Your right Jon, I have left out alot of misc expenses, I think i fell victim of not knowing what it would cost so I just left it blank instead. I will do some research and add the expenses you mentioned above.
Your right for any NOO loan I will probably need atleast 20% down I've even had some local places say 30% for a condo that would be a rental. The 11.5k was wishful thinking and this is why I owe everyone here for all this great info.
This building does not have a limit for rentals in its master deed so as of right now there are about 12 rentals in the building. There are a total of 36 units.
Thats is a great point...I didnt think about that when I took comparebles. Thanks Mark. I looked up some of the other units that are renting in the building with the same specs and they were last rented out for 995.
All of the numbers I have are ones I have derived not the seller...which as you can see allows for alot of the mistakes that Jon pointed out.
Your absolutetly right Travis...I know I can run all the excel calculations I want but when it comes to real life its full of pleasent surprises. One of the reasons I love this site is because of the vast knowledge of the people in here. I plan on taking everything everyone has said and try to learn from it as much as possible.
Thanks everyone again for the imput, its greatly appreciated.