Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $25k | $16k | $11k | $94k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $28k |
| $19k |
| $13k |
| $106k |
| 10 | $34k | $23k | $18k | $123k |
| 15 | $40k | $28k | $22k | $143k |
| 20 | $48k | $34k | $28k | $166k |
| 25 | $56k | $41k | $36k | $192k |
| 30 | $67k | $50k | $44k | $223k |