Pittsburgh Buy & Hold Rental Calculator - Help!

[Savannah Lewison]

I have not yet purchased a buy & hold property but am beginning to analyze deals in order to get some practice in. This is a real property that is available now. How are my numbers looking for those familiar with the Pittsburgh area, am I missing anything? Does this look accurate? Any help is appreciated! I want to be ready when the right deal does come along. 

PS. If I had the cash, lived in the area and these numbers are correct I would jump on this one!!