3-bedroom
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
4.0-6.9 is a mixed signal. Use caution and verify block-by-block.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $20,228 | $12,667 | $10,376 | $38,625 |
| 2 | $21,048 | $13,298 | $11,007 | $39,784 |
| 3 | $21,901 | $13,957 | $11,666 | $40,977 |
| 4 | $22,788 | $14,646 | $12,355 | $42,207 |
| 5 | $23,712 | $15,366 | $13,075 | $43,473 |