$47,555
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$10,317
Profit
Revenue
$47,555
Operating Expenses
$20,102
Operating Income
$27,453
Mortgage & Taxes
$17,136
Profit (Cash Flow)
$10,317
$71,500
Cash Investment
Down Payment
$55,000
Renos & Furnishing
$8,250
Closing Costs
$8,250
Total
$71,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.42%
Cap Rate
9.98%
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
$11,071
Deductible property tax
$2,805
Your total deduction
$16,378
Your adjusted annual income
$150,000 - $16,378 = $133,622
Taxes on $133,622 (30%)
$40,087
Your old tax bill
$45,000
Your new tax bill
$40,087
Estimated tax savings
$4,913
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com