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 | $12,268 | $7,998 | $71,997 |
| 2 | $21,048 | $12,889 | $8,619 | $74,157 |
| 3 | $21,901 | $13,538 | $9,268 | $76,382 |
| 4 | $22,788 | $14,217 | $9,947 | $78,673 |
| 5 | $23,712 | $14,926 | $10,656 | $81,033 |