[Calc Review] Help me analyze this deal

[Ben M.]

View report

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

This report is from Brandon's webinar on BRRRR investing. I am trying to understand the numbers. It shows the "total cash invested" is $11,300 and I see how the loan fees add up to that amount but isn't there other loss of cash as well that I should include in the math such as the -$223 cash flow before the refinance. I am sure it's on this report somewhere but I just don't see where it shows the  actual *TOTAL* cash invested which should include the negative monthly cash flow and maybe other fees. Is anyone able to figure this out?