140 Fox Mountain Rd Livingston Manor, New York, 12758-6805
2 bed • 1 bath • 4 guests
Est. $2,038/mo

Inquire about this property
Contact Agent
$77,490
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$29,688
Profit
Revenue
$77,490
Operating Expenses
$23,154
Operating Income
$54,336
Mortgage & Taxes
$24,648
Profit (Cash Flow)
$29,688
$104,000
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$6,250
Closing Costs
$12,750
Total
$104,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.54%
Cap Rate
12.78%
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
$17,110
Deductible property tax
$2,496
Your total deduction
$12,527
Your adjusted annual income
$150,000 - $12,527 = $137,473
Taxes on $137,473 (30%)
$41,242
Your old tax bill
$45,000
Your new tax bill
$41,242
Estimated tax savings
$3,758
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com