Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $25k | $16k | $5.4k | $170k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $29k |
| $18k |
| $8.2k |
| $191k |
| 10 | $34k | $22k | $12k | $222k |
| 15 | $40k | $27k | $17k | $257k |
| 20 | $48k | $33k | $23k | $298k |
| 25 | $57k | $40k | $30k | $345k |
| 30 | $68k | $48k | $38k | $400k |