[Calc Review] Help me analyze this deal - Denver, CO

[Patrick Costello]

I’m relocating to the Denvet area and looking to take the relocation as an opportunity to start my real estate investing career.

Looking to house hack a small multi family with a low money down payment.

Are my assumptions correct on the analysis of this property? 

I’m finding a lot of similar properties in the Denver area. 

View report

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

[Quoc Tran]

@Patrick Costello, I'm going to guess the $3900 rental income is if you had both sides rented out? If it is, then you wouldn't cash flow at all even by renting both sides out. If that's $3900 per unit, do other rentals in the area go for that high?