[Calc Review] Help me analyze this deal

[Nathan Hui]

Hello BP people, 

I want to revisit an old deal I have previously posted.  

My numbers on repairs/rehab are still rough estimates at this moment, it is just an estimate based on what I have seen so far.

*These numbers represent the way this quad will function after we house hack for a year and are 100% tenant occupied.

**I plan to renovate each unit as each "adopted" tenant's lease ends. 

Thanks in advance for the help

View report