[Calc Review] Help me analyze this deal. Just starting out.

[Kamaleiikaika Maxwell]

I live in Washington state and I am taking my first steps into renting a home and right now I'm learning the numbers and getting my analyzing reps in with the calculator. I found two other properties, but they were short of my minimum of 8%. I have a feeling I'm off with my math on this one. Am I using this tool properly? I'd hate to be doing it the wrong way..

*This link comes directly from our calculators, based on information input by the member who posted.