## Market

- **Market:** Palm Coast
- **Neighborhood Score:** B+/100
- **Liquidity Score:** {'poolId': 9000000000600001, 'marketPrice': {'priceLow': 33.258436, 'priceHigh': 34.24305}, 'stats': {'apy7d': {'quote': 0, 'base': 0}, 'vol24h': {'sells': 0, 'buys': 0}, 'vol7d': {'sells': 0, 'buys': 0}}, 'mtSellFeePct': 0.035, 'mtBuyFeePct': 0.03, 'lpFeePct': 0.02, 'orFeePct': 0, 'baseStaked': 149, 'quoteStaked': 2798801215}

---

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

- **PM Fee Rate:** 10%
- **DAO LLC Fee:** $750.00/year


## Water/Sewer

- **Water/Sewer:** TBD

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

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

| Metric | Amount |
|---|---:|
| Revenue | $1,665.00 |
| Operating Expenses | -$94.20 |
| NOI | $1,570.80 |
| Loan/CapEx/Retained Earnings | $0.00 |
| Net Operating Cashflow | $1,570.80 |
| Rents | $1,665.00 |
| Property Management Fee | -$31.70 |
| 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 | $1,200,000.00 |
| Estimated NAV | $0.00 |

`source_workbook: Public/07 - P&L & Owner Statements/Cash Flow Statement - 49 Bannbury Ln.xlsx`
<!-- AUTO:CF_PRIOR_MONTH_END -->