@Jason Ma your numbers seem good to me. There are multiple views on CAPEX when you are already rehabbing it, so you might have some wiggle room there, but it comes down to knowing the property. Are there areas that you avoided in your rehab or did you truly do everything?
The other thing could be finding ways to increase your rent and ensure you are getting market and not what was just advertised in the listing. I’ve seen both the listing say an outrageous number for potential achieved rent, but I’ve also seem investors, especially out of state investors have rent below market. There are also additional ways to find additional cash flow, implement monthly pet fees (things like that). Even more options in multi family (depending on the property) for garage spaces, storage spaces, etc.
However, I do agree above that you might have too much information. There is no perfect formula, only decisions you can back with research. Sounds like you have that. The biggest key is to surround yourself with a great team that is local.
I hope this helped a little.