[Calc Review] Help me analyze this deal

[Lyle Silverman]

First post. Looking for extra eyes to analyze these numbers. It's my first rental on my own and this is my first time using BP calculators. I did past analysis with a mortgage calculator app and excel so I'm curious how other folks view these numbers I'm looking at. I try to overestimate expenses and rehab costs and underestimate my rental growth and ARV.

Appreciate any and all feedback!

View report

*This link comes directly from our calculators, based on information input by the member who posted.

View report

*This link comes directly from our calculators, based on information input by the member who posted.