Cash-flowing
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $18k | $12k | $9.5k | $41k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $21k |
| $14k |
| $11k |
| $46k |
| 10 | $24k | $17k | $14k | $54k |
| 15 | $29k | $21k | $18k | $62k |
| 20 | $34k | $25k | $22k | $72k |
| 25 | $41k | $30k | $28k | $84k |
| 30 | $49k | $36k | $34k | $97k |