308 S Topsail Dr Surf City, North Carolina, 28445-6746
3 bed • 2 bath • 6 guests
Est. $2,398/mo
Inquire about this property
Contact Agent
$62,091
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$3,614
Profit
Revenue
$62,091
Operating Expenses
$21,152
Operating Income
$40,940
Mortgage & Taxes
$37,326
Profit (Cash Flow)
$3,614
$73,500
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$8,500
Closing Costs
$15,000
Total
$73,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.91%
Cap Rate
8.18%
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
$26,697
Deductible property tax
$4,950
Your total deduction
$46,462
Your adjusted annual income
$150,000 - $46,462 = $103,538
Taxes on $103,538 (30%)
$31,061
Your old tax bill
$45,000
Your new tax bill
$31,061
Estimated tax savings
$13,939
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com