A practical worksheet would have three columns: expected, stressed and break-even. Start with $88,824 annual rent, then deduct vacancy, management, property tax, insurance, routine maintenance, turnover costs and the larger-repair reserve as separate lines. Divide what remains by $1,090,000 for...