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 | $17,855 | $11,013 | $8,692 | $39,140 |
| 2 | $18,579 | $11,566 | $9,244 | $40,314 |
| 3 | $19,332 | $12,143 | $9,822 | $41,524 |
| 4 | $20,116 | $12,747 | $10,426 | $42,769 |
| 5 | $20,931 | $13,378 | $11,057 | $44,052 |