$75,737
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$23,651
Profit
Revenue
$75,737
Operating Expenses
$23,766
Operating Income
$51,971
Mortgage & Taxes
$28,320
Profit (Cash Flow)
$23,651
$107,350
Cash Investment
Down Payment
$84,000
Renos & Furnishing
$10,750
Closing Costs
$12,600
Total
$107,350
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.03%
Cap Rate
12.37%
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
$19,934
Deductible property tax
$4,158
Your total deduction
$17,624
Your adjusted annual income
$150,000 - $17,624 = $132,376
Taxes on $132,376 (30%)
$39,713
Your old tax bill
$45,000
Your new tax bill
$39,713
Estimated tax savings
$5,287
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com