| rent | 18360 | |
| mortgage | ($12,775.25) | |
| Mortgage Insurance | 0 | |
| Insurance/Pro Tax | -3600 | |
| Management | -1468.8 | |
| Trash/Sewer/Water | -1200 | |
| property tax | 0 | |
| maintenance | -2400 | |
| net income | ($3,084.05) | |
| depreciation | -8520.25 | |
| interest | -10249.46 | |
| tax base | -9078.51 | |
33% tax bracket will get back 3000 dollars in return. loss/per year = 100.
