Edit: Ah, I see this is a non renewal of lease. 

please disregard the above post it was sent before editing.

Start gathering up your lists, and make edits when you need to.

What edition? 

An edit to myself here - ignore my comments regarding personal property 1245/1250 - I was just letting my fingers lead the way on the post and realized later I had errors in that statement. 

Not sure how to edit that. 

(Updated Edition): Make Money as a Landlord in ANY Real Estate MarketEvery Landlord's Legal GuideThe Property Management Tool KitThe Book On Managing Rental PropertiesTax-Free Wealth: How to Build Massive Wealth by Permanently Lowering Your TaxesHow To Read A Rent Roll: A Guide to Understanding Rental IncomeThe Book on Estimating Rehab Costs: The Investor's Guide to Defining Your Renovation Plan, Building Your Budget, and Knowing Exactly How Much It All CostsCommercial Mortgages 101: Everything You Need to Know to Create a Winning Loan Request PackageThe Due Diligence Handbook For Commercial Real Estate: A Proven System To Save Time, Money, Headaches And Create Value When Buying Commercial Real EstateThe How to Add Value Handbook for Commercial Real Estate: Generate More Income from Your Investment PropertyWhat Every Real Estate Investor Needs to Know About Cash Flow...

So I would like to think I am no dummy- but I was not at all comfortable with quickbooks and it was very unforgiving of mistakes.So enter excel- I found this spread sheet online  and I used it as a template- a little editing here and there.

I was trying to go back and edit...

Edit: If this is correct thinking, then it seems the 3k downpayment option would require too much of a monthly payment to be viable also.