Total Development Cost: $1,150,000
Rental Income: $150,000
Rental Yield: 13%
Total Development Cost: $1,500,000
Rental Income: $187,200
Rental Yield: 12.5 %
Total Development Cost: $ 1,019,000
Rental Income: $140,400
Rental Yield: 13.8 %
Total Development Cost- $1,300,000
Rental Income - $149,760
Rental Yield - 11.5%
Total Development Cost: $900,000
Rental Income: $140,400
Rental Yield: 15.6%
Total Development Cost: $1,150,000
Rental Income: $150,000
Rental Yield: 13%
Total Development Cost- $800,000
Rental Income - $112,000
Rental Yield - 14%
Total Development Cost: $600,000
Rental Income: $46,800
Rental Yield: 7.8%
Total Development Cost: $650,000
Rental Income: $102,960
Rental Yield: 15.8%
Total Development Cost: $1,300,000
Rental Income: $149,760
Rental Yield: 11.5%
Total Development Cost: $700,000
Rental Income: $126,360
Rental Yield: 18%
Total Development Cost- $800,000
Rental Income - $140,000
Rental Yield - 17.5%
Total Development Cost- $1,260,000
Rental Income - $145,080
Rental Yield - 11.5%
Total Development Cost- $789,000
Rental Income - $79,440
Rental Income - $150,000
Rental Income - $150,000