List Price $21000
Monthly Rent $600
Operating Expenses $3640
Net Operating Income $3560
Gross Rental Income $7200
Gross Yield 34.29%
Net Yield 34.29%
Cash on Cash Yield 13.8%
This model is for illustrative purposes only and all numbers should be considered indicative.