Estimates only — not tax advice
Property
Address and acquisition details.
Tax due (baseline)
$50,334
2026 federal brackets + state flat rate on federal taxable income.
Tax due (cost seg)
$31,060
Year 1 tax savings
$19,275
3-year cumulative savings
$21,654