How these number look ?

[Ondrej Brown]

View report

*This link comes directly from our calculators, based on information input by the member who posted.

[Jaysen Medhurst]

This could be a good property, @Ondrej Brown. A few things:

• Definitely include a budget for initial repairs as @Michael K Gallagher suggested. 
• Do you plan to househack? If not, you'll need to put 20-25% down.
• You forgot to include Management (10-12%) in your expenses. Always include, even if you plan to self-manage at first.
• What about lawn care and snow removal?