Thanks @Dave Toelkes
I file jointly and we were in the 15% tax group last year but barely....I think we will go up to 25% next year.
We paid $130k for the property in 2012 using a USDA loan with 0% down and an interest rate of 3.5%.
We think we can get $165k for it now and we don't have any additional mortgages or lines of credit on it.
Honestly, I think our COCR is better than our monthly cash flow since we put no money down. If we DON'T account for Cap ex our monthly cash flow is $492. I just now analyzed the property properly (using BP calculator) and if I put in the Cap ex correctly it is a negative cash flow of $-132.67. Now, this is including paying a property management fee to ourselves, but even without that it would be break even.
We put in a new HVAC this past winter and flooring in 2014, but otherwise have done very little and the place will need some big ticket items soon like roof, kitchen and bathroom.
I should say we bought this as a primary we never ran the numbers for using it as a rental - we just wanted to get started in REI so we turned it into a rental when we bought our next property. I feel like I'm talking myself into selling the more I type....get the good cash on cash return out and use it to get a property better suited to renting. Also, we moved in April so the property is now 4 hours from us and we are managing it ourselves from afar.