[Calc Review] - Help me analyze this deal - Triplex first deal

[Syed Zafar]

Hey everyone!

I'm looking at a Triplex in the area that I'm focusing on for a house-hack. It would be my first deal and obviously have some thoughts and questions regarding my analysis. I've tried to look at it both ways, as a house-hack and after I move on from the place and seems to do well - however, I'm not fully sure if I computed everything correct. I would appreciate any insight anyone could provide on this deal analysis. Thank you!