[Calc Review] Help me analyze this property! First Investment

[ShuWei Hsu]

Hi BP members! A new member here! Been reading many threads and have been looking around in the market for some time.

The property in interest is a 3 family home fully occupied, will be seeing it in person soon but was told there are no major issues that needs to be fixed so I did not include repair costs. Am I underestimating the other expenses tho? And if i can get any other advice on my analysis and whether you would go for it or not will be greatly appreciated!

Thank you!