Correct me if I’m wrong, but it seems like this calculation is geared more for investment property than primary resident. Using this spreadsheet and estimated # from 1997 for 3/2 1500 sq-ft SFR in MM, ROE was about 14%. Is it possible that some area will never get 20% ROE?