Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $24k | $15k | $5.8k | $155k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $27k |
| $18k |
| $8.4k |
| $174k |
| 10 | $33k | $21k | $12k | $202k |
| 15 | $39k | $26k | $17k | $234k |
| 20 | $46k | $32k | $22k | $271k |
| 25 | $54k | $38k | $29k | $314k |
| 30 | $65k | $46k | $37k | $364k |