I'm assuming the $12,128 is not just points, Hopefully what you have in there is: your lawyer fee, title insurance, inspection fees, survey (if you want one), oil tank sweep if necessary, misc. costs. Two months for $1333,000 rehab is not going to happen, unless your town doesn't require permits (which I'm sure is not the case). With a $133,000 budget, you should have 10% in there for contingencies. Meaning your budget is $120,000 + $12,000 contingency + $1,000 other = $133,000. At $388 per month, you'll get your $23,128 back in 5 years. What are your goals? If it's just this one house, then I guess that's ok. If you want to continue BRRRR'ing, it's going to be difficult leaving your money in a property for that long. Is this the only property that you own or do you have others? I ask because you have $295 for management fees. If this is your only property, you should be able to self-manage. You cab save the $295 plus you'll learn a LOT about property management in the process.