$32,726
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$3,596
Profit
Revenue
$32,726
Operating Expenses
$17,334
Operating Income
$15,392
Mortgage & Taxes
$11,796
Profit (Cash Flow)
$3,596
$48,750
Cash Investment
Down Payment
$35,000
Renos & Furnishing
$8,500
Closing Costs
$5,250
Total
$48,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.37%
Cap Rate
8.79%
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
$8,306
Deductible property tax
$1,732
Your total deduction
$14,137
Your adjusted annual income
$150,000 - $14,137 = $135,863
Taxes on $135,863 (30%)
$40,759
Your old tax bill
$45,000
Your new tax bill
$40,759
Estimated tax savings
$4,241
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com