Can someone 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 a 7.1% CAP and a 14% 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, give me a shout and I'll send you the spreadsheet. Thanks in advance!