Here is how we put it together:
Purchase price=$141,586
Down=$7500 (5%)
Existing loan=$90,930 fixed for 27 more years 6.75% $651.44 PI (took subject to this)
AITD to seller=$134,507 for 343 months 7.84% $1100 PITI monthly (wrapping around first)
We spent $2700 to repair the water main, did some clean up and now have the building rented at $2000 per month. If you are using your calculator you will see that is $900 per month GROSS rents. We will keep this building and get the benefits of amortization and cash flow over the next 10-20 years. We were able to partner on this property with an investor with IRA money and secure a good return for their future retirement.