List Price $20000
Monthly Rent $450
Operating Expenses $3100
Net Operating Income $2300
Gross Rental Income $5400
Gross Yield 27%
Net Yield 27%
Cash on Cash Yield 14.7%
This model is for illustrative purposes only and all numbers should be considered indicative.