Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $35k | $21k | $4.4k | $275k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $40k |
| $24k |
| $8.1k |
| $310k |
| 10 | $47k | $30k | $14k | $359k |
| 15 | $56k | $36k | $20k | $416k |
| 20 | $66k | $44k | $28k | $482k |
| 25 | $79k | $54k | $38k | $559k |
| 30 | $94k | $65k | $49k | $648k |