Owner financing vs all cash offer

[Rick Oaks]

I really struggling to figure out best way to go here is the math. I hope I can be clear for you to follow. 

basically I have a all cash offer or owner financing for same price 

Looks like cash office is better ?? 
i have assumed the same rate if I invest the cash into the market for same amount of time and also if I invest to down payment in market