Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $18k | $11k | $4.7k | $103k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $21k |
| $13k |
| $6.6k |
| $116k |
| 10 | $24k | $16k | $9.4k | $134k |
| 15 | $29k | $19k | $13k | $156k |
| 20 | $34k | $23k | $17k | $181k |
| 25 | $41k | $28k | $22k | $209k |
| 30 | $49k | $34k | $28k | $243k |