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 | $11k | $7.3k | $68k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $21k |
| $13k |
| $9.3k |
| $77k |
| 10 | $24k | $16k | $12k | $89k |
| 15 | $29k | $20k | $16k | $103k |
| 20 | $34k | $24k | $20k | $119k |
| 25 | $41k | $29k | $25k | $138k |
| 30 | $49k | $35k | $31k | $160k |