525 Craggy Pointe Sugar Mountain, North Carolina, 28604-7239
3 bed • 3 bath • 8 guests
Est. $3,118/mo
Inquire about this property
Contact Agent
$48,157
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$15,019
Profit
Revenue
$48,157
Operating Expenses
$19,340
Operating Income
$28,817
Mortgage & Taxes
$43,836
Profit (Cash Flow)
-$15,019
$158,250
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$8,750
Closing Costs
$19,500
Total
$158,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.49%
Cap Rate
4.43%
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
$30,850
Deductible property tax
$6,435
Your total deduction
$77,849
Your adjusted annual income
$150,000 - $77,849 = $72,151
Taxes on $72,151 (30%)
$21,645
Your old tax bill
$45,000
Your new tax bill
$21,645
Estimated tax savings
$23,355
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com