102 SE 1st St McMinnville, Oregon, 97128-6041
4 bed • 1 bath • 8 guests
Est. $1,535/mo

Inquire about this property
Contact Agent
$65,284
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$21,879
Profit
Revenue
$65,284
Operating Expenses
$21,567
Operating Income
$43,717
Mortgage & Taxes
$21,837
Profit (Cash Flow)
$21,879
$99,850
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$10,250
Closing Costs
$9,600
Total
$99,850
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.91%
Cap Rate
13.66%
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
$15,585
Deductible property tax
$3,520
Your total deduction
$11,735
Your adjusted annual income
$150,000 - $11,735 = $138,265
Taxes on $138,265 (30%)
$41,479
Your old tax bill
$45,000
Your new tax bill
$41,479
Estimated tax savings
$3,521
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com