Spokane Washington

Real Estate Agent.  Realtor helping clients buy / sell Real Estate in Eastern Washington (Spokane, Fairchild AFB, Mead, Chattaroy, Nine Mile Falls, Newport and surrounding area) & Northern Idaho (Post Falls, Hayden Coeur d'Alene and surrounding area). Licensed in Eastern Washington and Northern Idaho. I help clients buy/sell residential homes, luxury homes, acreage, farms, ranches (cattle & horse), new construction, waterfront (Long Lake, Lake Spokane, Newman Lake, Liberty Lake, Lake Coeur d'Alene, Hayden Lake, Priest Lake and Spokane River) and investment / commercial property. Accredited Buyer Representative (ABR).
Spokane Washington, Post Falls &
Coeur d'Alene Idaho ...
investors

    
Expect The Very Best!

Buying Investment Property In
Eastern Washington or Northern Idaho?

Making correct investments can help
at tax time and increase your wealth.


This page is for investors. The forms below are designed to assist in estimating the first year benefits
of a real estate investment. It does not consider the effect of selling or exchanging (if you don't know
what is meant by exchange see below) the property in the future. This form is not a substitute for legal
or tax advice. Anyone contemplating the purchase of a real estate investment should seek the services
of competent legal and tax advisors. Having said all that, used correctly, this form can help in the
decision process to buy investment property based on Return On Investment.

There are 4 financial benefits from owning investment property:

  1. Income: Cash flow before taxes.

  2. Principal pay down (by renters).

  3. Income tax savings.

  4. Appreciation.

It is important to look at 3 items closely: Income, Expenses, and Financing. Missing just one of these
items and there is no way to determine if the investment is good or not. This form can also be used to
determine when to sell investment property. Yes, you don't keep investment property forever and you
don't pay cash for investment property. Both ways you lose the tax advantage and money. When
buying investment property obtain the seller's Schedule  E which the seller sends to the IRS. This
should give you all the important information such as Gross Operating Income and Annual Operating
Expenses. This is the most important information you can receive from the seller. If the seller will not
give you the Schedule E than I would worry the figures the seller is stating are not correct.  With that
information it is easy to figure the Return-On-Investment as shown below.

Some information on Depreciation:

  1. Land: does not depreciate.

  2. Personal property: refrigerator, stove, etc, depreciate value over 5 years.

  3. Residential rental buildings: home, duplex, 4 plex, (live in it more than 30 days), etc, depreciate
    value over 27 1/2 years.

  4. Non-residential buildings: motels, condos, (rented by day or week), etc, depreciate value
    over 39 years.

  5. Land improvements: sprinkler system, pool, fence, landscaping, parking lot, etc, depreciate
    value over 15 years.

For tax purposes the depreciation starts the day you buy the property. It doesn't matter how old the item
or building is or if the seller took all the depreciation on his/her tax return. Each time the property is sold
the depreciation on Personal Items, Building, and Land Improvements starts over.

Another important item to remember: when putting an offer in on a property, write in the Earnest Money
Agreement Land value (15% of the purchase price), Building value (65% of the purchase price), Land
Improvement value (10% of the purchase price), and Personal Property value (10% of the purchase price).

 

 

 

Investment Property Worksheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Address Of Property:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase Price/Cost:

 

 

 

 

 

 

 

Downpayment/Cash Invested:

 

 

 

 

 

 

 

Finacing:

 

  Amount:

 

          Interest Rate:

 

    P&I / Month:

0

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

       1 Year Interest:

0

Land Value (15% Of Purchase Price):

 

 

0

 

 

 

Personal Property Value (10% Of Purchase Price):

 

 

0

0

X 20% =

0

 

Building Value (65% Of Purchase price):

 

0

0

X 3.48% =

0

 

Land Improvement (10% Of Purchase price):

0

0

X 5% =

0

 

 

 

 

 

 

Total Depreciation:

 

0

 

Monthly Total Rent

 

 

 

 

 

 

 

 

Annual Rent:

0

Less Vacancy (10%)=

0

Gross Operating Income

 

 

 

 

 

 

 

 

 

 

 

Annual Operating Expenses:

 

 

 

 

 

 

 

 

Real Estate Tax =

 

 

 

 

 

 

 

 

Repairs =

 

 

 

 

 

 

 

 

 

Association Dues =

 

 

 

 

 

 

 

 

Management Fee =

 

 

 

 

 

 

 

 

Insurance =

 

 

 

 

 

 

 

 

Utilities =

 

 

 

 

 

 

 

 

 

Advertising =

 

 

 

 

 

 

 

 

Supplies =

 

 

 

 

 

 

 

 

