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 | $27,845 | $16,681 | $9,472 | $121,540 |
| 2 | $28,973 | $17,530 | $10,321 | $125,186 |
| 3 | $30,147 | $18,418 | $11,210 | $128,942 |
| 4 | $31,369 | $19,347 | $12,138 | $132,810 |
| 5 | $32,641 | $20,318 | $13,109 | $136,794 |