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 | $23,724 | $14,758 | $10,794 | $66,847 |
| 2 | $24,686 | $15,496 | $11,531 | $68,852 |
| 3 | $25,686 | $16,267 | $12,302 | $70,918 |
| 4 | $26,727 | $17,072 | $13,107 | $73,046 |
| 5 | $27,810 | $17,914 | $13,949 | $75,237 |