[Calc Review] Help me analyze this deal

[Kayla Utley]

View report

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

[Kayla Utley]

Quote from @Kayla Utley:

Quote from @Chris Webb:

What type of units are they? How did you come about your income? I get a 21% CoC return using your income number at a 7.5% interest rate and accounting for vacancy and repairs at 5%.
   I used the income they are currently getting listed on the realtor website. I put in a 6% interest rate, 3% vacancy, 8% repairs