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 | $12k | $9.4k | $36k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $20k |
| $13k |
| $11k |
| $41k |
| 10 | $23k | $16k | $14k | $47k |
| 15 | $28k | $20k | $18k | $55k |
| 20 | $33k | $24k | $22k | $63k |
| 25 | $39k | $29k | $27k | $73k |
| 30 | $46k | $35k | $33k | $85k |