Numbers don't make sense (even with huge obvious profit margin)

[Brian Cheng]

So I am practicing analyzing deals just using a local home i found on realtor.com. Because I've used up the free trials of the BP calculator, I decided to just use another calculator to practice in the meantime. I ended up using free zilcalculator and basically put in the same numbers as i would if i was using BPcalculator. But when the analysis came out, basically i got a super huge negative CoC return which didn't really make any sense. I even lowered the buy price by a whopping 80k and the cash flow still ends up negative... I've attached the Zilcalculator hypothetical analysis for review. Can anyone tell me if I screwed up on entering the number some where? Thank you!