List Price $25000
Monthly Rent $600
Operating Expenses $3460
Net Operating Income $3740
Gross Rental Income $7200
Gross Yield 28.8%
Net Yield 28.8%
Cash on Cash Yield 13%
This model is for illustrative purposes only and all numbers should be considered indicative.