Look for feedback on my deal analysis

[Marshall Shen]

Hi there,

I'm doing a deal analysis on a multi family in Chicago, based on the asking price, I estimated it will generate a negative annual cash-on-cash return, assuming 20% downpayment. Can someone help review my analysis and provide any feedback? 

The detailed analysis can be found here: https://bit.ly/34ctL7j

Thanks so much!