367 W Riverside Dr Tequesta, Florida, 33469-2956
3 bed • 2 bath • 8 guests
Est. $2,878/mo
Inquire about this property
Contact Agent
$94,408
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$18,782
Profit
Revenue
$94,408
Operating Expenses
$35,162
Operating Income
$59,246
Mortgage & Taxes
$40,464
Profit (Cash Flow)
$18,782
$151,000
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$33,000
Closing Costs
-$2,000
Total
$151,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.43%
Cap Rate
9.87%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$42,505
Your adjusted annual income
$150,000 - $42,505 = $107,495
Taxes on $107,495 (30%)
$32,249
Your old tax bill
$45,000
Your new tax bill
$32,249
Estimated tax savings
$12,751
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com