List Price $28000
Monthly Rent $650
Operating Expenses $3580
Net Operating Income $4220
Gross Rental Income $7800
Gross Yield 27.86%
Net Yield 15.07%
Cash on Cash Yield 13%
This model is for illustrative purposes only and all numbers should be considered indicative.