$74,882
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$1,476
Profit
Revenue
$74,882
Operating Expenses
$22,815
Operating Income
$52,068
Mortgage & Taxes
$50,592
Profit (Cash Flow)
$1,476
$181,375
Cash Investment
Down Payment
$150,000
Renos & Furnishing
$8,875
Closing Costs
$22,500
Total
$181,375
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.81%
Cap Rate
6.94%
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
$35,596
Deductible property tax
$7,425
Your total deduction
$70,848
Your adjusted annual income
$150,000 - $70,848 = $79,152
Taxes on $79,152 (30%)
$23,746
Your old tax bill
$45,000
Your new tax bill
$23,746
Estimated tax savings
$21,254
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com