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 | $8.3k | $50k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $20k |
| $13k |
| $10k |
| $57k |
| 10 | $23k | $16k | $13k | $66k |
| 15 | $28k | $19k | $16k | $76k |
| 20 | $33k | $24k | $21k | $88k |
| 25 | $39k | $28k | $26k | $103k |
| 30 | $46k | $34k | $31k | $119k |