[Calc Review] Help me analyze this Brrrr deal

[Nina Werman]

View report

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

HI Friends,

I'm a newbie to brrrr'ing and investing. What am I not seeing here - how are my monthly expenses over 10K? Something is wrong and I'm not seeing where I made an error....grateful for any help! Trying to make a lowball offer on a bank owned duplex. Also I am probably lowballing the arv - if I was to flip the property it would be valued at $500k - I've just been playing a bit with that number. 

Thanks for any tips!

Nina