@Jeff Greenberg @Thomas S.
Well, unfortunately I learned another lesson today - the property accepted a different offer.
Anyways, for the sake of understanding if I made a big mistake in my inaction, here are the numbers and caveats:
Units: 3
Current Rents: 1500,1450,925
Water/Sewer = 175/mo
Garbage = 45/mo
Vacancy (5%) = 192.25/mo
repairs (8%) = 307.92/mo
Mortgage Payment + PMI = 1693/mo
Taxes 2350/yr
Insurance = 1700/yr
Prop Mgmt (10%) = 384.9/mo
This leaves me with a monthly Income of 3849
Expenses of 3324.05 a month
for a cash flow of: 524.95 a month. (self management would give me a 909.84CF)
Total aquisition costs are ~14,000$ for a COCR o f 45%
Cap rate of 8.9
Now caveats and reasons I have been apprehensive: it needs a new roof in the next 5 or so years, One of the hot water heaters is extremely old and will have to go soon, and one of the boilers is from 1995 (ready to go).
Other than that there are some....dubious rehab decisions from the current owner - boarded up window sections, no dishwashers, etc. Lastly, that 1500/1425 rents are definitely priced with section 8 support involved. Market probably bears somewhere between 1350 and 1450.