Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $17k | $12k | $10k | $26k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $20k |
| $14k |
| $12k |
| $29k |
| 10 | $23k | $17k | $15k | $34k |
| 15 | $28k | $20k | $19k | $39k |
| 20 | $33k | $24k | $23k | $45k |
| 25 | $39k | $29k | $28k | $52k |
| 30 | $46k | $35k | $34k | $61k |