Newbie needs help analyzing..........

[Dale Miller]

purchase price 110k

down pymnt 27500

improvments 3000

closing           2200

rents             1850 

vacancy          10%

cap ex             5%

piti               518 per month principal,interest,taxes,insurance

water            100 per month

Thank You for taking the time to give me your feedback!