← Back to screener
Lofty Secondary

8202 Laurel Ave, Raytown, MO 64138

🇺🇸 Raytown, MO

8202 Laurel Ave, Raytown, MO 64138 — photo 1 1 / 11

Total Asset Value

$147,312

$205,483 raised

Price

$36.00 / token 0.0% vs previous fill

-28.3% vs issue price

Buy on Lofty ↗

🕒 Realized yield

9.05%

average of yield over time, to date

📈 Current Market Yield

12.69%

net rent ÷ current market price

⚠️ Risk signals

✕ 0 ! 1 ✓ 5

red = caution · click to inspect each signal

🔔 Watch this property

Get alerted when liquidity drops, a lawsuit is filed, or distributions stop.

Risk check Occupied Rent current Minimal flood risk Yield dipped to 2.0% Sellable -28% vs issue

Overview

4/5
Platform
Lofty
Token symbol
Not provided
Asset class
Real estate
Market
Secondary
Status
Active

Exit & Liquidity

6/9
Sellability
Two-sided
Trades (7d)
7 fills
AMM pool cash (USDC)
$0.00
AMM pool tokens
0
Order book — buy
245
Order book — sell
157

Executed trades

20 fills

Actual fills on the secondary market, newest first — not open orders. Updated hourly; where a transaction hash exists the date links to the chain.

When Tokens Price Value
1d ago 5 $36.00 $180.00
1d ago 0.1377 $36.00 $4.96
1d ago 23 $36.00 $828.00
2d ago 0.1458 $36.00 $5.25
4d ago 0.1618 $36.00 $5.82
6d ago 2 $36.00 $72.00
6d ago 0.4152 $36.00 $14.95
11d ago 0.8791 $36.00 $31.65
Sep 28, 2026 1 $36.00 $36.00
Sep 26, 2026 1 $35.95 $35.95
Sep 25, 2026 1 $20.00 $20.00
Sep 21, 2026 1 $36.00 $36.00
Sep 11, 2026 0.0152 $36.00 $0.55
Sep 11, 2026 1.0048 $33.90 $34.06
Sep 10, 2026 2 $33.90 $67.80
Sep 1, 2026 0.24 $35.99 $8.64
Aug 31, 2026 0.22 $35.99 $7.92
Aug 30, 2026 0.52 $35.99 $18.71
Aug 30, 2026 2 $35.99 $71.98
Aug 29, 2026 1 $35.00 $35.00

Returns

9/11
Net APY
9.10%
Gross APY
9.10%
Realized ARY
9.05%
Cap rate
0.12%
Cash-on-cash
6.08%
Gross rent / yr
$18,120.00
Monthly rent
$1,510.00
NOI / yr
$7,155.12
Total rent paid
Not provided
Payout cadence
Monthly
since Sep 2023 · 32 monthly payouts
Metric

Net yield over time

Avg 9.05%
Sep 2023 1.98%–16.90% Sep 2026

Operating costs (annual) — the drag from gross rent to NOI

Property tax $5,479.44 30.24%
Management $2,265.00 12.50%
Utilities $2,709.00 14.95%
Maintenance reserve $3,000.00 16.56%
LLC admin $750.00 4.14%
Total operating costs $14,203.44 78.39%
Gross rent → NOI $18,120.00 → $7,155.12

How net yield is calculated

Tenants pay gross rent, but property management (~7%), insurance, property tax, maintenance and the platform fee come out before you’re paid. Net rent is what’s left to distribute — those costs fall on the investor, not the platform. The platform keeps only its listing/trading fee.

Why the payout swings. Lofty distributes the actual cash collected each month, so a repair, a vacancy or a fee lands in the month it happens — the bars above move with it. You see costs raw, as they occur, not averaged out.

Valuation

13/17
Current price / token
$36.00 · 5 tokens ($180.00) · 1d ago
Appraisal NAV
$50.22
Premium / discount vs NAV
-28.3%
Underlying value
$209,550.00
Sale price
$205,000.00
ZIP home value (Zillow)
$207,015.73
This price vs ZIP
-1.0%
ZIP rent (Zillow)
$1,517.28
This rent vs ZIP
-0.5%
Median home value (ACS)
$170,100.00
Median rent (ACS)
$1,246.00
HUD fair market rent
$1,640.00 (3BR · ZIP)
Rent vs HUD FMR
-7.9%

Risk

12/16
LTV
45.70%
Property price
$205,000.00
Loan
$93,753.14
Equity
$111,246.86
Monthly loan repayment
$0.00
Occupancy
Occupied
Vacancy rate (tract)
6.90%
Vacancy rate (county)
9.20%
Income vs county
+11.3%
Income trend
+64.8%
Population trend
-9.4%
County tax standing
Not provided
FEMA flood zone
Outside mapped hazard zones

⚠️ Monthly loan repayment is $0 (deferred) — the 45.7% loan isn’t being serviced now, which inflates current cash yield, but the $93,753.14 principal still claims sale proceeds.

Whale concentration

High
Holders (wallets)
≈ 76ⓘ
Total tokens
4,173
Top holder
43.70%
Top 5
93.33%
Top 10
96.00%
Largest holding
1,788 tokens
Effective holders
2.8
HHI
3,512.2
Distribution of the top 25 holders and the combined remainder — hover for value & quantity

Read live from Algorand: every holder's on-chain balance across 76 wallets (issuer/reserve excluded). Higher top-holder share means a single seller can move the price. The platform's own holder count can run slightly higher — it also counts owners pooled in its custodial wallet.

Property & Neighborhood

9/13
Address
Not provided
Location
Raytown, MO
Country
United States
Property type
Single-family
Beds / baths
3 Bed / 2 Bath
Size
1,344 sqft
Year built
2023
Operating since
2023-08-30 (3y 1m in)
Median income (tract)
$74,757.00
Population (tract)
5,327

Off-chain neighborhood data — US Census ACS 5-year (tract 012804) + Zillow ZIP indices, joined by geocoded address. Measured, not curated.