[Calc Review] Help me analyze this deal

[Luis Bermudez]

View report

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

I made a number of assumptions and would like to know if my numbers are too aggressive, too passive or in the park.

First, assumptions

Vacancy      15%

Repairs        6%

CapEx        10%

Mgmt Fee    8%

Home is listed as having been built in 2005

I also assumed $7500 in repairs and 10500 in closing costs.  I'm trying to determine if the asking price is too high or am I grossly overestimating cost of ownership.  I look forward to your advice.  Thanks