$74,324
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$7,127
Profit
Revenue
$74,324
Operating Expenses
$22,742
Operating Income
$51,581
Mortgage & Taxes
$44,454
Profit (Cash Flow)
$7,127
$162,320
Cash Investment
Down Payment
$131,800
Renos & Furnishing
$10,750
Closing Costs
$19,770
Total
$162,320
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.39%
Cap Rate
7.82%
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
$31,277
Deductible property tax
$6,524
Your total deduction
$59,642
Your adjusted annual income
$150,000 - $59,642 = $90,358
Taxes on $90,358 (30%)
$27,107
Your old tax bill
$45,000
Your new tax bill
$27,107
Estimated tax savings
$17,893
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com