114 George St Robbinsville Township, New Jersey, 08691-4116
4 bed • 3 bath • 7 guests
Est. $3,118/mo

Inquire about this property
Contact Agent
$115,476
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$43,537
Profit
Revenue
$115,476
Operating Expenses
$28,092
Operating Income
$87,384
Mortgage & Taxes
$43,847
Profit (Cash Flow)
$43,537
$160,250
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$10,750
Closing Costs
$19,500
Total
$160,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.16%
Cap Rate
13.44%
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
$30,850
Deductible property tax
$6,435
Your total deduction
$22,341
Your adjusted annual income
$150,000 - $22,341 = $127,659
Taxes on $127,659 (30%)
$38,298
Your old tax bill
$45,000
Your new tax bill
$38,298
Estimated tax savings
$6,702
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com