List Price $27000
Monthly Rent $675
Operating Expenses $3640
Net Operating Income $4460
Gross Rental Income $8100
Gross Yield 30%
Net Yield 30%
Cash on Cash Yield 30.57%
This model is for illustrative purposes only and all numbers should be considered indicative.