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 | $13k | $10k | $44k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $22k |
| $15k |
| $12k |
| $49k |
| 10 | $26k | $18k | $15k | $57k |
| 15 | $31k | $22k | $19k | $66k |
| 20 | $37k | $26k | $24k | $77k |
| 25 | $43k | $32k | $29k | $89k |
| 30 | $52k | $39k | $36k | $103k |