Need CRE Analysis Help | Boulder Student

[Noah Harms]

Again, I am trying to practice and run some numbers on potential investments and would like help since I am just starting to learn the games of real estate and underwriting deals. Any criticism or suggestions are appreciated. I will provide a PDF and some screenshots. This property is a 15-bed 6-bath home in Boulder CO. It is currently 100% occupancy and has 17 people living in it. The rent numbers are 100% accurate.  Both purchase price taxes and expenses could be disputed as higher or lower though I think they are pretty reasonable. One set of screenshots is from an Excel template the other is a biggerpockets calculator. Let me know what you think! (I would be crowed funding for this deal FYI.)