7241 101st Ave South Haven, Michigan, 49090
5 bed • 2 bath • 12 guests
Est. $1,818/mo

Inquire about this property
Contact Agent
$73,984
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$25,720
Profit
Revenue
$73,984
Operating Expenses
$22,698
Operating Income
$51,286
Mortgage & Taxes
$25,566
Profit (Cash Flow)
$25,720
$99,670
Cash Investment
Down Payment
$75,800
Renos & Furnishing
$12,500
Closing Costs
$11,370
Total
$99,670
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.8%
Cap Rate
13.53%
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
$17,988
Deductible property tax
$3,752
Your total deduction
$13,552
Your adjusted annual income
$150,000 - $13,552 = $136,448
Taxes on $136,448 (30%)
$40,934
Your old tax bill
$45,000
Your new tax bill
$40,934
Estimated tax savings
$4,066
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com