Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $12k | $7.5k | $82k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $22k |
| $15k |
| $9.6k |
| $93k |
| 10 | $26k | $18k | $13k | $107k |
| 15 | $31k | $21k | $17k | $124k |
| 20 | $37k | $26k | $21k | $144k |
| 25 | $43k | $31k | $27k | $167k |
| 30 | $52k | $38k | $33k | $194k |