[Calc review] 3bd/2 ba 1800sqft house hack

[Jeremy Pearson]

In the Everett area market, this is one of the cheapest deals to get into a home, however when I ran the numbers for a house hack, they look awful. My goal would be to house hack and live in the property master bedroom. Can someone explain if my calculations look wrong or another type of property I should be focusing on if I wanted to get into a house hack that would be a better deal for me?

Property link

Screenshot link (in case the property is removed)

Analysis screenshot

Let me know if you need any other information. Thanks.