Miscellaneous =

 

 

 

 

 

 

 

Total Annual Operating Expenses =

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

I. Gross Operating Income:

 

 

0

 

 

 

 

   Minus (-):    Total Annual Operating Expenses

0

 

 

 

 

   Equals (=):   Net Operating Income

 

0

 

 

 

 

   Minus (-):    Annual Debt Servive (P & I X 12)

0

 

 

 

 

   Equals (=): Cash Flow Before Taxes

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

II. Annual Debt Service (P & I X 12):

 

0

 

 

 

 

    Minus (-): Interest (1st Year Interest On Loan)

0

 

 

 

 

    Equals (=): Principle Reduction:

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

III. Net Operating Income:

 

 

0

 

 

 

 

    Minus (-): Interest (1st Year Interest On Loan)

0

 

 

 

 

    Minus (-): Total Depreciation

 

 

0

 

 

 

 

    Equals (=): Taxable Income (Lower The Better & Negative (-) Is Best)

0

 

 

    Multiplied (X) By Your Tax Bracket:

 

 

 

 

 

 

    Equals (=): Tax Paid or Saved (Negative Saved/ Positive Paid)

 

0

 

 

 

 

 

 

 

 

 

 

 

 

Return On Investment Without Appreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow Before Taxes + Principle Reduction + Tax Saved

0

0

8%+ Is OK

 

Divided By Cash Invested/Downpayment

 

0

 

But 14%+ Is Better

 

 

 

 

 

 

 

 

 

 

Capitalization Rate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income

#DIV/0!

 Cap Rate

 

 

 

 

 

Divided By Purchase Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash On Cash:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow Before Taxes

 

#DIV/0!

 

 

 

 

 

Divided By Cash Invested/Downpayment

 

 

 

 

 

 

The form below is filled in using the following example:
Purchase Price: $85,000
Down Payment/Cash Invested: $15,000
Owner Financing: $70,000, 30 years @ 10%
Monthly Rent: $1,100
Annual Expenses: $4,800 as listed
Tax Bracket: 35% (state & federal combined)

 

 

 

Investment Property Worksheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Address Of Property:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase Price/Cost:

85,000

 

 

 

 

 

 

Downpayment/Cash Invested:

15000

 

 

 

 

 

 

Finacing:

 

  Amount:

70,000

 Interest Rate:

0.1

          P&I / Month:

19.178082

 

 

 

 

 

 

 

 

 

575.34247

 

 

 

 

 

 

 

 1 Year Interest:

6282.7397

Land Value (15% Of Purchase Price):

 

 

12750

 

 

 

Personal Property Value (10% Of Purchase Price):

 

 

85,000

8500

X 20% =

1700

 

Building Value (65% Of Purchase price):

 

85,000

55250

X 3.48% =

1922.7

 

Land Improvements (10% Of Purchase price):

85,000

8500

X 5% =

425

 

 

 

 

 

 

Total Depreciation:

 

4047.7

 

Monthly Total Rent

1100

 

 

 

 

 

 

 

Annual Rent:

13200

Less Vacancy (10%)=

11880

Gross Operating Income

 

 

 

 

 

 

 

 

 

 

 

Annual Operating Expenses:

 

 

 

 

 

 

 

 

Real Estate Tax =

 

2800

 

 

 

 

 

 

Repairs =

 

 

750

 

 

 

 

 

 

Association Dues =

 

 

 

 

 

 

 

 

Management Fee =

 

 

 

 

 

 

 

 

Insurance =

 

400

 

 

 

 

 

 

Utilities =

 

 

200

 

 

 

 

 

 

Advertising =

 

150

 

 

 

 

 

 

Supplies =

 

 

 

 

 

 

 

 

Miscellaneous =

 

500

 

 

 

 

 

Total Annual Operating Expenses =

4800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

I. Gross Operating Income:

 

 

11880

 

 

 

 

   Minus (-):    Total Annual Operating Expenses

4800

 

 

 

 

   Equals (=):   Net Operating Income

 

7080

 

 

 

 

   Minus (-):    Annual Debt Servive (P & I X 12)

6904.11

 

 

 

 

   Equals (=): Cash Flow Before Taxes

 

 

 

175.8904

 

 

 

 

 

 

 

 

 

 

 

 

II. Annual Debt Service (P & I X 12):

 

6904.11

 

 

 

 

    Minus (-): Interest (1st Year Interest On Loan)

6282.74

 

 

 

 

    Equals (=): Principle Reduction:

 

 

 

621.3699

 

 

 

 

 

 

 

 

 

 

 

 

III. Net Operating Income:

 

 

7080

 

 

 

 

