Cahill Capital

Cahill Capital

cahillcapital.cc

Tax & Depreciation

Schedule E summaries, depreciation schedules, and mileage tracking.

Schedule E Summary

Income & expense summary per property for 2025

PropertyAnnual RentMortgage Int.Prop. TaxesInsuranceRepairsNet Income

15 Jade Cir

Las Vegas, NV

$35,400

$5,168

$4,200

$1,200

$22,432

5944 Thelma Ave

La Palma, CA

$45,600

$19,594

$11,796

$1,200

$10,610

5181 Sean St

Pahrump, NV

$36,000

$7,673

$5,844

$1,200

$18,883

5181 Sean St #B

Pahrump, NV

$15,600

$0

$1,800

$1,200

$10,200

Totals

$132,600

$32,435

$23,640

$4,800

$9,600

$62,125

Depreciation Schedule

27.5-year straight-line depreciation per property

PropertyPurchase ValueLand ValueDep. BasisAnnual Dep.Years Remaining

15 Jade Cir

Las Vegas, NV · Built 2003

$350,000

$70,000

$280,000

$10,182

4.5 yrs left84% used

5944 Thelma Ave

La Palma, CA · Built 1968

$983,000

$245,750

$737,250

$26,809

0.0 yrs left100% used

5181 Sean St

Pahrump, NV · Built 2006

$487,000

$97,400

$389,600

$14,167

7.5 yrs left73% used

5181 Sean St #B

Pahrump, NV · Built 2010

$150,000

$30,000

$120,000

$4,364

11.5 yrs left58% used

Mileage Log

Track deductible property-related driving (2025)

No mileage entries yet

Add trips to track your deductible mileage at $0.67/mile