List Price	$27000
Monthly Rent	$675
Operating Expenses	$3640
Net Operating Income	$4460
Gross Rental Income	$8100
Gross Yield	30%
Net Yield	30%
Cash on Cash Yield	30.57%
This model is for illustrative purposes only and all numbers should be considered indicative.