Can someone help me evaluate this deal?

[John Spina jr]

Hey everyone I'm trying to evaluate my first deal. Here is the information on it. All info was pulled from county records.

Staten Island, New York. SINGLE FAMILY HOME. 3 Bedroom 2 Bathroom 1 full 1 half

 Lot Sqft 2,500. Finished Sqft. 1,152. Finished Basement.  Lot is 25 by 100.

Estimated market value is $370,000 from year 16/17. Future market value is $414,00 year 17/18. House is paid off theres 100% equity.

property tax-$4720 

Built in 1965.

Estimated Rehab Cost- $20,000.

-Im not sure if this is a good deal or what the best approach is. I cannot afford to pay the monthly payment to owner occupy, nor can i afford the 20% down payment as an investment property. Is there anything I could offer the seller or is just a bad deal for me? Are there any tools i could use to approach this situation?

If I'm missing anything please let me know.    Thanks