Example:
Purchase Price $300,000
Market rent $300pw (5.2% yield)
NRAS rent $240pw (4.2% yield) + $190pw incentive = 430pw (7.5% yield)
Assumptions
Expenses (rates etc) are equal to depreciation benefits.
4.99% loan fixed for 3 years, 105% finance
- $15,719 interest
+ $22,360 (rent + NRAS...