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 | $13,855 | $8,418 | $91,670 |
| 2 | $23,776 | $14,556 | $9,119 | $94,420 |
| 3 | $24,740 | $15,289 | $9,852 | $97,253 |
| 4 | $25,742 | $16,056 | $10,619 | $100,170 |
| 5 | $26,786 | $16,857 | $11,420 | $103,175 |