List Price $29000
Monthly Rent $675
Operating Expenses $3640
Net Operating Income $4460
Gross Rental Income $8100
Gross Yield 27.93%
Net Yield 15.38%
Cash on Cash Yield 1%
This model is for illustrative purposes only and all numbers should be considered indicative.