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 | $15k | $8.3k | $108k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $27k |
| $17k |
| $11k |
| $122k |
| 10 | $32k | $21k | $15k | $141k |
| 15 | $38k | $26k | $19k | $164k |
| 20 | $45k | $31k | $25k | $190k |
| 25 | $54k | $38k | $31k | $220k |
| 30 | $64k | $46k | $39k | $255k |