Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $12k | $5.8k | $103k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $22k |
| $14k |
| $7.8k |
| $116k |
| 10 | $26k | $17k | $11k | $134k |
| 15 | $31k | $21k | $15k | $156k |
| 20 | $37k | $25k | $19k | $180k |
| 25 | $44k | $31k | $25k | $209k |
| 30 | $53k | $37k | $31k | $242k |