Off the bat, I would say that your taxes are too high. A local investor can correct me, but last I checked, taxes in Everett were around 1%-1.25% (can't remember exact number). Where did you get that 5% from?
Taking a bit of a harder look at the numbers, this doesn't feel like a very good deal, that is my opinion.
If it was a flip, then the purchase would be all cash and it definitely feels too thin for most investors I know, they'd prefer to see a purchase price around $120K-$150K for a $230K ARV that needed ~$30K in repairs.
If it is a non-owner-occupied rental, then your loan interest rate feels too low, you probably won't get better than 4.25%, probably more like 4.5% on NOO units. The rental rate is also too low to interest most buy-hold investors. Very few I know of will be interested in a <7% CoC return.
If you are owner-occupying then renting it out, the analysis needs to change to account for at least Yr.1 having sharply abbreviated income and differently structured loans.