Victory Ln Garden City, South Carolina, 29576
6 bed • 6 bath • 14 guests
Est. $2,969/mo

Inquire about this property
Contact Agent
$109,255
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$40,216
Profit
Revenue
$109,255
Operating Expenses
$27,283
Operating Income
$81,972
Mortgage & Taxes
$41,756
Profit (Cash Flow)
$40,216
$157,870
Cash Investment
Down Payment
$123,800
Renos & Furnishing
$15,500
Closing Costs
$18,570
Total
$157,870
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.47%
Cap Rate
13.24%
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
$29,378
Deductible property tax
$6,128
Your total deduction
$23,246
Your adjusted annual income
$150,000 - $23,246 = $126,754
Taxes on $126,754 (30%)
$38,026
Your old tax bill
$45,000
Your new tax bill
$38,026
Estimated tax savings
$6,974
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com