4300 S Winged Foot Cir Cedar, Michigan, 49621-9800
2 bed • 2 bath • 4 guests
Est. $2,374/mo

Inquire about this property
Contact Agent
$45,962
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$6,484
Profit
Revenue
$45,962
Operating Expenses
$19,055
Operating Income
$26,907
Mortgage & Taxes
$33,391
Profit (Cash Flow)
-$6,484
$120,350
Cash Investment
Down Payment
$99,000
Renos & Furnishing
$6,500
Closing Costs
$14,850
Total
$120,350
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.38%
Cap Rate
5.43%
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
$23,493
Deductible property tax
$4,900
Your total deduction
$56,420
Your adjusted annual income
$150,000 - $56,420 = $93,580
Taxes on $93,580 (30%)
$28,074
Your old tax bill
$45,000
Your new tax bill
$28,074
Estimated tax savings
$16,926
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com