經濟評價結果見下麵的表。
按照您的條件，每年扣除2個月的租金作為空置期和維修費用。評價20年，租金，稅費維持不變，20年後以相同的價格賣出。
資產1的內部收益率接近8％，資產2的6%多一點，資產3不到6％。勉強保持點利息，比存銀行強一點。完全滿足不了美國SEC規定內部收益率10％，更達不到15％的一般企業的投資要求。風險性比較高，建議您再等等生老二老三。如果非要在這裏麵找老二，資產1為首選。
注：此僅為數字遊戲，僅供參考。
|
Case |
Property 1 |
|||
| Present Worth Profile | ||||
| Disc | PW of Net | Disc | PW of Net | |
| Rate | BTAX, M$ | Rate | BTAX, M$ | |
| 0 | 217.98 | 30 | -107.657 | |
| 2 | 132.738 | 35 | -115.494 | |
| 5 | 49.873 | 40 | -121.911 | |
| 8 | -1.015 | 45 | -127.381 | |
| 10 | -24.334 | 50 | -132.186 | |
| 12 | -42.124 | 60 | -140.442 | |
| 15 | -61.814 | 70 | -147.501 | |
| 18 | -76.012 | 80 | -153.771 | |
| 20 | -83.451 | 90 | -159.481 | |
| 25 | -97.537 | 100 | -164.772 | |
| BTAX Rate of Return (Pct) | 7.93 | |||
| Case | Property 2 | |||
| Present Worth Profile | ||||
| Disc | PW of Net | Disc | PW of Net | |
| Rate | BTAX, M$ | Rate | BTAX, M$ | |
| 0 | 242 | 30 | -156.501 | |
| 2 | 135.678 | 35 | -165.915 | |
| 5 | 33.276 | 40 | -173.702 | |
| 8 | -28.895 | 45 | -180.411 | |
| 10 | -57.124 | 50 | -186.362 | |
| 12 | -78.524 | 60 | -196.722 | |
| 15 | -102.057 | 70 | -205.71 | |
| 18 | -118.933 | 80 | -213.786 | |
| 20 | -127.751 | 90 | -221.207 | |
| 25 | -144.45 | 100 | -228.132 | |
| BTAX Rate of Return (Pct) | 6.43 | |||
| Case | Property 3 | ||
| Present Worth Profile | |||
| Disc | PW of Net | Disc | PW of Net |
| Rate | BTAX, M$ | Rate | BTAX, M$ |
| 0 | 308 | 30 | -218.601 |
| 2 | 166.543 | 35 | -230.957 |
| 5 | 30.751 | 40 | -241 |
| 8 | -51.355 | 45 | -250.088 |
| 10 | -88.513 | 50 | -257.986 |
| 12 | -116.616 | 60 | -271.799 |
| 15 | -147.446 | 70 | -283.843 |
| 18 | -169.508 | 80 | -294.706 |
| 20 | -181.026 | 90 | -304 |
| 25 | -202.834 | 100 | -314.085 |
| BTAX Rate of Return (Pct) | 5.96 | ||
