Looking for feedback on a deal analysis

[Brendan Connolly]

I’m new to deal analysis and would really appreciate it if some experienced users could take a look at this property to help determine if it’s a good deal. Based on my calculations, it seems promising, but I’m still building confidence in my analysis since this is a new process for me. I’m currently using a deal analysis spreadsheet from the BiggerPockets downloads section to run the numbers.

House: https://www.zillow.com/homedetails/2115-W-105th-St-Cleveland...
Rental Type: Long Term
Location: Cleveland
Location Grade: C

Below are the totals that I was calculating from the analysis: 

If some users that are more experienced in deal analysis would please take a look and let me know if my approach to this looks good that would be greatly appreciated!