$62,720
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$17,954
Profit
Revenue
$62,720
Operating Expenses
$21,234
Operating Income
$41,486
Mortgage & Taxes
$23,532
Profit (Cash Flow)
$17,954
$88,770
Cash Investment
Down Payment
$69,800
Renos & Furnishing
$8,500
Closing Costs
$10,470
Total
$88,770
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.22%
Cap Rate
11.88%
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
$16,564
Deductible property tax
$3,455
Your total deduction
$16,287
Your adjusted annual income
$150,000 - $16,287 = $133,713
Taxes on $133,713 (30%)
$40,114
Your old tax bill
$45,000
Your new tax bill
$40,114
Estimated tax savings
$4,886
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com