Your $2000 calculation is off by the fact that you can get close to 5% return on your downpayment of 80K which is $300 monthly. Also add atleast 0.5% for maintenance per year or $120 per month. Your total for owning this place is above $2500 and the home is not going to appreciate from current value in next 5 years.
