Thank you everyone, seriously great responses. I am going to make a couple adjustments to the calc and I will repost.
@Steve K. - Thanks for the clarification on the area location. I do not know the area well as I am not from there. The PM fees are at 10% as my cousin who is a RE agent will be managing it for me if we end up buying it. It is his deal that he has not yet put on the market. I am going to go ahead and adjust the vacancy and add some money in there for repairs. Maybe about 5-10K. I am waiting on information from him on the health of the property so hopefully I should know more on that soon. Nearest cross streets are 21st Ave/Collyer St - right near Main St.
@Craig Curelop - Thank you Craig! It looks like it is just East of Main Street. Also, thanks for the reference.
@James Beckman - Thank you - I am going to make some adjustments and I will repost my findings. Very helpful.
@Scott Hibbert - Oh awesome that you moved from the Bay! I am hoping to leave this area someday too... Its near Main St. Thanks for the advice.