Rental Property Tax Calculator

Purchase Price

Down Payment

Land Value

Loan: $300,000.00 | Building: $320,000.00

Annual Rental Income

Annual Operating Expenses

Mortgage Rate7.00%

Loan Term

Marginal Tax Bracket32%

Filing Status

Adjusted Gross Income

Active ParticipationCost Segregation Elected199A Eligible

After-Tax Cash Flow$3,845.81

Pre-Tax Cash Flow$4,049.11

NOI$28,000.00

Depreciation Deduction$6,302.40

199A QBI Deduction$158.83

After-Tax Cash-on-Cash3.85%

Effective Tax Rate0.56%

Cash Flow Breakdown

annual income$36K

After-Tax Cash Flow$3,845.81

Operating Expenses$8,000.00

Mortgage Payment$23,950.89

Taxes$203.30