Yes I calculated carrying costs based on a mortgage after 20% down on a 3% variable. The total carrying cost I estimate at 1610 after maintenance and estimated property tax. I'd estimate rent for a small bedroom would be 1600 to 1700 in that area by 2018, actually it already is in that range...