127 Buchanan st.
SPECS
⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️Buying price
$1,150,000.00Calculated monthly rental income
$0.00Expected rent for similar quality
$3,800.00BUY HOUSE OUTCOMES
🏡🏡🏡🏡🏡🏡🏡🏡🏡🏡BUY - Net gain after tax (hi)
$530,660.46BUY - Net gain after tax (avg)
$454,650.26BUY - Net gain after tax (lo)
$322,466.91RENT AND INVEST OUTCOMES
💰💰💰💰💰💰💰💰💰💰💰Total tax savings on rent expensed
$55,860.00RENT - Net gain after tax (hi)
$317,610.15RENT - Net gain after tax (avg)
$268,749.47RENT - Net gain after tax (lo)
$284,136.76SCENARIO MODELING
🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑Buy👍 vs Rent👍 net diff (hi-hi)
$213,050.30Buy👍 vs Rent👎 net diff (hi-lo)
$246,523.70Buy👎 vs Rent👍 net diff (lo-hi)
$4,856.76Buy👎 vs Rent👎 net diff (lo-lo)
$38,330.16Buy vs Rent avg
$185,900.79