10655 Lemon Ave, Apt 102
Rancho Cucamonga, CA 91737
4/8/2022, Bought House Total Expense: $443,800
Tenant: HOWARD SMITH III
===========================================================
New York house cash out: $230,892
$230,892 / 2 = $115,446 (Each of Dayang and Jason)
============================================================
Dayang: $120,000+$115,446 =$235,446 <==235446/443,800 X 100%=53%
Michelle: $80,000 <==80,000/443800 X 100% = 18%
Jason: $443,800-$80,000-$235,446=$128,354 <==128354/443,800 X 100%=29%
================================================================
Adjustment: 2/12/2024
Dayang: $235,446 + $10,000 = $245446 <=== 245446/443,800 X 100%=55%
Michelle: $80,000 - $10,000 = $70,000 <====70000/443800 X 100% = 16%
Jason: $443,800-$80,000-$235,446=$128,354 <==128354/443,800 X 100%=29%
============================================================
Adjustment: 3/22/2024
Dayang: $245,446 + $10,000 = $255446 <=== 255,446/443,800 X 100%=57.48%
Michelle: $70,000 - $10,000 = $60,000 <====60,000/443800 X 100% = 13.52%
Jason: $443,800-$80,000-$235,446=$128,354 <==128354/443,800 X 100%=29%
==============================================================
Adjustment: 2/18/2026
Dayang paid Michelle $4,438 ( 1% of Total Expense $443,800)
Dayang: 57.48% + 1% = 58.48%
Michelle: 13.52% -1% = 12.52%
Jason: 29%
===========================================================
Adjustment: 2/26/2026
Dayang paid Michelle $4,438 ( 1% of Total Expense $443,800)
Dayang: 58.48% + 1% = 59.48%
Michelle: 12.52% -1% = 11.52%
Jason: 29%
=====================================================
============================================
4/14/2022, ESCROW Refunded:
Michelle: $184.30
Jason: $184.30
$184.3+$184.3=$368.6
$368.6x53%=$194 <Dayang
$368.6x18%=$67<Michelle
$368.6x29%=$107<Jason
Michelle refund to Dayang: $184.30-$67=$117
Jason refund to Dayang:$184.30-$107=$77
================================
4/27/2022 Check Received
Rentals: $2,400
Total Deposit: $2,450 (Deposit $2,400, Keys $50)
Agent commission: $2400x12x4%=$1,152
Bank check from tenant:$2,400+$2,450-$1,152=$3,698
==========================================
Dayang: $3,698x53%=$1,960
$1,960+$117+$77=$2,154
Michelle: $3,698x18%=$666
$666-$117=$549 (4/30 Paid)
Jason: $3,698x29%=$1072
$1,072-$77=$995 (4/29 Paid)
===================4/29/2022
5/3/2022
Central Heating repair: $85 (paid by Jason) (Refunded by USPATCH)
Valve leaking repair: $85 (paid by Jason)(Refunded by USPATCH)
Repair Expense: $85+$85=$170
5/25/2022
HOA Fee:$420
5/30/0222
Rental: $2,400
Total received: $2,400-$170-$420=$1,810
=============================
Dayang:$1810x53%=$959
Michelle:$1810x18%=$326
Jason:$1810x29%=$525
$525+$170=$695
================================5/30/2022
6/13/2022
Repair dryer exhaust pipe: $500 (Paid by cash)
6/25/2022
HOA Fee:$420
6/30/0222
Rental: $2,400
Total received: $2,400-$500-$420=$1480
Dayang:$1480x53%=$784
Michelle:$1480x18%=$267
Jason:$1480x29%=$429
=========================6/30/2022
7/30/0222
Rental: $2,400
Total received: $2,400
Dayang:$2400x53%=$1272
Michelle:$2400x18%=$432
Jason:$2400x29%=$696
=======================7/31/2022
8/30/0222
Rental: $2400
HOA Fee:$420
HOA Fee:$420 <=7/30/2022
--------------------------------------
Total received: $1560
Dayang:$1560x53%=$826
Michelle:$1560x18%=$281
Jason:$1560x29%=$453
======================>8/31/2022
9/30/2022
one key sent to tenant (Swimming Key)
Rental:$2400
HOA Fee:-$420
-----------------------------------
Total received:$1980
Dayang:$1980x53%=$1049
Michelle:$1980x18%=$357
Jason:$1980x29%=$574
=======================9/30/2022
