Scott/Heather,
From your numbers, you have an excellent deal.
Be sure to verify if the tenants pay the utilities or if it is an all bills paid (by owner) Owner paid bills can dramatically increase your expense ratio.
What stae is the investment in?
$18,400 per door is not bad, so long as you don't have a large amount of defered maintenance. Do you have any idea of what repairs are needed?
Ar ethe rents at market or below?
With 15 of 16 units rented, you have a performing complex with no upside on occupancy improvements, but your acquisition price point looks good from the numbers you posted.
As far as getting creative, on a small purchase like this that is bank owned, your best bet is an all cash lower offer.
If you don't have the funds, you will need to look at partners, private investors, or put under contract and sell the contract.
Note: Banks usually do not allow assignment of contract, however, in commercial, with an all cash offer, they should not have a problem with it as your buyer needs to come with all cash, no financing contingencies as your contract states.
I may be interested if you don't have a cash partner and the deal is as you have stated.
Send me an email if you like and we can talk in more details and I can help you with the offer.