Possible First Deal!!! Need Advice!!!

[Sundiata Jackson]

Hello, I have been around the Bigger Pockets Forums for a while now but have never taken that critical first step. I have made it my New Years Resolution to analyze 4-5 deal a day. I know that this was going to help me understand the numbers and get practice analyzing deals for when "Deal" comes up. Well I have come across a deal and wanted to get some advice and insight from the Bigger Pockets community. So here is the deal:

2 Bed 3 Bath 1,056sqft Townhouse

Asking Price: $49,900

Offer Price: $40,000(Has been on the market for 60 days)

Down Payment 20%: $8000

The property is currently move in ready and needs minimal repairs.

Repairs: $1000

Rent: $825

Mortgage: $172

Taxes: $35

Insurance: $67

Repairs(10%): $82

Property Management(10%): $82

Vacancy(10%): $82

CapEx: $100

Sewer & Garbage: $100

HOA: $0

----------------------------------

Cash Flow: $105

CoCROI: 14%

---------------------------------

There was a similar townhouse that sold in December for $59,000.

Exit Strategies:

Cash Out Refi

Sell to Investor as a turnkey 

_________________________

I was looking to get opinions on if this is a solid deal and if i missed any information. Thank you all for your help with my education.