List Price $27000
Monthly Rent $675
Operating Expenses $4250
Net Operating Income $3855
Gross Rental Income $8100
Gross Yield 30%
Net Yield 14.28%
Cash on Cash Yield 12.14%
This model is for illustrative purposes only and all numbers should be considered indicative.