Ben
The numbers look good assuming they can stay at projections. How old is the duplex? the roof, floors, boiler, windows, etc. I am sure it is very different in Ohio but if they were mine hear in CT I would have more then $1,200 in maintenance. Just the cost of turning over the units (since you have a vacancy of rate of $2700 you have assumed you will be turning over more then once) cleaning, painting etc, I would think would put a major dent inn the budget. At $1,100 for property management does that include commissions for finding new tenants? Do you need to plow them out during the winter? If you are relying a lot on the PM, have they been around a long time and did they give you numbers (verifiable) on other similar units they manage? Not looking to blow any holes in your numbers just evaluating weather I want to try long distance rentals myself. I have a number of rentals (all with in 30 min drive) that I manage myself (with the help of my rehab contractors) but I am always looking for other investment ideas. Thanks again and good luck.