List Price $25000
Monthly Rent $675
Operating Expenses $4245
Net Operating Income $3855
Gross Rental Income $8100
Gross Yield 32.4%
Net Yield 15.42%
Cash on Cash Yield 12.96%
This model is for illustrative purposes only and all numbers should be considered indicative.