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 | $20,478 | $11,090 | $2,598 | $143,170 |
| 2 | $21,308 | $11,685 | $3,193 | $147,465 |
| 3 | $22,171 | $12,308 | $3,816 | $151,889 |
| 4 | $23,070 | $12,960 | $4,468 | $156,446 |
| 5 | $24,005 | $13,642 | $5,151 | $161,139 |