Property: House & Land – 4 bedroom, 2 bathroom, 2 car garage

Total Development Cost: $480,000

Comparable Sales: $680,000

Current Equity: $200,000

That’s a 41.6% increase in a 25.2% market

Rent per Week: $560 per week

Rental Yield: 6.1%