The numbers seem to work except you didn’t budget probable increase in property tax after reno. Other than that if you are confident you can get $800 in rent looks solid.
Thank you Mr. @Ron Fletcher , I did not think of the increased property tax at all after the renovation. In terms of the rent i do live in the area and the $800 is a little under the median but I did want to be cautious.
I really appreciate your input. I need to recalculate the numbers.