2-bedroom
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
4.0-6.9 is a mixed signal. Use caution and verify block-by-block.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $20,602 | $11,157 | $2,612 | $144,070 |
| 2 | $21,438 | $11,756 | $3,211 | $148,392 |
| 3 | $22,306 | $12,383 | $3,838 | $152,844 |
| 4 | $23,210 | $13,039 | $4,494 | $157,429 |
| 5 | $24,151 | $13,725 | $5,180 | $162,152 |