老题目了：现金回报率

那下面的 http://bbs.wenxuecity.com/inv-invest/493827.html 做例子。有回帖讲2%的回报。

If paying all cash, the rent is above 1% and still get 2%, anyone with loan can't even make a case. Hence here is a small calculator for highly abstract example.

Anything wrong here?

 

$  95,000.00	$              4,680	$  5,880	$  7,200	$  3,480
Cash Return	4.93%	6.19%	7.58%	3.66%
Net / month	$ 390	$ 490	$ 600	$ 290
Rent In	$1,300	$1,300	$1,300	$1,300
HOA out	$(300)	$(300)	$(300)	$(300)
Tax out	$(300)	$(300)	$(300)	$(300)
Ins out	$(50)	$(50)	$(50)	$(100)
Repair Out	$(50)	$(50)	$(50)	$(100)
Vacancy out	$(110)	$(110)	$-	$(110)
PM	$(100)	$-	$-	$(100)