    Minus (-): Interest (1st Year Interest On Loan)

6282.74

 

 

 

 

    Minus (-): Total Depreciation

 

 

4047.7

 

 

 

 

    Equals (=): Taxable Income (Lower The Better & Negative (-) Is Best)

-3250.44

 

 

    Multiplied (X) By Your Tax Bracket:

 

0.35

 

 

 

 

    Equals (=): Tax Paid or Saved (Negative Saved/ Positive Paid)

 

-1137.65

 

 

 

 

 

 

 

 

 

 

 

 

Return On Investment Without Appreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow Before Taxes + Principle Reduction + Tax Saved

1934.914

0.128994

8%+ Is OK

 

Divided By Cash Invested/Downpayment

 

15000

 12.8994%

But 14%+ Is Better

 

 

 

 

 

 

 

 

 

 

Capitalization Rate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income

0.083294

 Cap Rate

 

 

 

 

 

Divided By Purchase Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash On Cash:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow Before Taxes

 

0.011726

 

 

 

 

 

Divided By Cash Invested/Downpayment

 

 

 

 

 

 

Your tax savings is $-1,137.65(the more negative this number is, the better (tax savings)).

Your Return On Investment is 12.89%! This is a good investment!!

Exchange: is not where you actually trade or exchange one property for another. A tax-deferred exchange permits
a seller of nonresidential real property (your residence) to sell property, and defer tax on the profit earned from the sale. 
The seller “exchanges” by using sale proceeds from the sale of the “relinquished” property to purchase a “replacement”
property. With the help of an intermediary, also called a Facilitator, the seller relinquishes one property, and replaces it
with another property without actual receipt of funds. In this manner, the IRS considers the transaction to be an exchange
of one property for another. Clients who exchange property may defer tax consequences until they actually receive funds. 
In fact, some clients may avoid tax consequences entirely. The properties sold and purchased must be real property
located within the U.S., and neither may be one’s residence. At the closing of the sale, the Facilitate approves the closing
documents and provides a set of exchange documents for signature. The sale proceeds are deposited with a local bank,
directly into an interest-bearing trust account.  The client receives the interest earned. When the closing of the purchase
of the replacement property occurs, the Facilitate wires the exchange funds to the closing agent selected by the client. 
The IRS does not permit the seller to have possession of these funds. Two deadlines begin to run on the date the sale of
the relinquished property closes. Within 45 days, the client must provide the Facilitator with a letter identifying up to three
potential replacement properties. Within 180 days (or prior to filing one’s next IRS Return), the closing of the purchase of
the replacement property must be concluded. This is very important! If you close on the new property on the 181 day,
you will owe capital gains. 180 days or less you don't pay taxes. Notice I said 180 days and NOT 6 months. It is
important for Facilitator to receive a copy of the Real Estate Purchase and Sale Agreements involved, and each Agreement
should indicate that the transaction may involve a 1031 Exchange. It is also important for the Facilitator to be placed in
contact with the closing agent early in the closing process. A Facilitator charges about $750 to process a tax-deferred exchange. 

Here is a Spokane Facilitator who can help with the 1031 Exchange process or any questions you might have:

SPERLING FACILITATOR SERVICES, INC.
601 S. Division St.
Spokane, WA 99202
(509) 455-8883
Facsimile: (509) 624-2902
Web Site: www.spokanelaw.com

If you have any questions or would like me to help you locate investment property, feel free to contact me at:
 genesmith9@aol.com (E-mail) or 509-217-3380 (Cell)

Back To Home Page
Spokane Washington

Real Estate Agent.  Realtor helping clients buy / sell Real Estate in Eastern Washington (Spokane, Fairchild AFB, Mead, Chattaroy, Nine Mile Falls, Newport and surrounding area) & Northern Idaho (Post Falls, Hayden Coeur d'Alene and surrounding area). Licensed in Eastern Washington and Northern Idaho. I help clients buy/sell residential homes, luxury homes, acreage, farms, ranches (cattle & horse), new construction, waterfront (Long Lake, Lake Spokane, Newman Lake, Liberty Lake, Lake Coeur d'Alene, Hayden Lake, Priest Lake and Spokane River) and investment / commercial property. Accredited Buyer Representative (ABR).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hit Counter


Realtor serving Spokane Washington, Mead, Deer Park, Nine Mile Falls, Chattaroy, Elk, Cheney, Liberty Lake, Long Lake, Lake Spokane, Newman Lake, farms, ranches, waterfront, residential, residential acreage properties in Stevens and Spokane Counties. Also serving Coeur d'Alene, Post Falls, Sandpoint Idaho, and Pend Oreille Lake.