✨Track on-chain rental distributions and secondary market pricing for 1278 E 187th St in Cleveland, OH.
View on Lofty Marketplace ↗
Tier 1: High Conviction Score🔥 DEEP DISCOUNTCleveland, OH SubmarketAlgorand ASA #3685171891🔥 19.12% 5-Year Projected IRR

1278 E 187th St

Single Family Residence • 3 Bed / 1.5 Bath • Total Tokens: 1,717 • Tokenized on Lofty / Algorand

View on Lofty ↗← Cleveland Hub
🏷️ Active Secondary Discount Opportunity: 🔥 Deep Discount: $37.03 (15.2% below initial offering)Secondary Pricing Spread
🎯 Quantitative Model Catalysts & Score Factors (Tier 1: High Conviction Score):🔥 DEEP DISCOUNT
💰 Income & Dividend Cash Flow
95/100
📈 Residential Capital Growth
70/100
🏷️ Model Valuation Spread
85/100

⚡ Secondary Market Order Book

⚡ SYNCHRONIZED
BEST ASK (BUY PRICE)
$37.03
Depth: Active Liquidity
BEST BID (SELL PRICE)
$12.00
Depth: 135 shares
Bid-Ask Spread:$1.11 (3.0%)
Par Discount vs $50:-15.2% (Discount)

🏢 Property Manager

🛡️ VERIFIED PARTNER
🏢

EquityTeam

📍 Cincinnati / Dayton / Cleveland, OH • 28 Public Properties

Tech-enabled Midwest real estate asset management firm specializing in high-yielding SFR and small multi-family portfolios.

Registry ID: partner-equity-teamOfficial Site ↗

📐 Valuation & Model NAV Spread

Model Estimated Value (AVM FMV):$83,300
Implied Token Market Cap:$63,580.51
Discount to Model NAV:+23.67%
Secondary Token Price:$37.03 (Initial: $43.68)
Discount to Initial Offering:+15.2%
Gross Rent Multiplier (GRM):7.57x

💰 Rental Income & 5-Year Return Forecast

Realized Net Dividend Yield:10.59%
Projected 5-Year IRR:19.12% / yr
In-Place Monthly Rent:$918 / mo
HUD Fair Market Rent (2-3BR):$1,000 / mo
Mark-to-Market Rent Upside:+9.0%
Residential 1% Rule Ratio:1.1% / mo

📍 Cleveland Submarket Fundamentals & Growth Drivers

City Submarket:Cleveland, Ohio (Cleveland / Cuyahoga County)
Property Manager:EquityTeam (Verified)
Neighborhood Grade:Grade B+
School District Rating:6.8/10 (Appreciation Driver)
Landlord Law Environment:High
Local Property Tax Rate:1.55% / yr
Expected Residential Appreciation:+3.8% / yr
🐂 Institutional Bull Case

Significant secondary market discount (15.22% below initial offering). Healthy 97% maintenance reserve buffer and strong 98.7% tenant payout reliability in a high-demand Cleveland / Cuyahoga County neighborhood.

🐻 Downside Risk Factors

Regional economic cooling could moderate projected 3.8% annual single-family residential appreciation.

🚀 Explore Listing on Lofty ↗📁 Official Property Documents⛓️ Allo Explorer👛 Pera Wallet

🔗 Compare Related Fractional Real Estate Deals

Other Deals in Cleveland, OH:

View all Cleveland properties →

More Properties in Ohio (OH):

View all Ohio properties →