help with calculations

[Andrew G Montoya]

Hey, first off I would like to say hello the bigger pockets community! You guys are great.

I have been trying to use the calculator using the brrrr strategy but i  think some things are off with my calculations and I really could use some help because I think some things are off. Attached is a link and I really appreciate any input.

Thanks so much!

https://www.biggerpockets.com/calculators/shared/988861/a69fb8e7-acb4-4e50-bb44-037eda868f62