Another what would pay? question for 3/2 condo

[Jessica G.]

3/2 end-unit condo in nice B area (across the street from A+ area), good schools, HOA docs and situation are satisfactory. Unit is about 1,200 sf. DFW area.

Currently rented at $935/mo

Lease ends June 1

Unit in good shape but after the current tenant leaves, I could possibly improve flooring ($1,500) and counters ($500), which would increase rent to around $1,025+

HOA fees of $275 (water, trash, insurance, exterior maintenance)

Landlord insurance $70/mo

Property taxes $80/mo

We would finance 80 percent at 4.8 percent (bank has OK'd low loans)

So what would you pay for this?