property-location

8187 Gray Leigh Ct Oak Ridge, North Carolina, 27310-9204

4 bed • 3.5 bath • 10 guests

Est. $1,799/mo

Agent

Inquire about this property

Contact Agent

$88,952

Annual Revenue

Top 101% of comparables

Top 101% of comparables

$39,012

Profit

Revenue

$88,952

Operating Expenses

$24,644

Operating Income

$64,308

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$39,012

$97,125

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$10,875

Closing Costs

$11,250

Total

$97,125

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

40.16%

Cap Rate

17.14%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$17,798

Deductible property tax

$3,712

Your total deduction

-$360

Your adjusted annual income

$150,000 - -$360 = $150,360

Taxes on $150,360 (30%)

$45,108

Your old tax bill

$45,000

Your new tax bill

$45,108

Estimated tax savings

-$108

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com