490 Hickory Hollow Rd Franklin, North Carolina, 28734-4960
3 bed • 2 bath • 6 guests
Est. $1,703/mo

Inquire about this property
Contact Agent
$58,896
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$15,803
Profit
Revenue
$58,896
Operating Expenses
$13,054
Operating Income
$45,842
Mortgage & Taxes
$30,039
Profit (Cash Flow)
$15,803
$54,650
Cash Investment
Down Payment
$35,500
Renos & Furnishing
$8,500
Closing Costs
$10,650
Total
$54,650
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.91%
Cap Rate
12.91%
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
$20,940
Deductible property tax
$3,905
Your total deduction
$18,929
Your adjusted annual income
$150,000 - $18,929 = $131,071
Taxes on $131,071 (30%)
$39,321
Your old tax bill
$45,000
Your new tax bill
$39,321
Estimated tax savings
$5,679
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com