Calculator Analysis, San Antonio cheap west side rental

[Stone Saathoff]

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

This is an off market 2/1 I've sourced in the west side of san antonio. The only numbers I'm not 100% sure about are the insurance rates on a property this cheap. I'm not sure if this brand new rental calculator shows the repair breakdown but I went really in depth when filling it in.

This is for a straight cash purchase, insurance and taxes are accounted for.

Let me know if this is a buy.