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 | $7.5k | $61k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $20k |
| $13k |
| $9.4k |
| $68k |
| 10 | $23k | $16k | $12k | $79k |
| 15 | $28k | $19k | $16k | $92k |
| 20 | $33k | $23k | $20k | $107k |
| 25 | $39k | $28k | $25k | $124k |
| 30 | $46k | $34k | $30k | $143k |