232 Water St Oconto, Wisconsin, 54153-1532
2 bed • 1 bath • 4 guests
Est. $863/mo

Inquire about this property
Contact Agent
$41,430
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$9,982
Profit
Revenue
$41,430
Operating Expenses
$19,306
Operating Income
$22,124
Mortgage & Taxes
$12,142
Profit (Cash Flow)
$9,982
$47,650
Cash Investment
Down Payment
$36,000
Renos & Furnishing
$6,250
Closing Costs
$5,400
Total
$47,650
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.94%
Cap Rate
12.29%
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
$8,543
Deductible property tax
$1,782
Your total deduction
$8,713
Your adjusted annual income
$150,000 - $8,713 = $141,287
Taxes on $141,287 (30%)
$42,386
Your old tax bill
$45,000
Your new tax bill
$42,386
Estimated tax savings
$2,614
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com