248 McKibbin St New York, 11206
3 bed • 2 bath • 10 guests
Est. $1,439/mo

Inquire about this property
Contact Parker
Realtor at Keller Williams
$0
Annual Revenue
Revenue data could not be found for this address
Top 101% of comparables
Top 101% of comparables
-$33,317
Profit
Revenue
$0
Operating Expenses
$13,080
Operating Income
-$13,080
Mortgage & Taxes
$20,237
Profit (Cash Flow)
-$33,317
$77,500
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$8,500
Closing Costs
$9,000
Total
$77,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-42.98%
Cap Rate
-4.36%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$64,211
Your adjusted annual income
$150,000 - $64,211 = $85,789
Taxes on $85,789 (30%)
$25,737
Your old tax bill
$45,000
Your new tax bill
$25,737
Estimated tax savings
$19,263
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com