Please critique my analysis
Hello Everyone, can I please get some critiques on my analysis? I want to see if I'm running my numbers correctly
SFR in Columbus, Ohio
3 Bd 1 Bth
Sq footage: 768
Purchase price: 85,000
Closing costs: 1,500
Down payment: 12,750 (15%)
Interest: 4%(estimated guess)
loan term: 30 yrs
Rent: 850( Conservative avg)
Expenses
Property taxes: 46/month
Insurance: 70/monthly
Repairs: 85/month (10%)
Vacancy: 85/month (10%)
CapEx: 127/month (15%)
Prop. Mngmt: 76/month (9%)
Utilities: I'll have tenants pay all utilites
Total Expenses: 834
Estimated monthly cash flow: 15 dollars
Did I run my numbers correctly?
Any input would be greatly appreciated!