In the screen shot you shared it looks like operating cash flow continues to grow at roughly the same pace after the refi which isn't likely to happen on real deals. 

Pace Morby can answer this one.

Hello All,Looking for a "Pace" approved GC in or around the Cleveland Ohio area.

If there goal is to grow at a rapid pace, then 3rd party is the way to go.

The market out paced my salary even when it doubled!

, my question is do you think an SF home located about 20 minutes from the RTP / RDU area appreciation will continue at a typical annualized 3% pace, and do you think rent will continue to increase OR do you think the influx of housing over time will keep home prices flat, and rent flat with it?

I am going to join Pace Morby’s Subto program later.

I was told this would be an ideal package for me and would allow me to progress at my own pace to self learn about what I would need to to to maximize my tax deductions and would most likely include entity formation at extra costs. 

Because yup, Pace's 1st several business went under and, he didn't do them again.

If the property cash flows $0, gives me $0 in tax benefits and appreciates at 3% per year on pace with traditional inflation it’s still a massive winner.