Check and Revise my SFH costs

[Adam Craig]

I took the SFH excel template from the resources section and I am revising it. Can you please check my costs based on 100K SFH and am I missing any?

Vacancy Rate - 8%
Insurance - $750 / year
Maintenance & Repairs - 10% of gross rents
Advertising - $150 / year
Admin - $150 / year
Closing Costs - 3% of purchase price

I didnt forget property taxes - its so variable I left it out.