$40,549
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$4,666
Profit
Revenue
$40,549
Operating Expenses
$18,351
Operating Income
$22,198
Mortgage & Taxes
$17,532
Profit (Cash Flow)
$4,666
$68,300
Cash Investment
Down Payment
$52,000
Renos & Furnishing
$8,500
Closing Costs
$7,800
Total
$68,300
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.83%
Cap Rate
8.53%
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
$12,340
Deductible property tax
$2,574
Your total deduction
$21,129
Your adjusted annual income
$150,000 - $21,129 = $128,871
Taxes on $128,871 (30%)
$38,661
Your old tax bill
$45,000
Your new tax bill
$38,661
Estimated tax savings
$6,339
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com