[Calc Review] Help me analyze this deal

[J Hurwitz]

View report

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

I'm looking to take the plunge and make my first investment in a multi-family property.  This analysis assumes I can get $20k below asking, but the property has been on the market for 2 months now and there's been one $20k price drop already.  Good people of BiggerPockets - does this seem like a reasonable deal to you?  Any feedback, thoughts, or advice would be greatly appreciated!