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 | $16,232 | $9,370 | $4,489 | $82,297 |
| 2 | $16,890 | $9,856 | $4,975 | $84,766 |
| 3 | $17,575 | $10,365 | $5,484 | $87,309 |
| 4 | $18,287 | $10,897 | $6,016 | $89,928 |
| 5 | $19,028 | $11,453 | $6,572 | $92,626 |