← 4318 Clybourne Ave, Cleveland, OH 44109 · All properties

Financial Summary - Content XXH3_08a937d - 4318 Clybourne Ave, Cleveland, OH 44109.md

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

Property	4318 Clybourne Ave, Cleveland, OH 44109
Folder	README & Property Snapshot
Kind	Text
Updated	2026-06-27
Dropbox path	`00 - README & Property Snapshot/Financial Summary - Content XXH3_08a937d - 4318 Clybourne Ave, Cleveland, OH 44109.md`

About This File

Financial Data Lofty Property ID: 01FDH2AHH5YWYGFBJN1QVG69KQ Lofty Asset Unit: LFTY0007 Last Updated: 2026-04-13 Purchase Information - Sale Price: $217,500.00 - Closing Costs: $1,500.00 - Total Investment: $267,038.69 Tax Assessment - Annual Taxes: $5,547.20 Insurance - Annual Premium: $153.04 Income - Monthly Rent: $3,754.75 - Projected Rental Yield: 6.02% - Projected Annual Cash Flow: $16,077.88 Property Management - PM Fee Rate: 15.0% of gross rents - DAO LLC Fee: $750.00/year - Annual PM Fee (est.): $6,758.55 (based on $3,754.75/month rent) - Gross Monthly Rent: $2,655.89 DAO Cash Balances (Yhome Transition Reconciliation) · Field · Value · ECO Operating Cash · $4,979.57 · DAO Net Cash (Capital Call) · *(pending)* · Annual Expenses - Property Taxes · $2,341.60 · Cuyahoga County - Current Balance - Homeowners Insurance: *(see Insurance)* - Property Management: *(ECO Systems — per…

File Contents

Read file contents

# Financial Data

**Lofty Property ID:** `01FDH2AHH5YWYGFBJN1QVG69KQ`
**Lofty Asset Unit:** `LFTY0007`
**Last Updated:** 2026-04-13

## Purchase Information

- **Sale Price:** $217,500.00
- **Closing Costs:** $1,500.00
- **Total Investment:** $267,038.69

## Tax Assessment

- **Annual Taxes:** $5,547.20

## Insurance

- **Annual Premium:** $153.04

## Income

- **Monthly Rent:** $3,754.75
- **Projected Rental Yield:** 6.02%
- **Projected Annual Cash Flow:** $16,077.88

## Property Management

- **PM Fee Rate:** 15.0% of gross rents
- **DAO LLC Fee:** $750.00/year
- **Annual PM Fee (est.):** $6,758.55 (based on $3,754.75/month rent)

- **Gross Monthly Rent:** $2,655.89

## DAO Cash Balances (Yhome Transition Reconciliation)
| Field | Value |
|-------|-------|
| **ECO Operating Cash** | $4,979.57 |
| **DAO Net Cash (Capital Call)** | *(pending)* |

## Annual Expenses

- **Property Taxes | $2,341.60 | Cuyahoga County - Current Balance
- **Homeowners Insurance:** *(see Insurance)*
- **Property Management:** *(ECO Systems — per contract)*
- **Utilities Water/Sewer:** $595.38

## Cash Flow Metrics

- **IRR:** 2%
- **Current Maintenance Reserve:** $1,103.40
- **Cash Flow:** $1.00/month

## Market

- **Market:** Cleveland

---

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

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

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

| Metric | Amount |
|---|---:|
| Revenue | $0.00 |
| Operating Expenses | $0.00 |
| NOI | $0.00 |
| Loan/CapEx/Retained Earnings | $0.00 |
| Net Operating Cashflow | $0.00 |
| Rents | $0.00 |
| Property Management Fee | $0.00 |
| 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 | $0.00 |
| Estimated NAV | $0.00 |

`source_workbook: Public/07 - P&L & Owner Statements/Cash Flow Statement - 4318 Clybourne Ave Cleveland, OH 44109.xlsx`
<!-- AUTO:CF_PRIOR_MONTH_END -->