First deal analysis help

[Edwin Rodriguez]

Hello everyone.  My name is Edwin Rodriguez and I am a newbie to the real estate business.  I am looking at this property for a buy and hold rental.  The area is good and the local rents are in the 700 range.  I worked out an analysis and would love your opinions.  I attached a link to the spreadsheet I used from a fellow BP member (thank you by the way).  Also on the spreadsheet is a link to the properties listing.  Thank you.   5254 midway drive