23 Red Cedar Trail Southport, North Carolina, 28461-5005
5 bed • 5 bath • 15 guests
Est. $6,475/mo
Inquire about this property
Contact Agent
$239,417
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$104,157
Profit
Revenue
$239,417
Operating Expenses
$44,204
Operating Income
$195,213
Mortgage & Taxes
$91,056
Profit (Cash Flow)
$104,157
$323,750
Cash Investment
Down Payment
$270,000
Renos & Furnishing
$13,250
Closing Costs
$40,500
Total
$323,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
32.17%
Cap Rate
14.46%
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
$64,072
Deductible property tax
$13,365
Your total deduction
$25,675
Your adjusted annual income
$150,000 - $25,675 = $124,325
Taxes on $124,325 (30%)
$37,298
Your old tax bill
$45,000
Your new tax bill
$37,298
Estimated tax savings
$7,702
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com