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 | $11,909 | $6,105 | $97,850 |
| 2 | $21,048 | $12,520 | $6,717 | $100,786 |
| 3 | $21,901 | $13,160 | $7,357 | $103,809 |
| 4 | $22,788 | $13,829 | $8,026 | $106,923 |
| 5 | $23,712 | $14,529 | $8,725 | $110,131 |