[Calc Review] Help me analyze this deal

[Martin Mondejar]

Hey everyone! I'm looking at this Deal on a 4/2 SFH in the Phoenix, AZ area and would love to get feedback on the analysis. I took some SWAG guesses on doing this BRRRR with Hard Money and then refinancing with a Conventional loan. I'm especially wary about the rent, though. Based on rough comps of the area I'm not sure I'd even get as high as is shown. What do you all think?

View report

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