[Calc Review] Help me analyze this deal

[Dan McCauley]

View report

Looking to make my first deal and would like some extra eyes... Rent is under market, but don't want to raise right away to hit my $200 per door number. Thought I would (after current leases run out) raising just $50 a year until they hit my target. Market is between $750 and $800. Unless of course someone leaves then new tenant will get market rent. Thanks in advance for any advice!!

Dan

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