total rent | Insurance | tax | repair | Price | 20% | loan | P&I | Cash Flow | % |
19200 | -6000 | -2000 | -500 | 245000 | 49000 | 196000 | -10560 | 140 | 0.3% |
19200 | -6000 | -2000 | -500 | 225000 | 45000 | 180000 | -9697.96 | 1002.041 | 2.2% |
19200 | -6000 | -2000 | -500 | 215000 | 43000 | 172000 | -9266.94 | 1433.061 | 3.3% |
19200 | -6000 | -2000 | -500 | 192000 | 38400 | 153600 | -8275.59 | 2424.408 | 6.3% |
19200 | -6000 | -2000 | -1500 | 192000 | 38400 | 153600 | -8275.59 | 1424.408 | 3.7% |
1% rule is not great either. :)