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 | $7.5k | $134k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $27k |
| $18k |
| $10k |
| $151k |
| 10 | $33k | $22k | $14k | $175k |
| 15 | $39k | $27k | $19k | $203k |
| 20 | $46k | $32k | $24k | $235k |
| 25 | $54k | $39k | $31k | $272k |
| 30 | $65k | $47k | $40k | $316k |