10/31/2022
Property Tax/Year:-$3962
Rental:$2400
HOA Fee:-$420
-------------------------------
Balance:-$1982
======================10/31/2022
11/30/2022
Rental:$2400
HOA Fee:-$420
10/31/2022 Balance:-$1982
--------------------------------------
Balance:-$2
============================11/30/2022
12/31/2022
11/31/2022 Balance:-$2
Rental:$2400
HOA Fee:-$420
-----------------------------
Total received: $1978
Dayang:$1978x53%=$1048
Michelle:$1978x18%=$356
Jason:$1978x29%=$574
==============================12/31/2022
1/31/2023
Rental:$2400
HOA Fee:-$420
-----------------------------
Total received: $1980
Dayang:$1980x53%=$1049
Michelle:$1980x18%=$357
Jason:$1980x29%=$574
===============================1/31/2023
2/28/2023
Property Tax:-$1031.64-$157.02 (Year 2022)
Rental:$2400
HOA Fee:-$420
==============================
Total received: $791.34
===========================1/28/2023
3/31/2023
Rental:$2400
HOA Fee:-$420
2/28/23 Total received: $791.34
-----------------------------------------
Total received: $2771
Dayang:$2771x53%=$1468
Michelle:$2771x18%=$499
Jason:$2771x29%=$804
===========================3/31/2023
4/30/2023
4/20/2023 Termite control:-$940
Rental:$2400
HOA Fee:-$420
----------------------------------------
Total received:$1040
=========================4/30/2023
5/31/2023
4/30/2023 Total received:$1040
5/12/2023 Annual Storage Closet fee $90 (Paid by Howard)
Rental:$2400
HOA + Annual Storage Closet Fee:-$510
-------------------------------------------------------
Total received:$3020
Dayang:$3020x53%=$1600
Michelle:$3020x18%=$544
Jason:$3020x29%=$876
=========================5/31/2023
6/30/2023
Rental:$2400
HOA Fee:-$420
----------------------------------------
Total received: $1980
Dayang:$1980x53%=$1049
Michelle:$1980x18%=$357
Jason:$1980x29%=$574
=============================6/30/2023
7/31/2023
Rental:$2400
HOA Fee:-$420
----------------------------------------
Total received: $1980
Dayang:$1980x53%=$1049
Michelle:$1980x18%=$357
Jason:$1980x29%=$574
=============================7/31/2023
8/31/2023
Rental:$2400
HOA Fee:-$420
----------------------------------------
Total received: $1980
Dayang:$1980x53%=$1049
Michelle:$1980x18%=$357
Jason:$1980x29%=$574
=============================8/31/2023
9/30/2023
Rental: $2400
HOA Fee: -$420
----------------------------------------
Total received: $1980
Dayang:$1980x53%=$1049
Michelle:$1980x18%=$357
Jason:$1980x29%=$574 (Citi Card:-$574, 9/21/2023)
=============================9/30/2023
10/31/2023
Rental: $2,400
HOA Fee: -$420
2023 Property Tax: -5,005
----------------------------------------
Total Balance: -$3,025
=============================10/31/2023
11/30/2023
Rental: $2,400
HOA Fee: -$420
10/31/2023 Balance: -$3,025
----------------------------------------
Total Balance: -$1,045
==============================11/30/2023
12/31/2023
Rental: $2,400
HOA Fee: -$483
Year 2024 Storage:-$90
11/30/2023 Balance: -$1,045
----------------------------------------
Total Balance: $782
============================12/31/2023
1/31/2024
12/31/2023 Balance: $782
Rental: $2,400
HOA Fee: -$483
----------------------------------------
Total Received: $2,699
Dayang:$2,699x53%=$1,430
Michelle:$2,699x18%=$486
Jason:$2,699x29%=$783
=========================1/31/2024
2/29/2024
Rental: $2,400
HOA Fee: -$483
----------------------------------------
Total Received: $1,917
Dayang:$1917x55%=$1,054
Michelle:$1917x16%=$307
Jason:$1917x29%=$556
========================2/29/2024
3/31/2024
Rental: $2,400
HOA Fee: -$483
----------------------------------------
Total Received: $1,917
