Hope you dont mind me working through your numbers as practice, i have developed an underwriting guide but want to put some properties through it to vet it.
i think on your gross income, you meant 9570/month, not year.
what would your acquisition costs be? will you be funding those out of pocket as well? also, do you plan on maintaining reserves?
my expense estimator comes out to about 54%, since i always stay conservative i will stay with that. i also assumed a 10% increase in rents. i assumed an 8% vacancy rate.
based on these assumptions, with rents as is im showing an NOI of $56,342 per year. At the loan terms you mentioned, your debt service is $59,274, meaning your yearly cash flow is negative (-$2,932).
if you increase rents by 10%, your NOI increases to $66,037, and yearly cash flow is $3,477.
seems like a pretty slim deal if you factor in all assumptions. IF you raise rents and dont affect vacancy, you are looking at a 3.4% COC return.