[Calc Review] Help me analyze this Brrrrr deal?

[Michael Greer]

Hello, 

Found a beat up duplex that is currently getting $750/ per unit.

I figure I can put $41,000 into it to get it really nice and raise rents to $875/ per unit.

I dont think he will take less than $117,000 and we think it will be valued at $190,000 afterwards.

I put the number into the Brrrr calculator.

I'm going for cashflow to free myself from the rat race.

Did I do the number right?

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