Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $21k | $14k | $9.5k | $71k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $24k |
| $16k |
| $12k |
| $80k |
| 10 | $29k | $20k | $15k | $93k |
| 15 | $34k | $24k | $20k | $107k |
| 20 | $41k | $29k | $25k | $125k |
| 25 | $48k | $35k | $31k | $144k |
| 30 | $58k | $42k | $38k | $167k |