You have not accounted for vacancy and collection loss nor repairs and capital improvements. Applying the 50 percent rule of thumb, the free and clear capitalzation rate is 8,400/270,000, or 3.1 percent. If you have 7,767 in principal and interest payments, you won't make anything on this property in cash flow. This is NOT a good investment in my opinion.