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 | $20,977 | $12,800 | $8,585 | $71,070 |
| 2 | $21,827 | $13,446 | $9,231 | $73,202 |
| 3 | $22,712 | $14,121 | $9,906 | $75,398 |
| 4 | $23,632 | $14,827 | $10,611 | $77,660 |
| 5 | $24,590 | $15,564 | $11,349 | $79,990 |