Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $22k | $14k | $6.1k | $139k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $26k |
| $17k |
| $8.6k |
| $156k |
| 10 | $30k | $20k | $12k | $181k |
| 15 | $36k | $25k | $17k | $210k |
| 20 | $43k | $30k | $22k | $244k |
| 25 | $51k | $37k | $28k | $282k |
| 30 | $61k | $44k | $36k | $327k |