Hi @Mehdi Mir
Welcome to DFW!!!
Your spreadsheet is a good start, but market knowledge is very important. DFW is a very big metropolis and as such not all the markets within the DFW are going to work.
First of you have to answer the following questions:
- Where are you going to work?
- How long would be your commute?
- Are you looking to self-manage the rental?
- How far would you live from that property?
I can keep going, but that will all depend on each answer.
Let us jump to your comment about your spreadsheet calculator, as I mentioned market could be completely different depending on where you live in, fo this you have to look at what you want to focus on "appreciation" or "cash-flow", there is a balance between them when one increase the other drecrease, and that will always depend on the market, neighborhood and cities where you are planning to invest.
Finishing with your comment about wholesaling, please don't look at it until you fully move-in, wholesaling is another beast that is managed different and requires a lot of partnership, relationship and local knowledge.
Let me know if I can be helpful in anything else.