@Michael Jones, numbers don't look too bad to me...but I also know nothing about how accurate your rental estimates are or the condition of the property. Maybe bump up your vacancy rates (usually 8% is good start) a bit though. Analyze for worst case and if it still pens out you are in good shape. ;)
Hello @ Jonathan slagill, I have a property management company lined up at 8% and great points on adding additional money for big ticket items. I have excellent credit and to get that low of an interest rate requires 25% down with points. The credit union was an awesome rate but required 30% down (I will get there). I appreciate your help and may look to you in the future...