Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $18k | $11k | $4.9k | $102k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $21k |
| $13k |
| $6.8k |
| $115k |
| 10 | $25k | $16k | $9.6k | $133k |
| 15 | $29k | $19k | $13k | $154k |
| 20 | $35k | $23k | $17k | $179k |
| 25 | $41k | $28k | $22k | $207k |
| 30 | $49k | $34k | $28k | $240k |