10093 Jeske Ave NW Annandale, Minnesota, 55302
2 bed • 1 bath • 8 guests
Est. $1,319/mo

Inquire about this property
Contact Agent
$30,768
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$5,702
Profit
Revenue
$30,768
Operating Expenses
$17,920
Operating Income
$12,848
Mortgage & Taxes
$18,551
Profit (Cash Flow)
-$5,702
$69,500
Cash Investment
Down Payment
$55,000
Renos & Furnishing
$6,250
Closing Costs
$8,250
Total
$69,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.2%
Cap Rate
4.67%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$13,052
Deductible property tax
$2,722
Your total deduction
$33,809
Your adjusted annual income
$150,000 - $33,809 = $116,191
Taxes on $116,191 (30%)
$34,857
Your old tax bill
$45,000
Your new tax bill
$34,857
Estimated tax savings
$10,143
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com