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 | $17,356 | $9,801 | $3,692 | $103,000 |
| 2 | $18,059 | $10,316 | $4,206 | $106,090 |
| 3 | $18,791 | $10,854 | $4,745 | $109,273 |
| 4 | $19,553 | $11,417 | $5,308 | $112,551 |
| 5 | $20,346 | $12,006 | $5,897 | $115,927 |