[Calc Review] Help me analyze this deal

[Jeffrey McKee]

The cashflow is negative after the refinance so i realize the numbers would need to be renegotiated.  

Using the BRRRR rental calculator, I am trying to figure out what the cash out would be? The report is below. There is a strong rental market in Sherman Texas so I imagine the rent could be more than $1,000 but the property is only a 2 bed 1 bath.

View report

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