5450 S 350 E Washington Terrace, Utah, 84405
2 bed β’ 1 bath β’ 8 guests
Est. $863/mo

Inquire about this property
Contact Agent
$41,547
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$21,147
Profit
Revenue
$41,547
Operating Expenses
$8,194
Operating Income
$33,352
Mortgage & Taxes
$12,205
Profit (Cash Flow)
$21,147
$0
Cash Investment
Down Payment
$0
Renos & Furnishing
$0
Closing Costs
$0
Total
$0
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
β%
Cap Rate
18.52%
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
$6,959
Deductible property tax
$1,980
Your total deduction
-$4,764
Your adjusted annual income
$150,000 - -$4,764 = $154,764
Taxes on $154,764 (30%)
$46,429
Your old tax bill
$45,000
Your new tax bill
$46,429
Estimated tax savings
-$1,429
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com