$47,781
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$8,253
Profit
Revenue
$47,781
Operating Expenses
$19,292
Operating Income
$28,490
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$8,253
$79,750
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$10,750
Closing Costs
$9,000
Total
$79,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.34%
Cap Rate
9.49%
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
$22,951
Your adjusted annual income
$150,000 - $22,951 = $127,049
Taxes on $127,049 (30%)
$38,115
Your old tax bill
$45,000
Your new tax bill
$38,115
Estimated tax savings
$6,885
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com