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 | $11,158 | $2,849 | $140,080 |
| 2 | $21,308 | $11,754 | $3,446 | $144,282 |
| 3 | $22,171 | $12,379 | $4,071 | $148,611 |
| 4 | $23,070 | $13,033 | $4,725 | $153,069 |
| 5 | $24,005 | $13,717 | $5,409 | $157,661 |