Dayang:$1917x57.48%=$1,102
Michelle:$1917x13.52%=$259
Jason:$1917x29%=$556
=======================3/31/2024
4/30/2024
Rental: $2,470
HOA Fee: -$483
----------------------------------------
Total Received: $1,987
Dayang:$1987x57.48%=$1,142
Michelle:$1987x13.52%=$268.7
Jason:$1987x29%=$576.3
========================4/30/2024
5/31/2024
Rental: $2,470
HOA Fee: -$483
----------------------------------------
Total Received: $1,987
Dayang:$1987x57.48%=$1,142
Michelle:$1987x13.52%=$268.7
Jason:$1987x29%=$576.3
===============================5/31/2024
6/30/2024
Rental: $2,470
HOA Fee: -$483
----------------------------------------
Total Received: $1,987
Dayang:$1987x57.48%=$1,142
Michelle:$1987x13.52%=$268.7
Jason:$1987x29%=$576.3
===============================6/30/2024
7/31/2024
Rental: $2,470
HOA Fee: -$483
Air Condition Repair: -$650
----------------------------------------
7/31/2024 Received: $1,337
===========================7/31/2024
8/31/2024
Rental: $2,470
HOA Fee: -$483
7/31/2024 Received: $1,337
----------------------------------------
Total Balance: $3,324
===========================8/31/2024
9/30/2024
Rental: $2,470
HOA Fee: -$483
8/31/2024 Received: $3324
----------------------------------------
Total Balance: $5,794
===========================9/30/2024
10/31/2024
Balance: $5,794 <==9/30/2024
Rental: $2,470
HOA Fee: -$483
Property Tax: -$5119.52
----------------------------------------
Total Received:$2661.48
Dayang:$2661.48 x 57.48%=$1529.80
Michelle:$2661.48 x 13.52%=$359.84
Jason:$2661.48 x 29%=$771.84
===============================10/31
11/30/2024
Rental: $2,470
HOA Fee: -$483
Special Assessment: -$3246.75
----------------------------------------
Balance: -$1,259.75
================================11/30
12/31/2024
Rental: $2,470
HOA Fee: -$483
Last balance: -$1,259.75 <==11/30/2024
-----------------------------------------------------------
Balance:$727.25
================================12/31
1/31/2025
Rental: $2,470
HOA Fee: -$550
Storage Closet Rental:-$90
Last balance: $727.25 <==12/31/2024
------------------------------------------------------
Total Received:$2557.25
Dayang:$2557.25x57.48%=$1470
Michelle:$2557.25x13.52%=$346
Jason:$2557.25x29%=$742
===================================1/31/2025
2/28/2025
Rental: $2,470
HOA Fee: -$550
------------------------------------------------------
Total Received:$1920
Dayang:$1920x57.48%=$1,103
Michelle:$1920x13.52%=$260
Jason:$1920x29%=$557
==================================2/28
3/31/2025
Rental: $2,470
HOA Fee: -$550
------------------------------------------------------
Total Received:$1920
Dayang:$1920x57.48%=$1,103
Michelle:$1920x13.52%=$260
Jason:$1920x29%=$557
================================3/31
4/30/2025
Rental: $2,470
HOA Fee: -$550
------------------------------------------------------
Total Received:$1920
Dayang:$1920x57.48%=$1,103
Michelle:$1920x13.52%=$260
Jason:$1920x29%=$557-$673 (refrigerator)-$100 (Window)+$900 (Picture)= $684 (Paid by Venmo) 5/8/2025
================================4/30
5/31/2025
Rental: $2,470
HOA Fee: -$550
------------------------------------------------------
Total Received:$1920
Dayang:$1920x57.48%=$1,103
Michelle:$1920x13.52%=$260
Jason:$1920x29%=$557
================================5/31/0225
6/30/2025
Rental: $2,470
HOA Fee: -$550
------------------------------------------------------
Total Received:$1920
Dayang:$1920x57.48%=$1,103
Michelle:$1920x13.52%=$260
Jason:$1920x29%=$557
================================6/30/0225
7/31/2025
Rental: $2,470
HOA Fee: -$550
------------------------------------------------------
