1039 Timber Elm Seguin, Texas, 78155
4 bed • 2 bath • 12 guests
Est. $4,796/mo
Inquire about this property
Contact Agent
$84,006
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$7,452
Profit
Revenue
$84,006
Operating Expenses
$24,001
Operating Income
$60,005
Mortgage & Taxes
$67,457
Profit (Cash Flow)
-$7,452
$240,500
Cash Investment
Down Payment
$200,000
Renos & Furnishing
$10,500
Closing Costs
$30,000
Total
$240,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.09%
Cap Rate
6%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$107,969
Your adjusted annual income
$150,000 - $107,969 = $42,031
Taxes on $42,031 (30%)
$12,609
Your old tax bill
$45,000
Your new tax bill
$12,609
Estimated tax savings
$32,391
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com