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 | $11k | $6.6k | $72k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $20k |
| $13k |
| $8.4k |
| $81k |
| 10 | $23k | $16k | $11k | $94k |
| 15 | $28k | $19k | $15k | $109k |
| 20 | $33k | $23k | $19k | $126k |
| 25 | $39k | $28k | $23k | $147k |
| 30 | $46k | $34k | $29k | $170k |