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 | $11,683 | $5,268 | $108,150 |
| 2 | $21,048 | $12,289 | $5,875 | $111,395 |
| 3 | $21,901 | $12,923 | $6,509 | $114,736 |
| 4 | $22,788 | $13,587 | $7,172 | $118,178 |
| 5 | $23,712 | $14,280 | $7,866 | $121,724 |