[Calc Review] Help me analyze this deal

[Angie Shires]

View report

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

Ok, this is my first time to use this calculator for an actual property I am considering...I'm not sure if I've done it properly. I would've said yes before running the numbers...but the numbers are saying no. Have I done something wrong or is this just not a good property. 

This is in a low rent town, it's a 2/1...even if I turned it into a 3/2 I could get $900 max per month. Is the rental rate the real problem?