Property analysis - input on COC?

[Anindya Kundu]

Hey BP Fam, I'm a novice analyzing one property a day, and I'm trying to see if I'm missing something here or if this property actually cash flows around 14% in year one.

I assumed $2k in closing costs, 5% vacancy, 8% for repairs and capx each, and 10% management fees. I also put in 1.5k in taxes but for some reason the final analysis page isn't showing taxes in the BP calculator final report page. 

https://www.biggerpockets.com/buy_and_hold_results...

https://www.zillow.com/homes/for_sale/house,condo,...