Total Received:$1920
Dayang:$1920x57.48%=$1,103
Michelle:$1920x13.52%=$260
Jason:$1920x29%=$557
================================7/31/0225
8/31/2025
Rental: $2,470
HOA Fee: -$550
------------------------------------------------------
Total Received:$1920
Dayang:$1920x57.48%=$1,103
Michelle:$1920x13.52%=$260
Jason:$1920x29%=$557
================================8/31/0225
9/30/2025
Rental: $2,470
HOA Fee: -$550
------------------------------------------------------
Total Received:$1920
Dayang:$1920x57.48%=$1,103
Michelle:$1920x13.52%=$260
Jason:$1920x29%=$557
================================9/30/0225
10/31/2025
Rental: $2,470
HOA Fee: -$550
------------------------------------------------------
Total Received:$1920
Dayang:$1920x57.48%=$1,103
Michelle:$1920x13.52%=$260
Jason:$1920x29%=$557 (Paid $557 on 10/4/2025)
================================10/31/0225
11/30/2025
Rental: $2,470
HOA Fee: -$550
Property Tax:-$5249
------------------------------------------------------
Total Received:-$3329
================================11/30/2025
12/31/2025
Rental: $2,470
HOA Fee: -$550
11/30/2025 Balance:-$3329
------------------------------------------------------
12/31/2025 Balance:-$1409
================================12/31/2025
1/31/2026
Rental: $2,470
HOA Fee: -$640
12/31/2025 Balance:-$1409
------------------------------------------------------
1/31/2026 Balance:$421
=======================================
2/28/2026
1/31/2026 Balance:$421
Rental: $2,470
HOA Fee: -$550
------------------------------------------------------
Total Received:$2341
Dayang:$2341x57.48%=$1345
Michelle:$2341x13.52%=$317
Jason:$2341x29%=$679
===================================
3/31/2026
Rental: $2,470 - $310.2 (Kitchen Repair Fee)
HOA Fee: -$550
------------------------------------------------------
Total Received:$1610
Dayang:$1610x59.48%=$957
Michelle:$1610x11.52%=$186
Jason:$1610x29%=$467
1517 Property Tax: $10224 - $4000(NY Rent), Balance:$6224 (3/4/2026
Balance: $6224 - $2500 (PHO) = $3724 (3/6/2026)
Balance: $3724 -$3000 (PHO) = $724 (3/13/2026)
Balance: $724 + $550 (Tsai LLC) = $1274 (3/25/2026)
Balance: $1274 - $467- $2500 (PHO) + $1693 (Zelle) = $0 (3/28/2026)
====================================
4/30/2026
Rental: $2,500
HOA Fee: -$550
------------------------------------------------------
Total Received:$1950
Dayang:$1950x59.48%=$1,159.86
Michelle:$1950x11.52%=$224.64
Jason:$1950x29%=$565.50
Jason Loan from Dayang: $8000, 4/30/2026
================================4/30/2025
5/31/2026
Rental: $2,500
HOA Fee: -$550
------------------------------------------------------
Total Received:$1950
Dayang:$1950x59.48%=$1,159.86
Michelle:$1950x11.52%=$224.64
Jason:$1950x29%=$565.50
Jason Loan from Dayang: $8000, 4/30/2026
Interest $8000 x 3.75%/12 = $25
$565.50- $25 = $540.50
===========================5/31/2025
6/30/2026
Rental: $2,500
HOA Fee: -$550
HOA Management Fee: -$3796.75 ($3246.75 + $550July)
------------------------------------------------------
Total Received:-$1846.75
Jason Loan from Dayang: $8000, 4/30/2026
Interest $8000 x 3.75%/12 = $25 (6/30/2026)
Jason Loan from Dayang: $10000, 8/17/2026
Interest $10000 x 3.75%/12 x 13/30 = $14 (6/30/2026)
====================================
7/31/2026
Rental: $2,500
HOA Fee: Paid on June
6/30/2026 Received:-$1846.75
------------------------------------------------------
Total Received:$653.25
Dayang:$653.25x59.48%=$388
Michelle:$653.25x11.52%=$75.25
Jason:$653.25x29%=$190
Jason Loan from Dayang: $8000, 4/30/2026
Interest $8000 x 3.75%/12 = $25 (6/30/2026)
Interest $8000 x 3.75%/12 = $25 (7/31/2026)
