SFH deal analysis -- thoughts??

[Keegan Darby]

Details: DSFH built in 1970. Rents for $750/month. Current owner is paying for new roof. 

P&I, tax, insurance: $327

CapEx: $100

Repairs: $100

Vacancy: $37.50 (5%)
_________________________________________

$564.50/month cost

So, $750 (monthly income) - $564.50 = $185.50/month = 185.50*12 = $2,226

___________________________________________________________

Down payment: $14k (20%)

Closing costs: $2k

= $16k

___________________________________________________________

$2226/$16000 = 13.9% CoC ROI.

Should I do it?