3-bedroom
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
7.0-10 means lower FBI-reported crime rates, a generally safer signal.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $23,225 | $14,596 | $11,547 | $51,397 |
| 2 | $24,166 | $15,322 | $12,273 | $52,939 |
| 3 | $25,145 | $16,080 | $13,031 | $54,527 |
| 4 | $26,164 | $16,872 | $13,824 | $56,163 |
| 5 | $27,225 | $17,701 | $14,652 | $57,848 |