[Calc Review] Help me analyze this deal

[Demetrius Ward]

Hello all fellow investors, just getting my reps in and crunching some numbers. Here's a simple SFR as a buy n hold property. 20% down all numbers are guesstimates for the area (property taxes and insurances etc) the rehab will be purely cosmetic (hypothetically) Just want to get some different views on this. Does it work am I missing something completely? any feedback would be great thanks for taking the time to overlook this property. View report

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