554 Crowson Rd Township of Taylorsville, North Carolina, 28681
3 bed • 2 bath • 12 guests
Est. $2,014/mo
Inquire about this property
Contact Agent
$64,992
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$15,131
Profit
Revenue
$64,992
Operating Expenses
$21,529
Operating Income
$43,463
Mortgage & Taxes
$28,332
Profit (Cash Flow)
$15,131
$105,100
Cash Investment
Down Payment
$84,000
Renos & Furnishing
$8,500
Closing Costs
$12,600
Total
$105,100
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.39%
Cap Rate
10.34%
STR 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
$19,934
Deductible property tax
$4,158
Your total deduction
$27,651
Your adjusted annual income
$150,000 - $27,651 = $122,349
Taxes on $122,349 (30%)
$36,705
Your old tax bill
$45,000
Your new tax bill
$36,705
Estimated tax savings
$8,295
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com