Always factor in
1.Vacancy rate, regardless of tenant staying. I factor in 5%, even in 1% vacancy areas
2.Property Maintenance 5% (or higher if older home)
3.Property Management (if not managing, check your local management rates)
Even at your 190/month cashflow, your cash-on-cash is...