ideal cashflow=$-24/month assuming no vacancy.

來源: 於 2012-05-16 17:40:14 [博客] [舊帖] [給我悄悄話] 本文已被閱讀：次

20% downpayment.

Monthly mortgage (4.5% fixed)=$523/month

HOA=$354/month

tax=$3753/12=$313/month

rental income=1300/month

PM fee=1300*0.08=$104

Insurance=$30/month

ideal cashflow=1300-(523+354+313+104+30)=$-24/month