Joe兄沒到15%。

來源: 2012-06-09 20:45:35 [博客] [舊帖] [給我悄悄話] 本文已被閱讀:

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%