List Price $30000
Monthly Rent $700
Operating Expenses $4245
Net Operating Income $4155
Gross Rental Income $8400
Gross Yield 28%
Net Yield 13.85%
Cash on Cash Yield 11.96%
This model is for illustrative purposes only and all numbers should be considered indicative.