$45,820
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$2,483
Profit
Revenue
$45,820
Operating Expenses
$19,877
Operating Income
$25,943
Mortgage & Taxes
$23,460
Profit (Cash Flow)
$2,483
$84,750
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$4,250
Closing Costs
$10,500
Total
$84,750
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.93%
Cap Rate
7.41%
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
$16,611
Deductible property tax
$3,325
Your total deduction
$31,292
Your adjusted annual income
$150,000 - $31,292 = $118,708
Taxes on $118,708 (30%)
$35,613
Your old tax bill
$45,000
Your new tax bill
$35,613
Estimated tax savings
$9,387
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com