Chicago Multifamily Deal - Owner Occupied

[Charlie S.]

Am I analyzing this deal correctly (am doing it as owner occupying the smaller 2 bedroom unit). Understand that this is not a great deal, but wanting to understand if I am using the calculator correctly. Appreciate any thoughts or comments.

Analysis: Deal Analysis Report

Realtor.com Listing: Listing

Thanks!!