$48,212
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$3,233
Profit
Revenue
$48,212
Operating Expenses
$19,348
Operating Income
$28,865
Mortgage & Taxes
$25,632
Profit (Cash Flow)
$3,233
$95,900
Cash Investment
Down Payment
$76,000
Renos & Furnishing
$8,500
Closing Costs
$11,400
Total
$95,900
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.37%
Cap Rate
7.59%
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
$18,035
Deductible property tax
$3,762
Your total deduction
$33,941
Your adjusted annual income
$150,000 - $33,941 = $116,059
Taxes on $116,059 (30%)
$34,818
Your old tax bill
$45,000
Your new tax bill
$34,818
Estimated tax savings
$10,182
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com