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 | $11,243 | $3,638 | $128,235 |
| 2 | $21,048 | $11,839 | $4,233 | $132,082 |
| 3 | $21,901 | $12,461 | $4,856 | $136,045 |
| 4 | $22,788 | $13,113 | $5,507 | $140,126 |
| 5 | $23,712 | $13,795 | $6,189 | $144,330 |