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 | $14,473 | $10,814 | $61,697 |
| 2 | $24,166 | $15,195 | $11,536 | $63,548 |
| 3 | $25,145 | $15,951 | $12,291 | $65,454 |
| 4 | $26,164 | $16,740 | $13,081 | $67,418 |
| 5 | $27,225 | $17,565 | $13,905 | $69,441 |