8603 Apple Ln Rogers, Arkansas, 72756-3061
4 bed • 3 bath • 14 guests
Est. $2,398/mo

Inquire about this property
Contact Agent
$57,559
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$3,268
Profit
Revenue
$57,559
Operating Expenses
$20,563
Operating Income
$36,996
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$3,268
$125,750
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$10,750
Closing Costs
$15,000
Total
$125,750
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.59%
Cap Rate
7.39%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$47,750
Your adjusted annual income
$150,000 - $47,750 = $102,250
Taxes on $102,250 (30%)
$30,675
Your old tax bill
$45,000
Your new tax bill
$30,675
Estimated tax savings
$14,325
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com