Using your criteria it's much worse than that:

http://mining.thegenesisblock.com/a/cc632f9ecb

With 0 pool fees, misc costs and electricity you still wouldn't even earn back half what you put into it.

This is assuming your assumptions are accurate of course, but any way you slice it, it still doesn't look good.