Final Numbers (Revised)

After realizing I made some miscalculations on my spreadsheet for the six properties I am interested in, I went ahead and fixed the errors, which adjusted my final figures. For whatever reason, I left out the obvious third option: selling ALL six properties using owner financing. So here are the revised figures:

	Option 1	Option 2	Option 3
Accumulated COCR:	226%	305%	559%
Accumulated COCR Annualized:	63%	78%	81%
Total Equity:	$104,300	$53,000	- - -
Total Cash & Equity:	$198,800	$170,500	- - -
Total Accumulated C+E Return:	586%	488%	- - -
Total Accumulated C+E Return Annualized:	122%	108%	- - -
Average Monthly Cashflow:	$3,260	$4,052	$5,029
Average Yearly Cashflow:	$39,117	$48,619	$60,353