My actual numbers are:
Purchase Price: $400,000 Rental Income $2,100 on low end - realistically should get $2,400
Down Payment $80,000 (LOC Interest only) 20 pct - $233.00 per month
Mortgage $320,000, 4.00 locked in for 5 years - $1,410.00 per month
Vacancy: $46.00 per month
Property...