[Calc Review] Help me analyze this deal

[Ben Layman]

I'm curious to hear what you guys think! Would you do this flip? I would be using all of my own money for both the acquisition and the rehab.
Also, I would (attempt) to GC this myself to save on the rehab. It's mostly cosmetic work. The roof, HVAC, plumbing and electrical are done. 

View report

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