Advice?
You might want to improve you math skills first!
20% 0f 290K is 58K.....5% of 3000 is 150.....
You have left out some expenses: LOC, legal, closing costs
Where is it located?
Learn all you can about landlord/tenant rights and responsibilities.
Also, check the legality of the units.