thanks, do you think i/o accurate enough?

thanks, you are the only one coming up with a parameter which can be calculated. 

but, it sounds biased. Property C and D have too high value, comparing to A and B.

Do you think the inflow/outflow is accurate?

the basic question is that your method treats the loan money and rent money are the same income.