Jason Loan from Dayang: $10000, 8/17/2026
Interest $10000 x 3.75%/12 x 13/30 = $14 (6/30/2026)
Interest $10000 x 3.75%/12 = $31.25 (7/31/2026)
===================================
Total Interest: $95.25 (7/31/2026)
$190 - $95.25 = $94.75
=========================================
8/31/2026
Rental: $2,500
HOA Fee: -$550
------------------------------------------------------
Total Received:$1950
Dayang:$1950x59.48%=$1,159.86
Michelle:$1950x11.52%=$224.64
Jason:$1950x29%=$565.50
Jason owed Dayang $71742 (5/1/2020)NY1 House
$71742 -$250 = $71492 (8/25/2026) back door Leak repair
Jason Loan from Dayang: $18000 (Total)
Interest $18000 x 3.75%/12 = $56.25
Auto Insurance $1096/2 = $548
$565.50 - $56.25 - $548 = -$38.75 (8/31/2026 Balance)
================================
9/30/2026
Rental: $2,500
HOA Fee: -$550
------------------------------------------------------
Total Received:$1950
Dayang:$1950x59.48%=$1,159.86
Michelle:$1950x11.52%=$224.64
Jason:$1950x29%=$565.50
Jason owed Dayang $71492 (8/25/2026)NY1 House, Balance
Jason Loan from Dayang: $18000 (Total)
Interest $18000 x 3.75%/12 = $56.25
-$38.75 (8/31/2026 Balance)
$565.50 - $56.25 - $38.75 = 470.50
================================
10/31/2026
Rental: $2,500
HOA Fee: -$550
------------------------------------------------------
Total Received:$1950
Dayang:$1950x59.48%=$1,159.86
Michelle:$1950x11.52%=$224.64
Jason:$1950x29%=$565.50
Jason owed Dayang $71492 (8/25/2026)NY1 House, Balance
Jason Loan from Dayang: $18,000 + $25,000 (9/29/2026)Total: $43,000
Interest: $43,000 x 4.1%/12 = $147
$565.50 - $147 = $418
======================================10/31
Jason Loan from USPATCH : $25,000 (9/29/2026)
$25,000 (9/29/2026)
-$4000 (10/13/2026)
4/8/2022, Lemon Apt. Total Expense: $443,800
Share:
Dayang:$443,800 x 59.48%=$263,972
Michelle:$443,800 x 11.52%=$51,126
Interest/year:
Dayang:$263,792 x 4.1%/year/12=$901
Michelle:$51,126 x 4.1%/year/12=$175
$70000x5.5%/12=$321
$130000x3.75%/12=$406
$321+$406=$727
$430000x59.48%x3.75%/12= $800
$430000x11.52%x3.75%/12= $155
$727+$800+155=$1682
$107939.65 <==4/6/2026 (CD)
130 S Barranca St APT 314, West Covina, CA 91791
$2500 (Rental) x 12 =$30000
$400(HOA) x 12 = $4800
$5000 (Tax)
$30000 - ($4800+$5000) = $20200 / $37000 x100% = 5.46%
$370,000/2=$185,000
10655 Lemon Ave, Apt 102
Rancho Cucamonga, CA 91737
$2500 (Rental) x 12 =$30000
$550(HOA) x 12 = $6600 + $90=$6690
$5100 (Tax)
$30000 - ($6690+$5100) = $18210 / $443800 x100% = 4.1%
$6000(Rental) x12 = $72000
$8100 (Tax)
$600 (Gas, Water) x12 = $7200
$72000 - ($8100 + $7200) = $56700 / $930000 x100% = 6.10%
$6000(Rental) x12 = $72000
$8100 (Tax)
$600 (Gas, Water) x12 = $7200
$72000
- ($8100 + $7200) = $56700 / $700000 x100% = 8.10%
=============================================================
*維生素B1是水溶性維他命,基本生理功能：
參與醣類、脂肪、蛋白質的代謝，熱量轉換中擔任重要的輔酶，協助反應完成。
維持肌肉協調和神經傳導地需要，與合成神經傳導物質有關。
維持體內水分的平衡，將體內多餘的水分排出。
有效降低肌肉中乳酸的累積量，避免出現肌肉疼痛、無力、疲勞等症狀。
協助將葡萄糖轉化成五碳糖（pentose）有關，五碳糖是核甘酸（DNA）合成所需要的碳架。
保護黏膜健康，如果維生素B1缺乏症，黏膜容易破損。 。
腦部運動功能維持正常協助穩定情緒。100 mg/day
*維生素B2
成長發育和細胞再生必需的營養素。
促進皮膚、頭髮及指甲生長。
增進視力，減輕眼睛疲勞。
去除過氧化脂質，預防動脈硬化。
幫助脂肪代謝，避免在血液和肝臟囤積。
強化脂肪代謝，是肥胖症、減肥族不可缺少的維生素。
幫助消除口腔、舌、唇發炎的症狀。
協助醣類（碳水化合物）、脂肪、蛋白質的正常代謝，尤其對於脂肪代謝幫助影響較大，減少脂肪堆積，避免血管硬化等效果。
成長發育的重要營養素。
維持皮膚的健康，促進皮膚、頭髮及指甲生長。
維持黏膜的修復作用，避免口腔、舌、唇出現發炎。
有助眼睛健康，減輕眼睛疲勞。
與細胞中的氧化反應、抗氧化機制相關，維持正常的細胞功能。
與鐵的吸收有關，會影響紅血球的生成。
協助維生素B6的代謝。
協助抗體的製造
Vitamin B2：Riboflavin，每日口服劑量為400 mg，
以高劑量之維生素B2來預防偏頭痛，
可有效的減少發作的頻次以及頭痛的天數，
但是對減輕頭痛的程度則效果較少。
*維生素B6是水溶性維他命,主要作用:
在人體的血液、肌肉、神經、皮膚等。 功能有協助排出含氮廢物、抗體的合成、消化系統中胃酸的製造、
脂肪與蛋白質利用（尤其在減肥時應補充）、維持鈉/鉀平衡（穩定神經系統）。 <100 mg/day.
