Jaysen and Chase, thanks for the added details and information! My gut is telling me this deal has potential. But, its good to get someone else's opinion before I pull the trigger. Still waiting to confirm a loan (hard money or personal). Everything else seems to be falling into place. I'm pretty sure my reno numbers and holding costs are correct, or at least doable out of my contingency on those where I had to guesstimate.
As for the ARV, the median price range in this area is considerably lower. However, there are several recent comps in the price range I expect; some without the amenities I'm planning, and none newly renovated. I'll definitely be near the top of the food chain though. So, I was planning to possibly add some "free" enticements (covered by the higher rent), such a WiFi (which I need to maintain my property security system), lawn care (which we discussed previously), and I'll pass through the water.
To answer your question, Jaysen, I chose Lease Purchases because they enable me to goose my potential profits while still commanding top sale price and rent for this house in this neighborhood. The house is in a decent neighborhood which sits on the edge of a questionable one. LPs seem to make sense for me by allowing me to attract higher sale price and rent from buyers who may not have all their down payment and/or credit to buy a home in a little nicer area. I take it you prefer to cash out immediately?!? Is that purely to turn your money over faster, or some other reason (like tenancy)?
I'll make the adjustments to the percentages and costs that you both advised and re-run the calculator. What numbers should I be looking for to confirm that this is still a good deal? (I assume no negatives, preferably a $100-200. positive cash flow, and 100% of my expenses covered by my increased equity. Yes?)