427 Gammon Rd Kingsport, Tennessee, 37663-4118
5 bed • 3 bath • 12 guests
Est. $2,758/mo
Inquire about this property
Contact Agent
$61,913
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$2,000
Profit
Revenue
$61,913
Operating Expenses
$21,129
Operating Income
$40,784
Mortgage & Taxes
$38,784
Profit (Cash Flow)
$2,000
$145,000
Cash Investment
Down Payment
$115,000
Renos & Furnishing
$12,750
Closing Costs
$17,250
Total
$145,000
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.37%
Cap Rate
7.09%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$54,236
Your adjusted annual income
$150,000 - $54,236 = $95,764
Taxes on $95,764 (30%)
$28,729
Your old tax bill
$45,000
Your new tax bill
$28,729
Estimated tax savings
$16,271
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com