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 | $10k | $4.2k | $103k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $20k |
| $12k |
| $6.0k |
| $116k |
| 10 | $23k | $15k | $8.7k | $134k |
| 15 | $28k | $18k | $12k | $156k |
| 20 | $33k | $22k | $16k | $180k |
| 25 | $39k | $27k | $21k | $209k |
| 30 | $46k | $32k | $26k | $242k |