101 Deerfield Trail Chapel Hill, North Carolina, 27516-9510
4 bed • 3 bath • 10 guests
Est. $2,398/mo

Inquire about this property
Contact Agent
$74,944
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$22,506
Profit
Revenue
$74,944
Operating Expenses
$24,023
Operating Income
$50,922
Mortgage & Taxes
$28,416
Profit (Cash Flow)
$22,506
$152,600
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$42,600
Closing Costs
$10,000
Total
$152,600
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.74%
Cap Rate
10.18%
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
$15,742
Deductible property tax
$5,500
Your total deduction
$30,781
Your adjusted annual income
$150,000 - $30,781 = $119,219
Taxes on $119,219 (30%)
$35,766
Your old tax bill
$45,000
Your new tax bill
$35,766
Estimated tax savings
$9,234
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com