Newbie Analysis Feedback Requested: Sanity Check please?

[Ross Bowman]

View report

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

I'm looking into my first potential rental purchase.

One thing that's concerning me is this:

In the Analysis Over Time table, the Annual Cash Flow actually goes down, not up.

Am I missing something here? Can expenses really go up that much? Is this a bad deal? 

For context, I put some conservative numbers in here but for the most part, they do align with the numbers I was provided by my agent. 

Would really love some feedback here.