[Calc Review] Help me analyze this deal. Am I doing this right?

[Ryan Mills]

Hey everyone, I have been analyzing deals like crazy and I just cant seem to make the numbers work. Either the deal is not a deal, or I am doing something working. Can you all look at this report and lend me your expertise? If this doesn't add up, how are people making money on these properties? 

View report

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