← 4183 E 146th St. Cleveland, OH 44128 · Portfolio index

2026-06-FINANCIALS-approved.md

Generated 2026-07-01T06:53:26.288494+00:00 from live Dropbox Public folders.

Description

# Financial Data **Last Updated:** 2026-04-06 **Source:** Lofty PM Data Entry + Obie Insurance ## Investment Summary | Field | Value | |-------|-------| | Total Investment | *(verify)* | | Sale Price | *(verify)* | | Monthly Rent | ~$1,114 (per Lofty PM Data Entry) | ## Income | Field | Value | |-------|-------| | Monthly Gross Rent | ~$1,114 | ## Property Management - **PM Fee Rate:** 15.0% of gross rents - **DAO LLC Fee:** $750.00/year - **Annual PM Fee (est.):** $2,005.20 (based on $1,114.00/

Extracted Content

# Financial Data **Last Updated:** 2026-04-06 **Source:** Lofty PM Data Entry + Obie Insurance ## Investment Summary | Field | Value | |-------|-------| | Total Investment | *(verify)* | | Sale Price | *(verify)* | | Monthly Rent | ~$1,114 (per Lofty PM Data Entry) | ## Income | Field | Value | |-------|-------| | Monthly Gross Rent | ~$1,114 | ## Property Management - **PM Fee Rate:** 15.0% of gross rents - **DAO LLC Fee:** $750.00/year - **Annual PM Fee (est.):** $2,005.20 (based on $1,114.00/month rent) ## Annual Expenses | Field | Value | Source | |-------|-------|--------| | Property Taxes | ~$5,241 (est.) | Cuyahoga — Lofty PM Data Entry shows $2,620.70 | | Homeowners Insurance | $1,278.90/yr ($106.58/mo) | Obie 2026 term — Partial Paid | | Property Management | | ECO Systems | | Utilities Water/Sewer | $451.14| | **Total Annual OpEx** | **~$7,000** (est.) | | - **Utilities Water/Sewer:** $451.14 ## Operating Reserve | Field | Value | Source | |-------|-------|--------| | Current OR Balance | See ECO GL | | | Current Maintenance Reserve | $-21,879.59 | LoftyAssist | ## Current Month Distribution | Field | Value | |-------|-------| | Distribution | **$0.00** | ## Calculated Me