$18,262
Annual Revenue
Revenue data could not be found for this address
Top 101% of comparables
Top 101% of comparables
-$36,069
Profit
Revenue
$18,262
Operating Expenses
$15,454
Operating Income
$2,808
Mortgage & Taxes
$38,877
Profit (Cash Flow)
-$36,069
$27,700
Cash Investment
Down Payment
$0
Renos & Furnishing
$23,200
Closing Costs
$4,500
Total
$27,700
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-130.21%
Cap Rate
0.59%
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
$28,180
Deductible property tax
$4,703
Your total deduction
$142,752
Your adjusted annual income
$150,000 - $142,752 = $7,248
Taxes on $7,248 (30%)
$2,174
Your old tax bill
$45,000
Your new tax bill
$2,174
Estimated tax savings
$42,826
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com