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 | $9,615 | $5,949 | $61,800 |
| 2 | $16,890 | $10,107 | $6,442 | $63,654 |
| 3 | $17,575 | $10,622 | $6,957 | $65,564 |
| 4 | $18,287 | $11,161 | $7,495 | $67,531 |
| 5 | $19,028 | $11,724 | $8,058 | $69,556 |