Do the numbers work?

Unless your buying for a write off you need to account for all costs plus a vacancy factor of 10% to 20%. Accounting for the vacancy rate covers unexpected vacancies as well as repairs & maintenace items and allows you to build up a reserve for that amount to put toward fixed aseet repairs when you need it.