$52,124
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$10,817
Profit
Revenue
$52,124
Operating Expenses
$19,856
Operating Income
$32,268
Mortgage & Taxes
$21,451
Profit (Cash Flow)
$10,817
$81,765
Cash Investment
Down Payment
$63,600
Renos & Furnishing
$8,625
Closing Costs
$9,540
Total
$81,765
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.22%
Cap Rate
10.14%
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
$15,093
Deductible property tax
$3,148
Your total deduction
$21,877
Your adjusted annual income
$150,000 - $21,877 = $128,123
Taxes on $128,123 (30%)
$38,437
Your old tax bill
$45,000
Your new tax bill
$38,437
Estimated tax savings
$6,563
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com