[Calc Review] Help me analyze this deal

[Menachem Krasnjanski]

View report

from my calculations i would need to hold hard money for 6 months before refiing which would cost me 30,000 out of pocket. once i refi and get the rents up to market it would take me till the end of year 2 to make back the 30k. by year 3 my cashflow should be around 18 to 20k. i would buy it with around 110k in equity and by year 3 my equity should be around 130k. trying to figure out the best use for this property and whether its worth pursuing.

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