When mathing this out on the spreadsheet I made, that seems fairly in line with the data that is given. 

This setup helps us reduce our mortgage each month and makes our home work as a true investment.

@Brian QuoI’m not trying to be a troll and honestly trying to help you save, you are doing the math wrong.Appreciation is not counted in ROI because it is not guaranteed.ROI is all the money you put in / annual cash flow.

Do your homework but don't worry or overthink it.

@Wale Lawal ,Thank you for the reminder about doing my homework.

Assuming the cap rate for the area is around 5%, by my math, it would get you to ~$427k . my other assumption is a financing rate of around 4% and even with a 10% bump in rents you would just breakeven.

Scott is new to MTR, and did the homework of setting up his profile, and even buying a pro membership, and researching a property to ask for opinions about in response. 

(https://dataispower.org/rockcastle-mega-site/)As an investor and owner myself, I understand the math needed to make a solid investment for your portfolio.If you have interest in these markets, lets connect!

Higher taxes can eat into your profit, so do your homework upfront.Financing options.

If it's a good/great deal based on that math, then you can say it's worth buying.