3322 Twp Rd 539 Loudonville, Ohio, 44842
4 bed • 2.5 bath • 12 guests
Est. $2,326/mo

Inquire about this property
Contact Agent
$78,016
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$22,077
Profit
Revenue
$78,016
Operating Expenses
$23,222
Operating Income
$54,794
Mortgage & Taxes
$32,717
Profit (Cash Flow)
$22,077
$122,175
Cash Investment
Down Payment
$97,000
Renos & Furnishing
$10,625
Closing Costs
$14,550
Total
$122,175
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.07%
Cap Rate
11.29%
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
$23,019
Deductible property tax
$4,802
Your total deduction
$27,437
Your adjusted annual income
$150,000 - $27,437 = $122,563
Taxes on $122,563 (30%)
$36,769
Your old tax bill
$45,000
Your new tax bill
$36,769
Estimated tax savings
$8,231
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com