List Price $28000
Monthly Rent $695
Operating Expenses $3688
Net Operating Income $4652
Gross Rental Income $8340
Gross Yield 29.79%
Net Yield 29.79%
Cash on Cash Yield 14%
This model is for illustrative purposes only and all numbers should be considered indicative.