[Calc Review] Help a fellow new investor analyze this deal!

[Crystal Place]

View report

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

Hey All,

I feel like the numbers on this should work, but they are coming up really bad. Should I not be putting P&I in; is it already included in the mortgage section automatically? What do we think I am doing wrong here? I feel like this analysis is off for some reason, but I can't figure out why!

This seems like exactly what I'm looking for in the area I'm looking and my price range, however the calculator is telling me it's a bad deal. (Seems like it's probably user error on my part!) :]

Thanks for your help!
Crystal