Duplex analysis

[Jonathan Perez]

What do you guys think? Am I missing anything? Duplex, both sides vacant. Each side has 2bedrooms and 1.5 bath. Excellent location, about 5 minutes from downtown. It is on a main road. Both sides completely rehabbed. Brand new appliances, countertops cabinets and hardwood floors. Roof was done as well as HVAC plumbing and electric. NOTE: I plan on house hacking. Asking price $175,000 According to comps rent would be about $800-850 Possibly $900 Total gross income $1600 Vacancy allowance $80 The mortgage including insurance and tax at that purchase price is estimated at $1030 Maintenance and repairs $120 Cap ex $160 Property management $160 Let me know if my numbers sound right or if I might've calculated too high or too low or what.