Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Buying & Selling Real Estate
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 9 years ago,

Account Closed
  • Houston, TX
20
Votes |
37
Posts

Am I doing the tax math correctly?

Account Closed
  • Houston, TX
Posted

Hi All,

I want to confirm if I understand tax implications of a rental property correctly.  The biggest confusion point for me is if rental income is taxed on gross income or net income (I think it's gross?)

Here's an example, and for this example assume the marginal tax bracket is the 25% bracket.

Property

- $200k SFH, of which $40k is land value and $160k is improvements

- $40k down, $160k loan

Income

- SFH renting for $2000 / month. For simplicity assume no vacancy, so $24k/yr gross income

Expenses

- Mortgage payment is $1000 / month ($12k/yr).  Initially $700 ($8400/yr) to interest, $300 ($3600/yr) to principle amortization.

- Property tax is $3600/yr

- Insurance is $1000/yr

- Annual property management expenses are $1200/yr

- Annual maintenance is $1000/yr

Tax Calculations

- $24,000 taxable gross income

- Deduct $8400 mortgage interest, $3600 property tax, $1200 PM expense, $1000 maintenance expense, $4267 depreciation = $18,467 total deductions

- Adjusted taxable income is $24000-18467 = $5533

Cash Flow

- Pre-tax cash flow is $5,200, for a first year CoC return of 13%

- Post-tax cash flow is $3,816.75 ($5200 - 25% * 5533), for a first year CoC return of 9.5%

Is this analysis correct? On property pro-formas, I'm assuming when people talk CoC returns, they refer to pre-tax returns, is this correct?

Thanks All!

Loading replies...