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 | $11,819 | $8,765 | $51,500 |
| 2 | $20,008 | $12,414 | $9,359 | $53,045 |
| 3 | $20,819 | $13,035 | $9,980 | $54,636 |
| 4 | $21,663 | $13,684 | $10,629 | $56,275 |
| 5 | $22,541 | $14,362 | $11,308 | $57,964 |