Just a few things I noticed. You have a down payment listed for 70k which is the same as the purchase price. Do you have this in cash, and if so, how to you plan to get the other 45k for repairs and closing costs? If you're using a private lender, you'll need to include all the details for that (points, fees, interest rate, etc..). This will allow you to truly get your cash on cash ROI figure. For SFH, I always use a vacancy rate of 10% unless your market truly is 5% which can be confirmed with property managers or other investors in the area. Insurance also seems very low. At only $20/month, that's a policy with a premium of only $240 for a year. If this is correct, pass along the info for that agency because I need that! I would also do a worse case scenario in terms of the refinance. Due to Covid, most institutions aren't doing the usual 75% LTV especially for new investors. A lot of investors are seeing 60-65% LTV. This will definitely eat into your monthly cash flow. Just my thoughts...good luck!