Residential Rental
Cost Segregation Study Findings
This case study features a Residential Rental acquired in 2025 for $1,160,000 excluding land. The engineering-based cost segregation final report was applied in 2025 utilizing a 37% tax rate and an 8% present value ROI.
With 100% bonus depreciation (permanent through the BBB) the owners exercised the federal tax law of the accelerated depreciation method creating a significant cash flow opportunity.
The engineering-based cost segregation final report found assets that qualified under a reclassification of 1250 real property to an accelerated 1245 personal property. The building allocation shows the 1245 personal property $116,000 for the interior 5 years, $81,200 for the 15 years exterior components, and $962,800 for the 1250 structural 39 years. This result led to a significant tax savings of $68,692 in the first year with the inclusion of the 100% bonus depreciation. The final engineering-based cost segregation report’s results showcase when applied past the first year with tax savings of $57,005 over 10 years. When reinvesting the savings grew to $935,761 over a given time. The engineering-based cost segregation method proves again what clients have called a “No Brainer” for commercial property owners.
- Property Type Residential Rental
- Purchase Price $1,160,000
- Date Acquired 2025
- Tax Year Study Applied 2025
- Tax Rate 37%
- Present Value of Return 8%
- Bonus Depreciation 100%
- 5 Year Reallocation $116,000
- 15 Year Reallocation $81,200
- 39 Year Reallocated $962,800
- Immediate Tax Savings $68,692
- NPV Over 10 Years $57,005
- NPV Over Remainging Life of Property $46,520
- Future Value of Invested Savings $935,761