3-bedroom
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
7.0-10 means lower FBI-reported crime rates, a generally safer signal.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $23,225 | $14,657 | $11,915 | $46,247 |
| 2 | $24,166 | $15,385 | $12,642 | $47,634 |
| 3 | $25,145 | $16,144 | $13,402 | $49,063 |
| 4 | $26,164 | $16,939 | $14,196 | $50,535 |
| 5 | $27,225 | $17,768 | $15,025 | $52,051 |