I see the property is vacant, how did you establish fair market rent?
I don't see a CapEx Reserve in your numbers. Am I missing it, or is it included in the Maintenance Reserve? 5% per year seems pretty optimistic if it is including both numbers.
Create Lasting Wealth Through Real Estate
Join the millions of people achieving financial freedom through the power of real estate investing