@Gary Mastropolo , I think you need to re-run your numbers:
- You've got an HOA fee of $700/month, which seems um...high.
- What about insurance, lawn care, snow removal?
- You should include CapEx. Combined 15% of rent with repairs is usually safe.
That is the key I thought that box was the annual hoa