12 Fairhaven Ave Saco, Maine, 04072-2306
3 bed • 2 bath • 8 guests
Est. $4,316/mo

Inquire about this property
Contact Agent
$119,084
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$4,924
Profit
Revenue
$119,084
Operating Expenses
$53,456
Operating Income
$65,628
Mortgage & Taxes
$60,704
Profit (Cash Flow)
$4,924
$217,477
Cash Investment
Down Payment
$179,980
Renos & Furnishing
$10,500
Closing Costs
$26,997
Total
$217,477
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.26%
Cap Rate
7.29%
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
$42,710
Deductible property tax
$8,909
Your total deduction
$85,677
Your adjusted annual income
$150,000 - $85,677 = $64,323
Taxes on $64,323 (30%)
$19,297
Your old tax bill
$45,000
Your new tax bill
$19,297
Estimated tax savings
$25,703
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com