Thanks for the feedback everyone! Some replies below:
@Annchen Knodt I do think there is room for appreciation in general. The property is a small 2/1 though, so not that much room for rent growth in the short term. In terms of adding costs to the HUD statement, I haven't been able to find a lender who can provide this. Well, I found a lender, but he couldn't find a title company to allow it. If anybody know of somebody who can in the Columbus, or Ohio area then I would love to hear from you! That said, I would be at the 75% LTV limit like you mentioned, so it wouldn't help me on this deal, but would on others.
@Andrew Powers The analysis is relatively marginal, but they seem to be standard numbers; 10% management, 10% cap ex, 5% repairs, 5% vacancy. I do have reserves yeah.
@jon
@Jon Kelly I'm second guessing it, as I thought the repairs were going to be $10k-15k, so having them be $22k leaves me with almost no equity gain and leaves almost double the expected amount in the deal. On higher purchase price that wouldn't be too bad, but as it's almost 1/3 of the purchase price it puts my Cash on Cash at 9.4% and also means I have less cash available to purchase the next one. My goal is to retire in 4-5 years and to do that I need a minimum of 32 doors at $200/door, so having funds available is key. Honestly that's likely been my biggest hinderance, though. I've spent ages trying to find a property where I can get all my money back, so I can do buy the next one and the next one e.t.c and ended up not buying