$46,605
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$490
Profit
Revenue
$46,605
Operating Expenses
$19,139
Operating Income
$27,466
Mortgage & Taxes
$26,976
Profit (Cash Flow)
$490
$100,875
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$8,875
Closing Costs
$12,000
Total
$100,875
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.48%
Cap Rate
6.86%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$38,635
Your adjusted annual income
$150,000 - $38,635 = $111,365
Taxes on $111,365 (30%)
$33,409
Your old tax bill
$45,000
Your new tax bill
$33,409
Estimated tax savings
$11,591
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com