Joe兄沒到15%。
rent:1230×11=13530
management:-1082.4
Property tax:-1700
insurance: -670
maintenance:-1000
cash flow BT:9077.6
ROI BT:14.76%
assume land value 15000
depreciation:1690.9
taxable:7386.7
federal tax:0 assuming Joe兄是專業地主。
state tax:0-10%。0-738.7
cash flow AT:8338.9-9077.6
ROI:13.56%-14.76%