Triplex Analysis Help

[Dustin Lord]

A triplex in Pinellas County Florida recently came to market, it fit all my criteria, so I analyzed it and found that if I were to offer asking price I would be losing $393 per month. I didn’t make an offer.

My issue is all of the properties I analyze seem to either break even or lose money each month. I have begun to question my analysis and am hoping to get some feedback from the bigger pockets community. I have attached a spreadsheet that summarizes my analysis. 

Would you all please look it over and see if I am missing something.