May I ask how you're getting a loan for $140k when the ARV is $137k? Maybe that has something to do with it?
@Stephen Brown Hey thanks for catching that error! I did edit it on my analysis however it didn't change the cash flow numbers by much. Thank you for responding though it is much appreciated.