Breakdown a Property

I found a new property that I want in my portfolio. Here is the breakdown on how I come up with my numbers to offer.

#homesforsale
#videotour
#stopforeclosure
#newlisting
#homeforsale
#renovated
#creativefinancing
#eatinkitchen
#creative
#fixandflip
#sellingmyhome
#subto
#investinrealestate
#subjectto
#renovation
#fixandlist
#avoidshortsale
#leaseoptions
#renovations
#creativerealestate
#rental
#rentals
#rentalproperty
#s8
#section8
#landlord
#pa
#york
#yorkpa