*維生素B12是水溶性維他命主要功能:有助紅血球形成、增進神經系統健康
緩解疲乏,
增強記憶力,
改善睡眠,
有助於產生血紅細胞,
參與 DNA 合成,
有助於合成蛋白質,
有助於生成預防抑鬱症的腦內化學物質（神經傳導物質),
改善神經功能和通信,
降低同型半胱氨酸濃度–同型半氨酸濃度偏高可引起罹患癡呆症、心髒病和中風的風險增高,
維他命B12是水溶性維他命，一般來說，在空腹時吸收效果最好. (Don't eat with Vitamin C)
====================================================================================
尿酸過高的尿酸值：
男性>7.0 mg/dl
女性>6.0 mg/dl
補充維他命C（平均劑量及期間為每日500 mg，持續30天）有助於降低血清尿酸值
痛風是一種慢性疾病，由血液中過高的尿酸所造成，通常與體內普林的代謝異常或腎臟排出尿酸的功能障礙有關，
血液中長期的高尿酸濃度不僅會誘發痛風性關節炎，也會損害腎臟的功能。
激烈運動：短時間內過度運動或是減重，容易讓肌肉、脂肪崩解，產生肌酸酐和尿酸，因此減肥應循序漸進，以一個月1～2公斤為宜。
維生素B1功效：
幫助消化，特別是碳水化合物的消化；
改善精神狀況，消除疲勞；
維持神經組織、肌肉、心臟活動的正常；
減輕暈車、暈船；
治療腳氣病；
可緩解有關牙科手術後的痛苦；
有助於對帶狀皰疹(纏腰龍)的治療；
改善記憶力。
維生素B6
主要作用在人體的血液、肌肉、神經、皮膚等。 功能有協助排出含氮廢物、抗體的合成、消化系統中胃酸的製造、
脂肪與蛋白質利用（尤其在減肥時應補充）、維持鈉/鉀平衡（穩定神經系統）。
腰痠背痛：又稱神經性B群，主要為高單位B1、B6、B12
============================================================
Dayang: $120,000+$115,446 =$235,446 <==235446/443,800 X 100%=53%
Michelle: $80,000 <==80,000/443800 X 100% = 18%
Jason: $443,800-$80,000-$235,446=$128,354 <==128354/443,800 X 100%=29%
============================================================
============================================================
Dayang: $120,000+$115,446 =$235,446 <==(235446-48354)/443,800 X 100%=42%
Michelle: $80,000 <==(80,000+20000+28354)/443800 X 100% = 29%
Jason: $443,800-$80,000-$235,446=$128,354 <==128354/443,800 X 100%=29%
============================================================6/20/2023
=====================================================
Listing price add 10%
$399,900, 2 bd 2 ba, 983 sqft
10655 Lemon Ave APT 102, Rancho Cucamonga, CA 91737
Buying Price:$399900+10%=$440000
Total expense: $443432
=====================================
Property Tax: $5005/2023 Year
HOA: $483/Month x 12=$5796/Year
================================
Rental/Year:
$2,470/monthx12=$29640/Year
========================================
Rate of profit:
$29640-$5005-$5796=$18839
$18839/$443432 x 100%=4.248%