[Calc Review] Help me analyze this BRRRR deal

[Mike Williams]

View report

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

This is my 1st BRRRR deal, and I'm trying to figure out if I'm analyzing this correctly. I'm going to be assuming the loan (they own the dept, I own the deed, and keep the existing loan in place.) The existing loan is 93K. Property is worth, at the very least, 160K after repairs. Needs about 25K in rehab. Am I running these numbers correctly? Thx in advance!