Not bad

來源: 於 2012-10-22 16:21:53 [博客] [舊帖] [給我悄悄話] 本文已被閱讀：次

Assuming HECOC is a short tern solution.

 

75 loan% with 4.25 rate.

 

190000
Rent  $2,159.00 142500
$300 4.25%
Loan  $701.01 47500
insurance  $80.00
tax  $197.92
mgr fee  $129.54
cost $1,408
repair
Profit  $750.53
Net return 18.96%

 

With all cash:

190000
 $2,159.00 0
$300 4.25%
 $-   190000
 $80.00
 $197.92
 $129.54
$707
 $1,451.54
9.17%