Can someone double-check my numbers?

[Kurt Krier]

Hi Guys,

I'm getting close to submitting an offer on my first triplex (hopefully today or tomorrow). It's nice and remodeled, which with my low capital and limited free time, would be a good asset to start with for me.

My calculations are yielding nearly a 7% CAP rate and around a 13.4% cash on cash ROI (in year 1).

Before I pull the trigger I was hoping someone could take a look at my spreadsheet and make sure my numbers all check out. If you wouldn't mind giving it a look, the spreadsheet can be viewed at the below link. It is divided into the tabs displayed at the bottom of the sheet.  Thanks in advance!!

https://docs.google.com/spreadsheets/d/18GGQXmF6Wk...