2782 NE 31st Ct Lighthouse Point, Florida, 33064-8546
5 bed • 5 bath • 12 guests
Est. $10,528/mo

Inquire about this property
Contact Agent
$169,239
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$13,909
Profit
Revenue
$169,239
Operating Expenses
$35,081
Operating Income
$134,158
Mortgage & Taxes
$148,068
Profit (Cash Flow)
-$13,909
$518,100
Cash Investment
Down Payment
$439,000
Renos & Furnishing
$13,250
Closing Costs
$65,850
Total
$518,100
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.68%
Cap Rate
6.11%
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
$104,177
Deductible property tax
$21,730
Your total deduction
$233,193
Your adjusted annual income
$150,000 - $233,193 = -$83,193
Taxes on -$83,193 (30%)
-$24,958
Your old tax bill
$45,000
Your new tax bill
-$24,958
Estimated tax savings
$69,958
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com