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 | $12,659 | $3,953 | $146,774 |
| 2 | $23,776 | $13,330 | $4,625 | $151,177 |
| 3 | $24,740 | $14,033 | $5,327 | $155,713 |
| 4 | $25,742 | $14,768 | $6,062 | $160,384 |
| 5 | $26,786 | $15,537 | $6,831 | $165,195 |