Your CF was calculated WITHOUT factoring in depreciation (you saved that for later in the computation). That is why I assumed you didn’t take the mortgage interest into account.
Would it not make more sense to leave your CF as gross and then factor in all the deductions into the Tax Savings part later on in the computation?
