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 | $9,122 | $3,288 | $98,365 |
| 2 | $16,890 | $9,602 | $3,768 | $101,316 |
| 3 | $17,575 | $10,104 | $4,270 | $104,355 |
| 4 | $18,287 | $10,630 | $4,796 | $107,486 |
| 5 | $19,028 | $11,180 | $5,345 | $110,711 |