一看就懂的算法(lol)cap 5.9% cash 7.3%
A | ||
Cost | 250000 | |
25% cash down | 62500 | |
loan | 187500 | |
rent | 1700 | |
10% vacancy | -170 | |
fees | -300 | |
net rent | 1230 | |
debt services | 850 | |
net income | 380 | |
cash return | 7.3% | 380*12/62500 |
Cap | 5.9% | 1230*12/250000 |
A | ||
Cost | 250000 | |
25% cash down | 62500 | |
loan | 187500 | |
rent | 1700 | |
10% vacancy | -170 | |
fees | -300 | |
net rent | 1230 | |
debt services | 850 | |
net income | 380 | |
cash return | 7.3% | 380*12/62500 |
Cap | 5.9% | 1230*12/250000 |