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 | $23,974 | $14,636 | $9,199 | $91,670 |
| 2 | $24,945 | $15,374 | $9,937 | $94,420 |
| 3 | $25,956 | $16,146 | $10,709 | $97,253 |
| 4 | $27,008 | $16,952 | $11,515 | $100,170 |
| 5 | $28,103 | $17,796 | $12,358 | $103,175 |