In my computations, cash

[surveyor]

In my computations, cash flow is as follows:

CF = gross rents – mortgage interest – maintenance – property management fee – other expenses.

Tax Savings is as follows:

TX = (Depreciation allowance – Cash Flow – Loan Reduction)*Tax Rate