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 | $12,298 | $8,174 | $69,525 |
| 2 | $21,048 | $12,920 | $8,796 | $71,611 |
| 3 | $21,901 | $13,570 | $9,446 | $73,759 |
| 4 | $22,788 | $14,249 | $10,125 | $75,972 |
| 5 | $23,712 | $14,959 | $10,835 | $78,251 |