@Keith N.
Congratulations! I don't know your market, but since this is owner occupied it doesn't have to be a great deal. I approach house hacking as hybrid investor/homeowner. Sure the numbers need to work, but since I'm going to be living there, I can let some things slide.
I'm in escrow on a duplex here San Diego County. The numbers are different and not as good as yours, but I'm excited to get in my property as well. What's your PMI? With new FHA guidelines, the PMI doesn't go away when the loan is 20% paid. It sticks around for the life of the loan :( I'm getting in at 3.5% down and will be saving up to put down the remainder to get to 20% and refi to get a conventional. I hope the rates don't go bonkers in the next couple of years. At this point, my cashflow when I move out will be substantially more. Plus I have a pretty strong chance of appreciation here in SoCal.
Great work and I also like that you're taking a roomate on your side to maximize your cashflow. I've been thinking about doing the same thing. Is it someone you know or a new renter?
Great work -
Zach