ST Residential Rental
Cost Segregation Study Findings
This case study features a ST Residential Rental acquired in 2025 for $988,627 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 $247,928 for the interior 5 years, $114,043 for the 15 years exterior components, and $636,656 for the 1250 structural 39 years. This result led to a significant tax savings of $120,148 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 $99,290 over 10 years. When reinvesting the savings grew to $1,394,100 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 ST Residential Rental
- Purchase Price $988,627
- Date Acquired 2025
- Tax Year Study Applied 2025
- Tax Rate 37%
- Present Value of Return 8%
- Bonus Depreciation 100%
- 5 Year Reallocation $247,928
- 15 Year Reallocation $114,043
- 39 Year Reallocated $636,656
- Immediate Tax Savings $120,148
- NPV Over 10 Years $99,290
- NPV Over Remainging Life of Property $80,838
- Future Value of Invested Savings $1,394,100