刚offer 一个 good area, 3beds 2.5bth DP, 145k tax 4k/y None HOA move in condition.
25% down 36k, 30year fix $552/m HOA $10/m
monthly exp=mortgage+tax+insruance+HOA=553+340+40+10=944
market rent 1.35k
Cash flow=(1350-944)x12=4872
4872/36k=13.5%
Do you like it? I do.