240000 | ||
Rent | $1,850.00 | 180000 |
$0 | 4.00% | |
Loan | $859.35 | 60000 |
insurance | $50.00 | |
tax | $250.00 | |
mgr fee | $111.00 | |
cost | $1,270 | |
repair | 10000 | |
Profit | $579.65 | |
Net return | 9.94% |
240000 | ||
Rent | $1,850.00 | 180000 |
$0 | 4.00% | |
Loan | $859.35 | 60000 |
insurance | $50.00 | |
tax | $250.00 | |
mgr fee | $111.00 | |
cost | $1,270 | |
repair | 10000 | |
Profit | $579.65 | |
Net return | 9.94% |