[Calc Review] Help me analyze this deal

[Michael Sockwell]

View report also, how would you all go about running the #'s on your primary. i went with original loan amount so it would calc mrtg payment correctly but I have years of principle paydown. What ways could i tweak it to see how good these numbers would look 

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