Total price: $325,000
Downpayment (20%):$65,000
Monthly mortgage (based on 4.5% fixed rate): $1317/month
Tax:$8000/12=$667/month
Home insurance=$40/month
Property Management fee:$2300*8%=$184/month
Rental income=$2300/month
ideal cashflow/month=$2300-(1317+667+40+184)=$92/month
不包括前期投入