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 | $20,353 | $12,540 | $9,186 | $56,547 |
| 2 | $21,178 | $13,169 | $9,815 | $58,243 |
| 3 | $22,036 | $13,827 | $10,473 | $59,991 |
| 4 | $22,929 | $14,515 | $11,161 | $61,790 |
| 5 | $23,858 | $15,234 | $11,880 | $63,644 |