[Calc Review] Help me analyze this deal

[Scott McCray]

Good Evening BiggerPockets Community,

I recently used the BRRRR calculator to analyze a potential deal. I am new to real estate investing and it would be great to get some extra eyes on this. I thought it was a good deal in the begginning.....but after putting the numbers in, the ROI didn't seem so great. Also, my goal is to not put any of my own money in at all and use a hard money lender. Could someone layout the positives and negatives of this deal? What are the main parts of the calculation should I be looking at?

View report

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