Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $16k | $11k | $9.2k | $29k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $19k |
| $13k |
| $11k |
| $32k |
| 10 | $22k | $16k | $14k | $38k |
| 15 | $26k | $19k | $17k | $44k |
| 20 | $31k | $23k | $21k | $51k |
| 25 | $37k | $27k | $26k | $59k |
| 30 | $44k | $33k | $31k | $68k |