[Calc Review] Help me analyze this deal

[Jacob Gammon]

Hey! Just getting my feet wet and ran a test BRRR calculator on a property that is listed on Realtor.com (the property is already under contract with someone else so I won't be buying it--just working some analysis).

I made some assumptions based on a small amount of research. The cash on cash return seems too high but the numbers look about right. 

Tear it apart! What mistakes did I make? What numbers are off? Where can I tighten some figures up?

Thanks all,

Jake 

View report

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