[Calc Review] Help me analyze this deal

[Tak Ogihara]

Hello all,

This is my second attempt at using the BRRRR calculator. I've now accounted for mortgage insurance, higher allocation for capex and general repairs. I've also extended the time for refinancing to allow for "seasoning" the loan, especially with new tenants. I'm still probably missing things but I appreciate anyone helping review this deal...thanks!View report

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