Thanks. This table makes my examples clearer. Here is my actual numbers
A B C
Cost 151000 173000 147000
Cash down 37750 43250 36750
loan 113250 129750 110250
rent 1800 2000 1700
fee 550 600 500
interest 363 447 300
gross profit 887 953 900 gross profit = rent - fee - mortgage interest
principal 487 503 450 my principal paydown
cash flow 400 450 450 cash flow = rent - fee - mortgage interest - mortgage principal
I don't know how to calculate cash return and cap rate. Can you calculate for me one more time with those actual numbers?