Need help analyzing Rental Property.

[Isar Papaladze]

Hi, I need help analyzing a rental property.

Sale price is $795,000.

building has updated/renovated exterior + interior 3 out of 6 units, has separate meters + coin operated laundry room.

Tenants 5 out of 6 is month to month.

location is very good.

the calculation on the calculator is with zero down, Please take a look at my calculations to see if I am missing anything, my first rental Property calculation.

Tank you!