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 | $12k | $7.2k | $81k |
Local crime data unavailable — awaiting a geography-correct published release.
| 5 |
| $22k |
| $14k |
| $9.3k |
| $92k |
| 10 | $26k | $17k | $12k | $106k |
| 15 | $31k | $21k | $16k | $123k |
| 20 | $37k | $26k | $21k | $143k |
| 25 | $44k | $31k | $26k | $165k |
| 30 | $52k | $38k | $33k | $192k |