income: 30000( you will be lucky to get that)
tax: 7500
insurance: 2000
utilities: 2000
repair: 8000
legal: 1000
all costs: 2100
net income: 9000
ROI cash on cash: 9000/250000=0.36
Plus you got to deal with 4 women living in the same building....