Howdy @Elijah Glenn
You need to provide more information. The numbers you are presenting are not enough to make any kind of logical reply.
What type property is it? SFR? Multi family (# of units)?
What is your plan?
How did you determine the ARV?
Is it currently rented? Are rents within the local market rates? Any room to increase?
Is $85k the Asking Price?
What kind of Acquisition loan are you using?
Your Refinance loan is not possible. The maximum loan amount is based on the lenders LTV ratio. That will be 70% to 80% of the new appraised value. So based on your ARV that's $77K to $88K and not the $112,500 you have.
To make this a "Great Deal" I evaluate it two ways.
First, I want to be able to Refinance 100% of the acquisition loan amount and all my cash invested. Therefore, I target an All-in Cost of 70% of ARV. That means $77K for this deal. I then start subtracting Rehab estimate ($15K), Closing Costs ($5K) and Holding Costs ($6K, this is my estimate) to determine my Maximum Allowable Offer (MAO). My MAO for this deal would be $51K.
Next I evaluate the potential Cash Flow. It must meet a minimum of $100 per unit for Multi's ($200 for SFR). I'll 50% rule for expenses (I really use 55%). That's $950 income x 50% = $475 expenses or the NOI is $475. Then subtract the projected mortgage payment $413.35 ($77K loan at 5% APR/30 years) = $61.65 Cash Flow per month. Obviously this would not meet my requirements. The Cash Flow would need to be at least $138.35 more. So the rent would have to be high enough to make a difference or the loan amount must be lower. Or a combination of both. I realize you may be thinking I am being unfair with the expenses. But, until your able to get in there to verify everything you don't know. It can, and has been, lower. It has also been higher.
Based on your report this would not pass either of my evaluations.