[Calc Review] Help me analyze this deal

[Linda Foster]

How do I add the rehab costs in with the hard money total?  This deal is looking a bit upside down.  I have not yet seen the home so I might be way off with the #'s as it's not listed yet nor am I clear on future value, using my own home's value in comparison which is in the neighborhood and half the size....Also, why isn't my value increasing in this analysis, I must have missed something here, I thought I put in 5% increase in the formulas.

Thank you,

Linda

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