07 - P&L & Owner Statements - Financials Summary - 5541 S Peoria St, Chicago, IL 60621.md

# Financial Data **Last Updated:** 2026-04-06 **Source:** Cash Flow Statement (Jul–Dec 2025, 6-month actuals) + Baselane ## Investment Summary | Field | Value | |-------|-------| | Total Investment | $273,650.00 | | Sale Price | $255,000 | | Monthly Rent | $2,490 | ## Income | Field | Value | |-------|-------| | Monthly Gross Rent | $1,505.00 | | T-12 Total Rent (6-mo actual) | $11,772.00 | | Average Monthly Rent | $1,962/mo | ## Insurance - **Annual Premium:** $2,797.20 ## Property Management - **PM Fee Rate:** 10.0% of gross rents$1,505.00 - **DAO LLC Fee:** $750.00/year ## Annual Expenses (6-month actuals from Cash Flow Statement, Jul–Dec 2025) | Field | 6-mo Actual | Annualized | Source | |-------|-------------|------------|--------| | Property Taxes | $2,098.83 | ~$4,200 | Cash Flow Stmt | | Insurance | $2,097.90 | ~$4,196 | Cash Flow Stmt | | Property Management | $684.75 | ~$1,370 | Cash Flow Stmt | | Cleaning & Maintenance | $599.32 | ~$1,199 | Cash Flow Stmt | | Repairs | $900.00 | ~$1,800 | Cash Flow Stmt | | Legal | $95.00 | ~$190 | Cash Flow Stmt | | Utilities | $0| ~$20 | Cash Flow Stmt | | Utilities Water/Sewer | $839.74| | **Total Annual OpEx** | **$6,485.80** | **~$