@Nicole Harrington, I think you did a pretty good job with the calculator. I do think your 10% vacancy estimation is too high. I use 5% and believe in reality than I can do better than that, but I also think your maintenance and capex are too low. So, overall those 3 even out in the end. One question, why are you only refinancing out $147k. If your ARV is $245k, then you should be able to refinance out at least $183,750 based on a 75% LTV. Overall, I don't think this is a sexy deal at all.