You need to analyze this property again, @Ryan Ross . You used the yearly GSR as your monthly number, so showing 12X more rent than you'll actually receive. Did you also put yearly numbers in for all of your expenses?
Let us know when you've updated and we'll take a look.
Updated the deal, but still figuring out how the site works, so made a new discussion: