Model Scenarios
See how investors like you used our acquisition packages to build wealth and reduce taxes in South Florida.
The scenarios below are model illustrations based on real market data and IRS depreciation rules. They are not representations of actual client results. Individual outcomes will vary based on property, income level, tax situation, and professional guidance. These are not testimonials.
Buyer Profile
The Deal
Tax Results
| Line Item | Year 1 | Ongoing (Yr 2+) |
|---|---|---|
| Straight-Line Depreciation | $15,543 | $15,543 |
| Cost Segregation (100% Bonus) | $120,560 | N/A |
| Mortgage Interest | $35,963 | $35,963 |
| Operating Expenses | $13,200 | $13,200 |
| Total Deductions | $185,266 | $64,706 |
| Gross Rental Income | −$39,600 | −$39,600 |
| Paper Loss | $145,666 | $25,106 |
| Marginal Tax Rate | 32% | 32% |
| ESTIMATED TAX SAVINGS | $46,613 | $8,034 |
What They Received
Cost vs. Benefit
Total Buyer Cost
$25,500
Assignment $22,000 + Cost seg $3,500
Year 1 Tax Savings
$46,613
Net Year 1 Benefit
+$21,113
Savings minus costs
The full acquisition package paid for itself in tax savings in Year 1 — and the depreciation deductions continue every year the property is held.
Buyer Profile
The Deal
Tax Results
| Line Item | Year 1 | Ongoing (Yr 2+) |
|---|---|---|
| Straight-Line Depreciation | $11,629 | $11,629 |
| Cost Segregation (100% Bonus) | $70,200 | N/A |
| Mortgage Interest | $27,300 | $27,300 |
| Operating Expenses | $18,000 | $18,000 |
| Total Deductions | $127,129 | $56,929 |
| Gross Rental Income | −$48,000 | −$48,000 |
| Paper Loss | $79,129 | $8,929 |
| Marginal Tax Rate | 35% | 35% |
| ESTIMATED TAX SAVINGS | $27,695 | $3,125 |
What They Received
Cost vs. Benefit
Total Buyer Cost
$18,500
Assignment $15,000 + Cost seg $3,500
Year 1 Tax Savings
$27,695
Net Year 1 Benefit
+$9,195
Savings minus costs
The full acquisition package paid for itself in tax savings in Year 1 — and the depreciation deductions continue every year the property is held.
Every property on our site has a live tax calculator. Run your own numbers in under 2 minutes.
Browse Available Deals