4-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 | $24,723 | $15,514 | $11,854 | $61,697 |
| 2 | $25,725 | $16,286 | $12,626 | $63,548 |
| 3 | $26,768 | $17,092 | $13,433 | $65,454 |
| 4 | $27,853 | $17,935 | $14,276 | $67,418 |
| 5 | $28,981 | $18,816 | $15,157 | $69,441 |