2-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 | $18,854 | $11,559 | $8,505 | $51,500 |
| 2 | $19,619 | $12,141 | $9,086 | $53,045 |
| 3 | $20,414 | $12,749 | $9,695 | $54,636 |
| 4 | $21,241 | $13,385 | $10,330 | $56,275 |
| 5 | $22,102 | $14,049 | $10,995 | $57,964 |