OK that makes it cashflow neg by $1,595. Thanks for your input.
It still has potential with rental growth and add on of more sheds in the future.
If i add a further 25 in a few years
Total cost $155,000 ( sheds,concrete)
$155,000 at 8.5% $13,175
Plus holding costs $3000 (...