Thanks for the feedback guys, I'm looking for my first property and I'm probably way less conservative than I should be. I re-did the analysis with 5% loan, capx, management, repairs, etc. and looks like it would cashflow at $150/m (assuming I can get the rent I think I can which is my worry). The vacancy rate is very low in British Columbia so it's hard to even find comparable homes for rent besides a few in the $2800/m range. I understand this deal probably doesn't make sense at that cash flow.
I'm making an assumption that I can get this house 44K below asking - I'm doing my analysis based on this on all homes (10% discount) as it's expensive up here and the only way to get a cash flowing deal is to buy into one by making lots of offers).
The 50K value increase is accounting for the discount I would get on purchase and the landscaping and minor changes we could do to increase the value above the current asking price. Not sure if thats possible or not!
I'm just learning and have looked all over my province. Super expensive here so keep my eyes open for something to pop up!
Appreciate the feedback!