2-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 | $15,358 | $8,762 | $3,874 | $82,400 |
| 2 | $15,981 | $9,219 | $4,332 | $84,872 |
| 3 | $16,628 | $9,698 | $4,811 | $87,418 |
| 4 | $17,302 | $10,199 | $5,311 | $90,041 |
| 5 | $18,004 | $10,722 | $5,835 | $92,742 |