1732 Deer Run Dr Burlington, Kentucky, 41005-9374
4 bed • 3 bath • 8 guests
Est. $700/mo
Inquire about this property
Contact Agent
$27,393
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$912
Profit
Revenue
$27,393
Operating Expenses
$16,641
Operating Income
$10,752
Mortgage & Taxes
$9,840
Profit (Cash Flow)
$912
$44,330
Cash Investment
Down Payment
$29,200
Renos & Furnishing
$10,750
Closing Costs
$4,380
Total
$44,330
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.05%
Cap Rate
7.36%
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
$6,929
Deductible property tax
$1,445
Your total deduction
$14,366
Your adjusted annual income
$150,000 - $14,366 = $135,634
Taxes on $135,634 (30%)
$40,690
Your old tax bill
$45,000
Your new tax bill
$40,690
Estimated tax savings
$4,310
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com