Check My Numbers - Rental Property - DFW

[Preston L'Ecuyer]

Hello All,

I would humbly ask for someone to double check my numbers on a potential deal I am working on. (Sorry if this is not the proper thread, this is my first post, other than new member post).

Details:

• Not on MLS
• Arlington, TX
• 4 Bed, 2 bath
• 1875 SF
• Built in 1981
• Class A-/B+ neighborhood
• asking price - $200,000 (I estimate it is truly worth $220,000).
• Good schools close by.
• I will self-manage.

My numbers:

Thanks!  Let me know your overall thoughts of this deal in today's climate.