Analyse and Advice my first Investment

[Kiran R.]

I have been reading forums and blogs on BiggerPockets for over a month, and now I am almost ready to make my first investment. My goal for next five years is to generate passive income to cover my monthly expenses. With that context can you please review the numbers, give your feedback and advice.

This is an out of state investment, with a Turnkey provider. This a town home(with HOA) in Kansas City, MO. Would love to hear from experts/locals about the market too.

These are not the numbers from turnkey provider, they showed way more ROI than my numbers below.