cash return 12.5-14.7%, CAP 7.3-9.9%, very good

来源: 于 2011-12-09 11:17:04 [旧帖] [给我悄悄话] 本文已被阅读：次
我的眼神不行 LOL，一眼看不出好坏，只能凭算，
A B C
  Cost 151000 173000 147000
0.25 cash down 37750 43250 36750
loan 113250 129750 110250
rent 1800 2000 1700
fee 550 950 750
net rent 1250 1050 950
debt services 850 600 500
net income 400 450 450
cash return 12.7% 12.5% 14.7%
Cap 9.9% 7.3% 7.8%