← 1278 E 187th St, Cleveland, OH 44110 · Portfolio index

07 - P&L & Owner Statements - Financials Summary - 1278 E 187th St, Cleveland, OH 44110 - 1278 E 187th St, Cleveland, OH 44110.md

Generated 2026-07-01T05:25:50.520233+00:00 from live Dropbox Public folders.

Extracted Content

# Financial Data **Last Updated:** 2026-04-06 **Source:** Lofty PM Data Entry + Cuyahoga Treasurer + Obie Insurance ## Investment Summary | Field | Value | |-------|-------| | Total Investment | *(verify)* | | Sale Price | *(verify)* | | Monthly Rent | ~$1,292 (per Lofty PM Data Entry) | ## Income | Field | Value | |-------|-------| | Monthly Gross Rent | ~$1,292 | ## Insurance - **Annual Premium:** $1,291.50 ## Property Management - **PM Fee Rate:** 10.0% of gross rents - **DAO LLC Fee:** $750.00/year - **Annual PM Fee (est.):** $1,550.40 (based on $1,292.00/month rent) ## Annual Expenses | Field | Value | Source | |-------|-------|--------| | Property Taxes | $877.97 | Cuyahoga County - Current Balance | Homeowners Insurance | $1,485.75/yr ($123.82/mo) | Obie 2026 term — Partial Paid | | Property Management | | ECO Systems | | Utilities Water/Sewer | $1,183.82| | **Total Annual OpEx** | **~$5,500** (est.) | | - **Utilities Water/Sewer:** $1,183.82 ## T-12 Financials From Lofty PM Data Entry; actual cash flow statement not yet integrated. ## Operating Reserve | Field | Value | Source | |-------|-------|--------| | Current OR Balance | See ECO GL | | | Current Maintenance Reserve |