1109 Worth St Durham, North Carolina, 27701-4049
3 bed • 3 bath • 6 guests
Est. $2,154/mo

Inquire about this property
Contact Agent
$41,733
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$7,061
Profit
Revenue
$41,733
Operating Expenses
$18,505
Operating Income
$23,228
Mortgage & Taxes
$30,288
Profit (Cash Flow)
-$7,061
$112,020
Cash Investment
Down Payment
$89,800
Renos & Furnishing
$8,750
Closing Costs
$13,470
Total
$112,020
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.3%
Cap Rate
5.17%
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
$21,310
Deductible property tax
$4,445
Your total deduction
$52,750
Your adjusted annual income
$150,000 - $52,750 = $97,250
Taxes on $97,250 (30%)
$29,175
Your old tax bill
$45,000
Your new tax bill
$29,175
Estimated tax savings
$15,825
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com