I'm starting to analyze a few possible deals and this is one I just came across. 2 bed/1 bath upstairs currently renting for $675 however, this is way below market and I can easily get $1200/month. The resident is on a month to month lease. The downstairs is a small grocery bringing in $1000 per month with a scheduled $100 increase each year until it reaches $1300. The tenant has a lease till 2023. Once I increase the resi it should bring in $2200/month for the first year and more moving forward. Residents pay all utilities as of now and commercial pays own water as well. See below screenshot. Does everything look ok?

I also included an updated report if I can get the property for a discount and these numbers look WAY better. Any suggestions? 

Report if purchase price $110000