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 | $12,416 | $8,445 | $66,940 |
| 2 | $21,178 | $13,042 | $9,072 | $68,948 |
| 3 | $22,036 | $13,697 | $9,727 | $71,016 |
| 4 | $22,929 | $14,382 | $10,411 | $73,147 |
| 5 | $23,858 | $15,097 | $11,127 | $75,341 |