Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $33k | $21k | $7.7k | $216k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $38k |
| $24k |
| $11k |
| $243k |
| 10 | $45k | $29k | $17k | $282k |
| 15 | $53k | $36k | $23k | $327k |
| 20 | $64k | $43k | $31k | $379k |
| 25 | $75k | $53k | $40k | $440k |
| 30 | $90k | $64k | $51k | $510k |