[Calc Review] Help me analyze this deal

[Devon Cornwall]

View report

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

Hey everyone, this is my first analysis attempt for a BRRRR in my area, I know that this is not a good deal according to the numbers that will be seen but I was hoping someone could look at it and maybe post a counter report so that I can get a feel of where I'm making errors.

Thanks in advance,

Devon