[Calc Review] Help me analyze this deal

[Keith W.]

This is an off-market property listed at $85K. There seemed to be a lot of interest in this property, so I anticipate at least offering the asking price. 

The wholesalers' estimate of repairs was $63K. Knowing he's looking out for his own best interest, I estimated repairs at $100k. This gave an infinite cash on cash return. 

As this is my first deal and I want everything to be smooth as possible, I added an additional $50K to be safe. 

For $85K to purchase and $150K for repairs, the report kicked back over 800% cash on cash. Is this a correct number?

How does the deal look overall?

View report

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