Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $24k | $15k | $3.6k | $196k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $28k |
| $18k |
| $6.2k |
| $220k |
| 10 | $33k | $22k | $10k | $255k |
| 15 | $40k | $26k | $15k | $296k |
| 20 | $47k | $32k | $21k | $343k |
| 25 | $56k | $39k | $27k | $398k |
| 30 | $66k | $47k | $36k | $461k |