Hey @Kristin Riker,
This might sound contrary to other great responses but I'm not completely opposed to purchasing deals that lack cashflow when you're first getting started. You have to plant seeds somehow.
But due to the lack of cashflow on this one, will have to consider a purchase like this as an expense. Like Rich Dad Poor Dad teaches, buy assets (adding money to your budget), not liabilities (taking money from your budget). The numbers you've shown here are going to be a liability.
What concerns me the most here is that your downpayment of $165,000. That large sum of money could be used in much more effective ways. You could buy, with all cash, one or two simple properties in a rental market like Memphis. That would give you something like $1,500/month in cashflow.
A cashflow neutral property like this should only be acquired for cheap so your cash-on-cash return can still be something. I'd encourage you to use that $165,000 another way that will yield faster and less speculative returns.
Good luck!