Are these numbers a good deal. Looking for a little help. Thanks

[Garrett Stone]

Please let me know what you think of this deal. Is it good enough to move forward or should I look for something better.

Please see the link below for all the numbers. 

https://www.biggerpockets.com/buy_and_hold_results...

I use the BP rental calculator a lot to run numbers.  I love it.

Thanks