Hey @John H., looks like an okay deal. Personally for multi-family deals I prefer closer to $200/door cash flow but that's me. It looks like you've accounted for all the major expenses and they all seem within average deal parameters I would use. Depending on the condition of the property I might lower CapEx to 5% and raise Repairs/Maint. to 10%, but that's kind of splitting hairs. Looks like you've got a sweetheart of a loan, is this going to be seller financed? If not, where did you find a 5.2% loan? Also what's your term? With the market where it is what's your term? Anything shorter than 5 years would be concerning.
Last observation, from a BRRRR perspective the difference between your purchase price and ARV is thin. If you're plan is to buy and hold and you don't have a problem leaving $60k+ in the deal then awesome, but if you're goal is to BRRRR then you need to either buy lower or find a way to make the ARV higher, forced appreciation.
Hope that helps...