Do the numbers look good, a new set of eyes would be very helpful

[John Moore]

Hello, we are in process of purchasing 5 units. 

(1 sfr and 4 plex.) We are considering a conventional loan with 20% down and then transferring title to LLC or Trust (any experience in this would be very appreciated)

Would like another set of eyes on the numbers. As this is 3 separate structures, the insurance will be higher (any insurance recommendations will be much appreciated) 

160,000 - price (well maintained. all rented.) 

$26,700 SGI 

estimated projections - 

7000 - expenses, water, management. 

3000 - new taxes and insurance

10,800 - debt service

5,900 NOI