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 | $10k | $7.1k | $57k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $19k |
| $12k |
| $8.9k |
| $64k |
| 10 | $22k | $15k | $12k | $74k |
| 15 | $26k | $18k | $15k | $86k |
| 20 | $31k | $22k | $19k | $99k |
| 25 | $37k | $27k | $23k | $115k |
| 30 | $44k | $32k | $29k | $133k |