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

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%

 

所有跟帖： 

• Thanks. This table makes my examples clearer. Here is my actual -melody2010- ♀ (1739 bytes) () 12/09/2011 postreply 11:57:10

• cash return = annual cash flow / cash down -dfw- ♂ (83 bytes) () 12/09/2011 postreply 16:14:53

• cap rate formula varies and depends on a few parameters -dfw- ♂ (386 bytes) () 12/09/2011 postreply 16:30:10

• cap rate = net rent before mortgage payment/cost -happyfolk- ♂ (977 bytes) () 12/09/2011 postreply 20:26:28