2270 Cavanagh Cir Los Angeles, California, 90032-3901
2 bed • 2 bath • 6 guests
Est. $3,837/mo

Inquire about this property
Contact Agent
$48,493
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$24,856
Profit
Revenue
$48,493
Operating Expenses
$19,384
Operating Income
$29,109
Mortgage & Taxes
$53,965
Profit (Cash Flow)
-$24,856
$190,500
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$6,500
Closing Costs
$24,000
Total
$190,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.04%
Cap Rate
3.63%
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
$37,969
Deductible property tax
$7,920
Your total deduction
$105,008
Your adjusted annual income
$150,000 - $105,008 = $44,992
Taxes on $44,992 (30%)
$13,498
Your old tax bill
$45,000
Your new tax bill
$13,498
Estimated tax savings
$31,502
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com