That’s equivalent to a cash-on-cash yield of 12.5%. Did I get that right ?
With bond rates as competing investments in the 5% range that is not realistic.
If bond rates go to 9% or more, your valuation would make sense. If I got the interpretation right, your value estimate is as out of whack (today) as home prices are.
I agree with your general assessment, but not the numbers.
