那下麵的 http://bbs.wenxuecity.com/inv-invest/493827.html 做例子。有回帖講2%的回報。
If paying all cash, the rent is above 1% and still get 2%, anyone with loan can't even make a case. Hence here is a small calculator for highly abstract example.
Anything wrong here?
$ 95,000.00 | $ 4,680 | $ 5,880 | $ 7,200 | $ 3,480 |
Cash Return | 4.93% | 6.19% | 7.58% | 3.66% |
Net / month | $ 390 | $ 490 | $ 600 | $ 290 |
Rent In | $1,300 | $1,300 | $1,300 | $1,300 |
HOA out | $(300) | $(300) | $(300) | $(300) |
Tax out | $(300) | $(300) | $(300) | $(300) |
Ins out | $(50) | $(50) | $(50) | $(100) |
Repair Out | $(50) | $(50) | $(50) | $(100) |
Vacancy out | $(110) | $(110) | $- | $(110) |
PM | $(100) | $- | $- | $(100) |