
$150,000
Cash Flow: $75,606
$150,000
Cash Flow: $75,606

$80,000
Cash Flow: $15,286
$80,000
Cash Flow: $15,286
$127,000
Cash Flow: $90,000
$127,000
Cash Flow: $90,000

$250,000
Cash Flow: $90,447
$250,000
Cash Flow: $90,447
$300,000
$300,000
$388,000
$388,000
$800,000
$800,000
$350,000
$350,000
