List Price $27000
Monthly Rent $710
Operating Expenses $4245
Net Operating Income $4275
Gross Rental Income $8520
Gross Yield 31.56%
Net Yield 15.83%
Cash on Cash Yield 13.46%
This model is for illustrative purposes only and all numbers should be considered indicative.