Please critique my analysis

[Ignacio Linares]

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!

[Marc Rice]

@Ignacio Linares

Your property management will be higher due to leasing fees. Also your property taxes will get reassessed at $85k x ~ 0.0218% = $154/mo. Just my first glance thoughts.