Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $13k | $8.9k | $7.3k | $26k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $15k |
| $10k |
| $8.8k |
| $29k |
| 10 | $18k | $13k | $11k | $34k |
| 15 | $21k | $15k | $14k | $39k |
| 20 | $25k | $18k | $17k | $45k |
| 25 | $30k | $22k | $21k | $52k |
| 30 | $36k | $27k | $25k | $61k |