@DeAnna Henson
Well they say losing money on your first deal is normal and a good learning experience and if that's what your looking for go for it ! (And I did lose a lot on my first deal so just hoping you can learn from mine and BP members experience)
But seriously that is not a deal in any way shape or form. Keep analyzing deals every day and eventually one will come across and after looking at hundreds of crap deals it will be such an obviously good deal you will buy it without a Second thought or worrying about losing money because you'll be like even if I go over budget by 20k I could always sell it make a great profit, rent it, brrr it or do a heloc because I have so much equity here from day 1.
With the numbers you put up you would need to get it for 15k to make it work and my guess is you'll go over budget on material theres a million little things you forget and it will seem like you spend 100$ a day at home depot and can never get everything .