@Daisy Ferreiras
Hi Daisy - First, I just wanted to say congrats on getting out there and closing your first deal! That takes some guts! I'm looking at getting into my first deal, but it's a little scary!
Second, I noticed that in your time analysis, there wasn't an appreciation factor for the home. As a general rule of thumb, a conservative amount of appreciation for the United States as a whole is 3% per year. (Don't just take that number and run with it, I'd encourage you to do your own research for your area.) Since your home is in an opportunity zone, it does have a greater potential for appreciation.
Third, may I ask why you used all cash for the purchase? One of the great things about real estate is that leveraging does wonders for your returns. However, as we've seen before, leveraging can get out of control(see 2007-2008), but the more cash you put in a deal, your returns generally speaking will suffer.
All in all, good on you for getting into your first deal! Looking forward to hearing more as this develops and feel free to ask me any questions if you have any.
-