@Richie Thomas
Thanks for the input. The chimney leak does not seem bad to me and looks like it’s an easy fix. That’s causing the moisture on the first floor. Also the mortar repair is also not a big deal just a couple areas where I will need to knock some old out and patch in new. But you are correct I did not include cash in for the initial repairs.
Rental rate and ARV comes from knowing the area and talking to other investors and realtors. ARV of 85k or so is with about 5-10k of work. Something I would do over time.
I'm putting 15% down for down payment and the other number such as PMI and Interest rate came from my lender.
I probably should have included property management but I will be doing that myself for awhile and will probably not touch the cash flow for a year or so anyway to save for another down payment or to turn the bonus room into another bedroom to increase the rent.
Again thanks for your input gives me some things to think about.
Let me know if you want my lenders info.