8 Pensacola Heights Arden, North Carolina, 28704-3225
2 bed • 2 bath • 5 guests
Est. $1,391/mo
Inquire about this property
Contact Agent
$36,086
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$1,248
Profit
Revenue
$36,086
Operating Expenses
$17,771
Operating Income
$18,315
Mortgage & Taxes
$19,562
Profit (Cash Flow)
-$1,248
$73,200
Cash Investment
Down Payment
$58,000
Renos & Furnishing
$6,500
Closing Costs
$8,700
Total
$73,200
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.7%
Cap Rate
6.31%
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
$13,764
Deductible property tax
$2,871
Your total deduction
$30,874
Your adjusted annual income
$150,000 - $30,874 = $119,126
Taxes on $119,126 (30%)
$35,738
Your old tax bill
$45,000
Your new tax bill
$35,738
Estimated tax savings
$9,262
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com