OOS Investor Looking For Analyzer Check

[Tim Hoh]

Hi All,

I am an aspiring OOS investor from San Diego, looking at the Independence Market for SFH. I have created a deal analyzer on google sheets and was hoping someone could look it over to see if I have it correct. The reason I ask, is when I run the numbers I am seeing a high COC return. Part of me thinks this is why the KC market is so great, and part of me thinks I may have my calculator or estimates wrong. I am seeing COC return anywhere from 11-30%.

Thanks!

Tim