Help analyzing a deal

[Chad Martin]

Hi all,

I am new to investing and think I have found a deal that i would like to pursue. Home is a foreclosure that has already been through 2 cycles of dates where they accept bids (not sure if that is how you describe this). This second cycle I threw in a bid that was obviously rejected. This home is still an active listing as of today. I am here seeking some possible advice on this situation. I have updated the numbers in the calculator to where i believe is my cut off on this deal. I am looking for another set of eyes on this to see if it still looks good or if this is one i should just walk away from. 

A little context. from what I am told the market in my area is really "Hot" right now according to my agent and other locals i have talked to.

This home is in the state of SC specifically the upstate area if anyone here has experience in the area.

I have the link to the report if you would like to take a look and throw me any suggestions.

Thanks for your time.