$46,050
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$7
Profit
Revenue
$46,050
Operating Expenses
$19,066
Operating Income
$26,983
Mortgage & Taxes
$26,976
Profit (Cash Flow)
$7
$102,852
Cash Investment
Down Payment
$79,980
Renos & Furnishing
$10,875
Closing Costs
$11,997
Total
$102,852
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0%
Cap Rate
6.74%
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
$18,980
Deductible property tax
$3,959
Your total deduction
$41,111
Your adjusted annual income
$150,000 - $41,111 = $108,889
Taxes on $108,889 (30%)
$32,667
Your old tax bill
$45,000
Your new tax bill
$32,667
Estimated tax savings
$12,333
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com