[Calc Review] Help me analyze this deal

[Jerry Mical]

Near metro center

4bd 2 ba heavy renovation that I would house hack and rent by room for other three bedrooms @ ~600 a room (could maybe push to 700-750 range for this area)

Used 75% LTV to be conservative but have heard .8% LTV is achievable which could reduce my cash invested

This was my worst case scenario (of 3) which leaves me with 34k cash invested and a renovated 4bd/2ba in a growing area outside a metro center.

Please help me polk holes in my analysis/calculation. Any feedback is much much appreciated!
  

View report

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