What do you think about this deal?

[Trevor Lohman]

Hi BP community,

Just curious what you think about these estimates. 

Rent of 865 is based on a current tenant so that isn't an assumption, but curious if you would tweak anything. I'm getting some more info on what specifically was done on the rehab, and that will definitely have a big impact. Just curious if these look like realistic assumptions. I think I may need to raise the maintenance percentage a bit maybe? Also, tenant pays all utilities.