Please let me know if I did the analysis wrong

[Samuel Hoston]

View report

Can someone look at my analysis and tell me if I calculated anything something wrong please. The P&L statement tells a different story then what i analyzed.

*This link comes directly from our calculators, based on information input by the member who posted.

Water, sewer, trash, cable, paid by landlord
8 - 2 bedroom / 2.5 bath units (2 buildings)
Rents 1 - $875, 2 - $500, 3 - $910, 4 -$910, 5 - $910, 6 - $910, 7 - $910, 8 - $750

Here is link to P&L statement

https://nelbor.paragonrels.com...