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 | $11k | $3.9k | $124k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $22k |
| $13k |
| $5.9k |
| $139k |
| 10 | $26k | $16k | $8.9k | $161k |
| 15 | $31k | $20k | $12k | $187k |
| 20 | $37k | $24k | $17k | $217k |
| 25 | $44k | $29k | $22k | $251k |
| 30 | $52k | $36k | $28k | $291k |