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 | $5.3k | $93k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $20k |
| $13k |
| $7.2k |
| $104k |
| 10 | $24k | $16k | $10k | $121k |
| 15 | $29k | $19k | $13k | $140k |
| 20 | $34k | $23k | $18k | $162k |
| 25 | $40k | $28k | $22k | $188k |
| 30 | $48k | $34k | $28k | $218k |