Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $23k | $16k | $14k | $36k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $27k |
| $19k |
| $17k |
| $41k |
| 10 | $32k | $23k | $21k | $47k |
| 15 | $38k | $28k | $25k | $55k |
| 20 | $45k | $33k | $31k | $63k |
| 25 | $54k | $40k | $38k | $73k |
| 30 | $64k | $48k | $46k | $85k |