UW is only as good as the numbers that are entered into the data cells. 

“What do I want to achieve in real estate?”

Hopefully you can achieve a higher sell off than $7.9M/$220K/door as well because I don't believe this is a feasible project (your $250k sell off doesn't align with your $7.9M sell off either).

Here is the rental analysis data on how we came to $1,610 per unit and, when manually comp we find that's dang accurate for 4br.

Either can work, propstream will be more affordable  but is propstream as good as data tree finding vacant land. i am on propstream looking and cannot seem to find anything decent , and i am looking in areas where i know vacant land is

Deals like this are absolutely achievable with the right knowledge and approach.Imagine what could be possible for YOU in 2025.

I’ve put together 7 steps to help you decide, stay focused, and get that much closer to achieving your financial goals.

What have you achieved so far?

You have some ambitious and achievable goals.

that's $100K+ in cash PLUS a solid plan to achieve for that return.