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 | $3.9k | $180k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $28k |
| $17k |
| $6.4k |
| $203k |
| 10 | $33k | $21k | $10k | $235k |
| 15 | $39k | $25k | $15k | $273k |
| 20 | $46k | $31k | $20k | $316k |
| 25 | $55k | $38k | $27k | $366k |
| 30 | $65k | $46k | $35k | $425k |