← 1845 W 48th St, Cleveland, Ohio 44102 · All properties

FINANCIALS.md

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

Property	1845 W 48th St, Cleveland, Ohio 44102
Folder	README & Property Snapshot
Kind	Text
Updated	2026-04-08
Dropbox path	`00 - README & Property Snapshot/FINANCIALS.md`

About This File

Financial Data Last Updated: 2026-04-05 Source: Lofty.ai property-owners edit page Investment Summary · Field · Value · Total Investment · $195,500 (orig. $195,500) · Tokens · 4,430 · Token Price · $50 · Total Return (IRR) · -2.4% · Income · Field · Value · Monthly Gross Rent · $0 · Insurance - Annual Premium: $167.21 Property Management - PM Fee Rate: 15.0% of gross rents - DAO LLC Fee: $750.00/year Annual Expenses · Field · Value · Property Taxes · $4,583.04 · Cuyahoga County - Current Balance · Homeowners Insurance · $2,006.55 · Property Management · $0 · Utilities · $0 · Utilities Water/Sewer · $2,924.53 · DAO LLC Admin Fee · $500 · Annual NOI · -$6,871.35 · Operating Reserve · Field · Value · OR Replenishment · $0 · Current Month Distribution · Field · Value · Distribution · $0.00 · Less Frequently Changed Fields · Field · Value · Price · $195,500 · Closing Costs · $1,955 ·…

File Contents

Read file contents

# Financial Data

**Last Updated:** 2026-04-05
**Source:** Lofty.ai property-owners edit page

## Investment Summary
| Field | Value |
|-------|-------|
| Total Investment | $195,500 (orig. $195,500) |
| Tokens | 4,430 |
| Token Price | $50 |
| Total Return (IRR) | -2.4% |

## Income
| Field | Value |
|-------|-------|
| Monthly Gross Rent | $0 |

## Insurance

- **Annual Premium:** $167.21

## Property Management

- **PM Fee Rate:** 15.0% of gross rents
- **DAO LLC Fee:** $750.00/year

## Annual Expenses
| Field | Value |
|-------|-------|
| Property Taxes | $4,583.04 | Cuyahoga County - Current Balance
| Homeowners Insurance | $2,006.55 |
| Property Management | $0 |
| Utilities | $0 |
| Utilities Water/Sewer | $2,924.53|
| DAO LLC Admin Fee | $500 |
| **Annual NOI** | **-$6,871.35** |

## Operating Reserve
| Field | Value |
|-------|-------|
| OR Replenishment | $0 |

## Current Month Distribution
| Field | Value |
|-------|-------|
| Distribution | $0.00 |

## Less Frequently Changed Fields
| Field | Value |
|-------|-------|
| Price | $195,500 |
| Closing Costs | $1,955 |
| Upfront DAO LLC Admin Fee | $600 |
| Maintenance Reserve (fixed) | $0 |
| Vacancy Reserve | $0 |
| Listing Fee | $0 (orig. $9,760) |
| Appreciation | 2% |
| Cash on Cash Return | 0% |
| Cap Rate | 0% |
| Projected Annual Cash Flow | $12,639.67 |
| City Transfer Tax | $0 |
| Current Maintenance Reserve | $-7,933.73|

---
*Financial Data synced from Lofty.ai property-owners edit page on 2026-04-04.*