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 | $12,354 | $8,512 | $64,787 |
| 2 | $21,048 | $12,977 | $9,135 | $66,731 |
| 3 | $21,901 | $13,629 | $9,786 | $68,733 |
| 4 | $22,788 | $14,310 | $10,467 | $70,795 |
| 5 | $23,712 | $15,021 | $11,179 | $72,918 |