Jeff- First let me congratulate you on getting this close on your first property. You are asking some great questions and getting some good feedback here. I'll add my two sense as an investor in Norristown (not sure if you are investing in Norristown or Pottstown). It looks like your financials are based on the current rent of $850/unit. You mention that with minor improvements (within your $5500 rehab costs??) the rent could be $1000. Do a proforma operating statement based on the improved rent. Use a CAP rate appropriate for the area and re-value your property based on the improved NOI. That will give you and idea of the value creation opportunity. As a new investor I would caution you to be conservative with your occupancy rate or maybe more accurately- your rent collection rate. For a new investor, these can be challenging markets. Sometimes when a tenant does not pay you can get mad, take them to court, win, file judgements, etc, etc. But if they own nothing and have no money and transient work you will not collect. Tenant selection is important. But this can be managed. Also don't underestimate the cost of doing business in Norristown. (not experienced in Pottstown). Licence fees just went up (you will need 3 rental licences) and they have increased inspection on rental properties to 2-3 per year. These take time and money to deal with. For our business, I look for what may be more value add opportunities. Buy a little lower, rehab a little more and refinance to reduce the equity trapped in the property. Also seems like your financing terms are quite liberal.... Good luck!!