Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $21k | $14k | $7.6k | $103k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $24k |
| $16k |
| $9.9k |
| $116k |
| 10 | $28k | $19k | $13k | $134k |
| 15 | $34k | $24k | $18k | $156k |
| 20 | $40k | $29k | $23k | $181k |
| 25 | $48k | $35k | $29k | $209k |
| 30 | $57k | $42k | $36k | $243k |