30 Sun Mt Rd Chatsworth, Georgia, 30705-6880
2 bed • 1 bath • 4 guests
Est. $1,410/mo

Inquire about this property
Contact Agent
$39,976
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$31
Profit
Revenue
$39,976
Operating Expenses
$19,117
Operating Income
$20,859
Mortgage & Taxes
$20,890
Profit (Cash Flow)
-$31
$59,170
Cash Investment
Down Payment
$44,100
Renos & Furnishing
$6,250
Closing Costs
$8,820
Total
$59,170
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.05%
Cap Rate
7.09%
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
$14,826
Deductible property tax
$2,911
Your total deduction
$29,834
Your adjusted annual income
$150,000 - $29,834 = $120,166
Taxes on $120,166 (30%)
$36,050
Your old tax bill
$45,000
Your new tax bill
$36,050
Estimated tax savings
$8,950
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com