2-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 | $18,105 | $11,285 | $9,452 | $30,900 |
| 2 | $18,839 | $11,848 | $10,015 | $31,827 |
| 3 | $19,603 | $12,437 | $10,604 | $32,782 |
| 4 | $20,397 | $13,052 | $11,220 | $33,765 |
| 5 | $21,224 | $13,695 | $11,863 | $34,778 |