| Property | Rent | Principal Paydown | P&I | Taxes/mo | Insurance/mo | M/V (15%) | Profit w/o M/V | Profit w M/V |
| 1 – 208 | $3,000 | 600.00 | 1524.95 | $304.17 | $282.01 | $450.00 | $888.87 | $438.87 |
| 2 – 802 | $1,400 | 171.57 | 517.58 | $401.56 | $56.00 | $140.00 | $424.86 | $284.86 |
| 3 – 1284 | $1,400 | 116.54 | 483.14 | $273.49 | $82.67 | $210.00 | $560.70 | $350.70 |
| 4 – 603 | $1,400 | 126.62 | 536.22 | $181.02 | $68.42 | $210.00 | $614.35 | $404.35 |
| 5 – 1106 | $1,800 | 138.97 | 744.06 | $273.49 | $105.75 | $270.00 | $676.70 | $406.70 |
| 6 – 910 | $1,400 | 130.25 | 479.31 | $224.87 | $75.92 | $210.00 | $619.90 | $409.90 |
| 7 – 503 | $1,350 | 123.71 | 456.85 | $217.36 | $93.08 | $202.50 | $582.70 | $380.20 |
| Monthly Totals | $11,750 | $1,407.66 | $4,742.11 | $1,875.96 | $763.85 | $1,692.50 | $4,368.08 | $2,675.58 |
| Yearly Totals | $141,000 | $16,891.92 | $56,905.32 | $22,511.52 | $9,166.15 | $20,310.00 | $52,417.01 | $32,107.01 |