$44,333
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$6,950
Profit
Revenue
$44,333
Operating Expenses
$18,843
Operating Income
$25,490
Mortgage & Taxes
$18,540
Profit (Cash Flow)
$6,950
$69,750
Cash Investment
Down Payment
$55,000
Renos & Furnishing
$6,500
Closing Costs
$8,250
Total
$69,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.96%
Cap Rate
9.26%
0
Long Term Rental Comparables
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
$13,052
Deductible property tax
$2,722
Your total deduction
$20,007
Your adjusted annual income
$150,000 - $20,007 = $129,993
Taxes on $129,993 (30%)
$38,998
Your old tax bill
$45,000
Your new tax bill
$38,998
Estimated tax savings
$6,002
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com