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 | $5.4k | $87k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $20k |
| $12k |
| $7.2k |
| $98k |
| 10 | $23k | $15k | $10.0k | $114k |
| 15 | $28k | $18k | $13k | $132k |
| 20 | $33k | $22k | $17k | $153k |
| 25 | $39k | $27k | $22k | $177k |
| 30 | $46k | $33k | $28k | $205k |