607 N Logan Ave Fleming, Colorado, 80728-9702
5 bed • 2 bath • 11 guests
Est. $767/mo

Inquire about this property
Contact Parker
Realtor at Keller Williams
$0
Annual Revenue
Revenue data could not be found for this address
Top 101% of comparables
Top 101% of comparables
-$23,873
Profit
Revenue
$0
Operating Expenses
$13,080
Operating Income
-$13,080
Mortgage & Taxes
$10,793
Profit (Cash Flow)
-$23,873
$49,300
Cash Investment
Down Payment
$32,000
Renos & Furnishing
$12,500
Closing Costs
$4,800
Total
$49,300
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-48.42%
Cap Rate
-8.17%
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
$7,594
Deductible property tax
$1,584
Your total deduction
$41,449
Your adjusted annual income
$150,000 - $41,449 = $108,551
Taxes on $108,551 (30%)
$32,565
Your old tax bill
$45,000
Your new tax bill
$32,565
Estimated tax savings
$12,435
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com