Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $30k | $17k | $4.9k | $205k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $35k |
| $20k |
| $8.0k |
| $231k |
| 10 | $41k | $25k | $13k | $267k |
| 15 | $49k | $30k | $18k | $310k |
| 20 | $58k | $37k | $25k | $359k |
| 25 | $69k | $45k | $33k | $417k |
| 30 | $82k | $55k | $43k | $483k |