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 | $22,850 | $13,844 | $8,352 | $92,597 |
| 2 | $23,776 | $14,545 | $9,053 | $95,375 |
| 3 | $24,740 | $15,278 | $9,786 | $98,236 |
| 4 | $25,742 | $16,044 | $10,552 | $101,183 |
| 5 | $26,786 | $16,845 | $11,353 | $104,219 |