[Calc Review] Help me analyze this deal

[Justin H.]

View report

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

Property is listed for 170k, been on the market for sometime now. Looking to offer at 150k, or aiming for 145k if possible to hit the 1% rule. However with all other savings for maintain and etx added it does not seem to be a good deal anymore.  Am I doing the calculations wrong? Or is this due to the low money down?