[Calc Review] Help me analyze this deal

[Joshua Feasel]

View report

*This link comes directly from our calculators, based on information input by the member who posted.

Hello, I found a off market deal and ran some analysis. House is 990 1 bedroom 1 bath and was built in 1930s.  rent will be $700 starting 6/1/2018. I looked it up and it is a bit higher than average in the area. therefore I put down average rent $500. tax is $569 in 2017. 

Please let me know what you think.