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 | $19,229 | $11,328 | $5,836 | $92,597 |
| 2 | $20,008 | $11,910 | $6,418 | $95,375 |
| 3 | $20,819 | $12,519 | $7,027 | $98,236 |
| 4 | $21,663 | $13,155 | $7,663 | $101,183 |
| 5 | $22,541 | $13,820 | $8,328 | $104,219 |