1,716sqft: 4 beds 2 baths

Mortgage: $2,250

Rental Income: $2,200

Expenses: $0

Cash flow: $-50

Market Value: $275,000

Loan Balance: $190,000

Equity: $85,000

1,648sqft: 4 beds 2 baths

Mortgage: $1,889

Rental Income: $3,800

Expenses: $350

Cash flow: $1,361

Market Value: $315,000

Loan Balance: $275,000

Equity: $40,000

2,125sqft: 4 beds 2 baths

Mortgage: $2,040

Rental Income: $2,040

Expenses: $0

Cash flow: $0

Market Value: $300,000

Loan Balance: $262,000

Equity: $38,000

1,320sqft: 3 beds 2 baths

Mortgage: $2,957

Rental Income: $3,400

Expenses: $250

Cash flow: $193

Market Value: $283,000

Loan Balance: $279,000

Equity: $4,000

1,400sqft: 3 beds 2 baths

Mortgage: $2,808

Rental Income: $3,400

Expenses: $350

Cash flow: $242

Market Value: $265,000

Loan Balance: $263,000

Equity: $2,000

1,116sqft: 2 beds 1 bath

Mortgage: $1,446

Rental Income: $2,100

Expenses: $200

Cash flow: $454

Market Value: $140,000

Loan Balance: $124,000

Equity: $16,000

1,750sqft: 5 beds 3 baths

Mortgage: $1,850

Rental Income: $2,000

Expenses: $100

Cash flow: $50

Market Value: $240,000

Loan Balance: $211,000

Equity: $29,000

1,500sqft: 3 beds 2 baths

Mortgage: $2,050

Airbnb Income: $3,150

Expenses: $685

Cash flow: $415

Market Value: $295,000

Loan Balance: $285,000

Equity: $10,000

2,150sqft: 4 beds 2 baths

Mortgage: $2,150

Rental Income: $2,250

Expenses: $100

Cash flow: $0

Market Value: $295,000

Loan Balance: $290,000

Equity: $5,000

2,150sqft: 3 beds 2 baths

Mortgage: $1,950

Rental Incom: $2,500

Expenses: $250

Cash flow: $300

Market Value: $286,000

Loan Balance: $250,000

Equity: $36,000

2,690sqft: 3 bedrooms 4 baths

Mortgage: $3,727

Expenses: $1,620

Airbnb Rental Income: $5,740

Cash flow: $393

Market Value: $675,000

Loan Balance: $475,000

Equity: $200,000

2,500sqft: 4 bedrooms 3 baths

Mortgage: $3,950

Expenses: $550

Rental Income: $4,850

Cash flow: $400

Market Value: $530,000

Loan Balance: $482,000

Equity: $48,000

1,700sqft: 3 beds 3 baths

Mortgage: $2,240

Rental Income: $2,850

Expenses: $360

Cash flow: $240

Market Value: $435,000

Loan Balance $320,000

Equity: $115,000

1,750sqft: 3 beds 3.5 baths

Mortgage: $1,405

Rental Income: $2,200

Expenses: $170

Cash flow: $625

Market Value: $310,000

Loan Balance $165,000

Equity: $145,000

1,150sqft: 3 beds 1.5 baths

Mortgage: $3,250

Airbnb Income: $4,500

Expenses: $750

Cash flow: $500

Market Value: $370,000

Loan Balance: $308.000

Equity: $62,000

2,628sqft: 5 beds 3 baths

Mortgage: $1,963

Airbnb Income: $4,900

Expenses: $425

Cash flow: $2,512

Market Value: $305,000

Loan Balance: $277,000

Equity: $38,000

1,100sqft: 3 beds 1 bath

Mortgage: $2,050

Airbnb Income: $2,550

Expenses: $325

Cash flow: $175

Market Value: $210,000

Loan Balance: $182,000

Equity: $28,000

1,520sqft: 3 beds 2 baths

Mortgage: $1,750

Airbnb Income: $3,150

Expenses: $650

Cash flow: $750

Market Value: $230,000

Loan Balance: $172,000

Equity: $58,000

944sqft: 2 bed, 1 bath

Mortgage: $1,220

Airbnb Income: $2,000

Expenses: $525

Cash flow: $455

Market Value: $148,000

Loan Balance: $103,000

Equity: $45,000

Each unit in the fourplex (12 total): 800qft. 2 bed, 1 bath

Mortgage: $9,550

Rental Income: $16,500

Expenses: $14,800

Cash flow: $1,700

Market Value: $1,900,000

Loan Balance: $1,024,000

Equity: $876,000