← 1456 W 85th St, Cleveland, OH 44102 · All properties

cash_flow-20260628 - 1456 W 85th St, Cleveland, OH 44102.csv

This page shows the file's readable contents. Open the original in Dropbox for the complete file.

Open full file in Dropbox

Property1456 W 85th St, Cleveland, OH 44102
FolderP&L & Owner Statements
KindText
Updated2026-07-15
Dropbox path07 - P&L & Owner Statements/cash_flow-20260628 - 1456 W 85th St, Cleveland, OH 44102.csv

About This File

Account Name,Selected Period,% of Selected Period,Fiscal Year To Date,% of Fiscal Year To Date Operating Income & Expense,,,, Income,,,, RENTS,,,, Rent Income,"32,860.88",101.05,"13,829.20",104.25 Total RENTS,"32,860.88",101.05,"13,829.20",104.25 Prepaid Rent,-639.92,-1.97,-688.55,-5.19 FEES,,,, Pet Fee-Non Refundable,300.00,0.92,125.00,0.94 Total FEES,300.00,0.92,125.00,0.94 Total Operating Income,"32,520.96",100.00,"13,265.65",100.00 Expense,,,, CLEANING AND MAINTENANCE,,,, General Maintenance Labor,"3,290.87",10.12,"1,787.50",13.47 Landscaping,400.00,1.23,0.00,0.00 Total CLEANING AND MAINTENANCE,"3,690.87",11.35,"1,787.50",13.47 LEGAL AND OTHER PROFESSIONAL FEES,,,, Legal,335.50,1.03,0.00,0.00 Total LEGAL AND OTHER PROFESSIONAL FEES,335.50,1.03,0.00,0.00 MANAGEMENT FEES,,,, Management Fees,"3,679.80",11.32,"1,525.74",11.50 Total MANAGEMENT FEES,"3,679.80",11.32,"1,525.74",11.50…

File Contents

Show table contents
Account Name,Selected Period,% of Selected Period,Fiscal Year To Date,% of Fiscal Year To Date

Operating Income & Expense,,,,
    Income,,,,
        RENTS,,,,
            Rent Income,"32,860.88",101.05,"13,829.20",104.25
        Total RENTS,"32,860.88",101.05,"13,829.20",104.25
        Prepaid Rent,-639.92,-1.97,-688.55,-5.19
        FEES,,,,
            Pet Fee-Non Refundable,300.00,0.92,125.00,0.94
        Total FEES,300.00,0.92,125.00,0.94
    Total Operating Income,"32,520.96",100.00,"13,265.65",100.00
    Expense,,,,
        CLEANING AND MAINTENANCE,,,,
            General Maintenance Labor,"3,290.87",10.12,"1,787.50",13.47
            Landscaping,400.00,1.23,0.00,0.00
        Total CLEANING AND MAINTENANCE,"3,690.87",11.35,"1,787.50",13.47
        LEGAL AND OTHER PROFESSIONAL FEES,,,,
            Legal,335.50,1.03,0.00,0.00
        Total LEGAL AND OTHER PROFESSIONAL FEES,335.50,1.03,0.00,0.00
        MANAGEMENT FEES,,,,
            Management Fees,"3,679.80",11.32,"1,525.74",11.50
        Total MANAGEMENT FEES,"3,679.80",11.32,"1,525.74",11.50
        REPAIRS,,,,
            Plumbing,484.00,1.49,0.00,0.00
"            HVAC (Heat, Ventilation, Air)",746.60,2.30,746.60,5.63
        Total REPAIRS,"1,230.60",3.78,746.60,5.63
        Supplies,360.47,1.11,344.39,2.60
        UTILITIES,,,,
            Water,"1,905.32",5.86,470.01,3.54
            Sewer,"2,843.13",8.74,450.00,3.39
        Total UTILITIES,"4,748.45",14.60,920.01,6.94
    Total Operating Expense,"14,045.69",43.19,"5,324.24",40.14
,,,,
    NOI - Net Operating Income,"18,475.27",56.81,"7,941.41",59.86
,,,,
    Total Income,"32,520.96",100.00,"13,265.65",100.00
    Total Expense,"14,045.69",43.19,"5,324.24",40.14
,,,,
    Net Income,"18,475.27",56.81,"7,941.41",59.86
,,,,
    Other Items,,,,
        Owner Distribution,"-19,645.94",,"-10,200.04",
    Net Other Items,"-19,645.94",,"-10,200.04",
,,,,
Cash Flow,"-1,170.67",,"-2,258.63",
,,,,
Beginning Cash,"2,965.75",,59.78,
Beginning Cash + Cash Flow,"1,795.08",,"-2,198.85",
Actual Ending Cash,"1,795.08",,"1,795.08",