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 | $12,575 | $9,826 | $46,350 |
| 2 | $21,048 | $13,203 | $10,454 | $47,741 |
| 3 | $21,901 | $13,860 | $11,111 | $49,173 |
| 4 | $22,788 | $14,547 | $11,798 | $50,648 |
| 5 | $23,712 | $15,264 | $12,515 | $52,167 |