$115,052
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$6,075
Profit
Revenue
$115,052
Operating Expenses
$28,037
Operating Income
$87,015
Mortgage & Taxes
$80,940
Profit (Cash Flow)
$6,075
$287,000
Cash Investment
Down Payment
$240,000
Renos & Furnishing
$11,000
Closing Costs
$36,000
Total
$287,000
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.11%
Cap Rate
7.25%
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
$56,953
Deductible property tax
$11,880
Your total deduction
$109,227
Your adjusted annual income
$150,000 - $109,227 = $40,773
Taxes on $40,773 (30%)
$12,232
Your old tax bill
$45,000
Your new tax bill
$12,232
Estimated tax savings
$32,768
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com