$273,933
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$26,246
Profit
Revenue
$273,933
Operating Expenses
$48,691
Operating Income
$225,242
Mortgage & Taxes
$198,996
Profit (Cash Flow)
$26,246
$689,750
Cash Investment
Down Payment
$590,000
Renos & Furnishing
$11,250
Closing Costs
$88,500
Total
$689,750
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.8%
Cap Rate
7.63%
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
$140,010
Deductible property tax
$29,205
Your total deduction
$255,102
Your adjusted annual income
$150,000 - $255,102 = -$105,102
Taxes on -$105,102 (30%)
-$31,531
Your old tax bill
$45,000
Your new tax bill
-$31,531
Estimated tax savings
$76,531
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com