List Price $24000
Monthly Rent $675
Operating Expenses $4245
Net Operating Income $3855
Gross Rental Income $8100
Gross Yield 33.75%
Net Yield 16.06%
Cash on Cash Yield 13.42%
This model is for illustrative purposes only and all numbers should be considered indicative.