I’m sure there are other costs, but the insurance cost is mandatory (about $900/yr if you go cheapo).
Other than that, it does look like it will breakeven, but I would recommend trying to get the property lower than $120k, so that you can get more credit for the $20k fix up cost.
My price? Probably around $105k. ($125k including $20k fixup cost).
